PRUDENTIAL SECURITIES SECURED FINANCING CORP
8-K, 1996-04-16
ASSET-BACKED SECURITIES
Previous: ALLSTATE LIFE INSURANCE CO OF NEW YORK, POS AMI, 1996-04-16
Next: BLACK WARRIOR WIRELINE CORP, 10KSB, 1996-04-16





<PAGE>
- ------------------------------------------------------------------------------


                       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) March 29, 1996

                    First Alliance Morgage Loan Trust 1996-1
                    ----------------------------------------
             (Exact name of registrant as specified in its charter)


          Delaware                    33-91148             Application Pending
- ----------------------------     --------------------   ------------------------
(State or Other Jurisdiction         (Commission             (I.R.S. Employer
      of Incorporation               File Number)           Identification No.)


c/o Prudential Securities                                        10292
   Secured Financing                                     -----------------------
      Corporation                                             (Zip Code)
Attention:  Norman Chaleff
  One New York Plaza
  New York, New York          
 (Address of Principal)
   Executive Offices


Registrant's telephone number, including area code (212) 778-1000
                                                   ---------------

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

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

<PAGE>

Item 5.     Other Events
            -------------

     In  connection  with the  offering of Mortgage  Pass-Through  Certificates,
Series 1996-1,  described in a Prospectus Supplement dated as of March 28, 1996,
certain  "Computational  Materials"  within  the  meanings  of the May 20,  1994
Kidder,  Peabody  No-Action  Letter and the February 17, 1995 Public  Securities
Association  No-Action  Letter were furnished to certain  propsective  investors
(the "Related Computational Materials").


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

     (a)     Not applicable

     (b)     Not applicable

     (c)     Exhibit 99.1 Related Computational Materials (as defined in Item 5 
             above.)

<PAGE>
                                   SIGNATURES

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


                              FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-1

                              By:  Prudential Securities Secured Financing
                                   Corporation, as Depositor


                                   By:  /s/Norman Chaleff
                                      ---------------------------
                                        Name: NORMAN CHALEFF
                                        Title: Vice President



Dated: April 2, 1996


<PAGE>


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-1



                     MORTGAGE LOAN ASSET BACKED CERTIFICATES



                                  SERIES 1996-1



                             UNDERWRITING AGREEMENT






March 28, 1996


<PAGE>



                             UNDERWRITING AGREEMENT









PRUDENTIAL SECURITIES INCORPORATED
One Seaport Plaza
New York, New York  10292

March 28, 1996

Dear Sirs:

                  Prudential   Securities  Secured  Financing  Corporation  (the
"Depositor") proposes,  subject to the terms and conditions stated herein and in
the attached  Underwriting  Agreement Standard Provisions,  dated March 28, 1996
(the "Standard  Provisions"),  between the Depositor and  Prudential  Securities
Incorporated,  to  issue  and  sell to you (the  "Underwriter")  the  Securities
specified in Schedule I hereto (the "Offered Securities").  The Depositor agrees
that each of the provisions of the Standard Provisions is incorporated herein by
reference in its entirety, and shall be deemed to be a part of this Agreement to
the same extent as if such  provisions  had been set forth in full  herein;  and
each of the  representations and warranties set forth therein shall be deemed to
have  been  made  at and as of the  date of this  Underwriting  Agreement.  Each
reference to the  Representative  herein and in the  provisions  of the Standard
Provisions so  incorporated by reference shall be deemed to refer to you. Unless
otherwise  defined  herein,  terms defined in the Standard  Provisions  are used
herein as  therein  defined.  The  Prospectus  Supplement  and the  accompanying
Prospectus relating to the Offered Securities  (together,  the "Prospectus") are
incorporated by reference herein.

                  Subject to the terms and  conditions  set forth  herein and in
the Standard Provisions  incorporated herein by reference,  the Depositor agrees
to issue and sell to the  Underwriter,  and the  Underwriter  agrees to purchase
from the  Depositor,  at the time and  place  and at the  purchase  price to the
Underwriter  and in the  manner  set  forth in  Schedule  I hereto,  the  entire
original principal balance of the Offered Securities.







                                        2
<PAGE>


                  If the  foregoing is in  accordance  with your  understanding,
please sign and return to us two counterparts hereof, and upon acceptance hereof
by you, this letter and such acceptance hereof,  including the provisions of the
Standard Provisions incorporated herein by reference, shall constitute a binding
agreement between the Underwriter and the Depositor.

                                            Very truly yours,




                                            PRUDENTIAL SECURITIES SECURED
                                             FINANCING CORPORATION



                                            By:    s/ Norm Chaleff
                                               ------------------------
                                               Name: Norm Chaleff
                                               Title: Vice-President




Accepted as of the date hereof:




PRUDENTIAL SECURITIES INCORPORATED



By:     s/ Norm Chaleff
   ---------------------------
   Name:  Norm Chaleff
   Title:  Managing Director







                                        3
<PAGE>


                                                                      SCHEDULE I


Title of Offered
Securities:                                 First Alliance  Mortgage Loan Trust,
                                            Mortgage      Loan      Asset-Backed
                                            Certificates,  Series 1996-1,  Class
                                            A-1 and  Class  A-2  (together,  the
                                            "Class A Certificates.")

Terms of Offered
Securities:                                 The  Offered  Securities  shall have
                                            the   terms   set   forth   in   the
                                            Prospectus  and shall conform in all
                                            material  respects  to the  descrip-
                                            tions thereof contained therein, and
                                            shall  be  issued   pursuant   to  a
                                            Pooling and  Servicing  Agreement to
                                            be  dated  as of  the  Closing  Date
                                            among the Depositor,  First Alliance
                                            Mortgage Company,  as servicer,  and
                                            Bankers Trust Company of California,
                                            N.A., as trustee.

Purchase Price:                             The purchase price for the Class A-1
                                            Certificates  shall be  99.60000% of
                                            the aggregate  principal  balance of
                                            the Class A-1 Certificates as of the
                                            Closing Date, plus accrued  interest
                                            at the rate of 7.34% per annum  from
                                            March 1, 1996 to the date of payment
                                            thereof.  The purchase price for the
                                            Class  A-2  Certificates   shall  be
                                            99.60000% of the aggregate principal
                                            balance    of    the    Class    A-2
                                            Certificates as of the Closing Date,
                                            plus accrued interest at the initial
                                            rate of 5.82% per annum  from  March
                                            1,  1996  to  the  date  of  payment
                                            thereof.

Specified funds for
payment of
Purchase Price:                             Federal Funds (immediately available
                                            funds).

Required Rating:                            Aaa by  Moody's  Investors  Service,
                                            Inc.

                                            AAA by Standard & Poor's Corporation

Closing Date:                               On or about  March 29, 1996 at 11:00
                                            A.M. eastern standard time or at

                                       4
<PAGE>

                                            such other time as the Depositor and
                                            the Underwriter shall agree.

Closing Location:                           Offices  of Dewey  Ballantine,  1301
                                            Avenue  of the  Americas,  New York,
                                            New York.

Name of Representative:                     Prudential Securities Incorporated

Address for Notices,
etc.:                                       One Seaport Plaza
                                            New York, New York  10292
                                            Attn:  Norman Chaleff.






                                        5
<PAGE>


                  STANDARD PROVISIONS TO UNDERWRITING AGREEMENT
                                 March 29, 1996


                  From time to time,  Prudential  Securities  Secured  Financing
Corporation, a Delaware corporation (the "Depositor") may enter into one or more
underwriting agreements (each, an "Underwriting Agreement") that provide for the
sale of designated  securities to the several  underwriters  named therein (such
underwriters  constituting the "Underwriters"  with respect to such Underwriting
Agreement and the securities specified therein).  The several underwriters named
in an Underwriting  Agreement will be represented by one or more representatives
as named in such Underwriting  Agreement  (collectively,  the "Representative").
The  term  "Representative"  also  refers  to  a  single  firm  acting  as  sole
representative  of the Underwriters and to Underwriters who act without any firm
being  designated as their  representative.  The standard  provisions  set forth
herein (the  "Standard  Provisions")  may be  incorporated  by  reference in any
Underwriting  Agreement.  This Agreement shall not be construed as an obligation
of the  Depositor  to sell  any  securities  or as an  obligation  of any of the
Underwriters  to purchase such  securities.  The  obligation of the Depositor to
sell any securities and the  obligation of any of the  Underwriters  to purchase
any of the  securities  shall be evidenced by the  Underwriting  Agreement  with
respect to the securities specified therein. An Underwriting  Agreement shall be
in the form of an executed  writing (which may be in  counterparts),  and may be
evidenced  by an  exchange  of  telegraphic  communications  or any other  rapid
transmission  device designed to produce a written record of the  communications
transmitted.  The obligations of the Underwriters  under this Agreement and each
Underwriting  Agreement shall be several and not joint. Unless otherwise defined
herein,  the terms  defined in the  Underwriting  Agreement  are used  herein as
defined in the Prospectus referred to below.

                  1. The  Offered  Securities.  The  Depositor  proposes to sell
pursuant to the applicable  Underwriting  Agreement to the several  Underwriters
named therein mortgage pass-through certificates (the "Securities") representing
beneficial  ownership interests in a trust, the trust property of which consists
of a pool of Mortgage Loans and certain related property. The Securities will be
issued pursuant to a pooling and servicing agreement (the "Pooling and Servicing
Agreement") by and among the Depositor,  First  Alliance  Mortgage  Company (the
"Servicer")  and Bankers  Trust  Company of  California,  N.A.,  as trustee (the
"Trustee").

                  The terms and rights of any particular  issuance of Securities
shall be as specified in the Underwriting  Agreement  relating thereto and in or
pursuant to the Pooling and


                                        6

<PAGE>

Servicing Agreement  identified in such Underwriting  Agreement.  The Securities
which are the subject of any particular  Underwriting  Agreement into which this
Agreement is incorporated are herein referred to as the "Offered Securities."

                  The  Depositor  has filed  with the  Securities  and  Exchange
Commission  (the  "Commission")  a registration  statement on Form S-3 (File No.
33-91148),   including  a  prospectus  relating  to  the  Securities  under  the
Securities  Act of 1933,  as amended  (the "1933 Act").  The term  "Registration
Statement"  means  such  registration  statement  as  amended to the date of the
Underwriting  Agreement.  The  term  "Basic  Prospectus"  means  the  prospectus
included in the Registration  Statement.  The term "Prospectus"  means the Basic
Prospectus together with the prospectus supplement  specifically relating to the
Offered Securities, as first filed with the Commission pursuant to Rule 424. The
term  "Preliminary   Prospectus"  means  a  preliminary   prospectus  supplement
specifically  relating  to  the  Offered  Securities  together  with  the  Basic
Prospectus.

                  2.  Offering by the  Underwriters.  Upon the  execution of the
Underwriting   Agreement   applicable   to  any  Offered   Securities   and  the
authorization by the  Representative of the release of such Offered  Securities,
the  several  Underwriters  propose to offer for sale to the public the  Offered
Securities at the prices and upon the terms set forth in the Prospectus.

                  3.  Purchase,  Sale and  Delivery of the  Offered  Securities.
Unless  otherwise  specified  in the  Underwriting  Agreement,  payment  for the
Offered  Securities  shall be made by certified or official bank check or checks
payable  to the order of the  Depositor  in  immediately  available  or next day
funds,  at the time and  place  set forth in the  Underwriting  Agreement,  upon
delivery  to the  Representative  for the  respective  accounts  of the  several
Underwriters of the Offered Securities registered in definitive form and in such
names and in such denominations as the  Representative  shall request in writing
not less than five full  business  days prior to the date of delivery.  The time
and date of such payment and delivery with respect to the Offered Securities are
herein referred to as the "Closing Date".

                  4. Conditions of the Underwriters' Obligations. The respective
obligations of the several Underwriters  pursuant to the Underwriting  Agreement
shall be subject,  in the discretion of the  Representative,  to the accuracy in
all material  respects of the  representations  and  warranties of the Depositor
contained  herein  as of the date of the  Underwriting  Agreement  and as of the
Closing  Date as if made on and as of the Closing  Date,  to the accuracy in all
material respects of the statements of the officers of the Depositor and the





                                        7
<PAGE>

Servicer made in any certificates  pursuant to the provisions  hereof and of the
Underwriting Agreement, to the performance by the Depositor of its covenants and
agreements  contained  herein  and  to  the  following   additional   conditions
precedent:

                  (a) All actions  required to be taken and all filings required
                  to be made by or on behalf of the Depositor under the 1933 Act
                  and the Securities Exchange Act of 1934, as amended (the "1934
                  Act") prior to the sale of the Offered  Securities  shall have
                  been duly taken or made.

                  (b) (i) No stop  order  suspending  the  effectiveness  of the
                  Registration Statement shall be in effect; (ii) no proceedings
                  for such purpose shall be pending  before or threatened by the
                  Commission,  or  by  any  authority  administering  any  state
                  securities  or  "Blue  Sky"  laws;   (iii)  any  requests  for
                  additional  information  on the part of the  Commission  shall
                  have been  complied  with to the  Representative's  reasonable
                  satisfaction,  (iv)  since  the  respective  dates as of which
                  information  is given in the  Registration  Statement  and the
                  Prospectus  except as otherwise  stated  therein,  there shall
                  have  been  no  material  adverse  change  in  the  condition,
                  financial  or   otherwise,   earnings,   affairs,   regulatory
                  situation or business  prospects of the  Depositor;  (v) there
                  are no material actions,  suits or proceedings  pending before
                  any  court  or  governmental  agency,  authority  or  body  or
                  threatened,   affecting  the  Depositor  or  the  transactions
                  contemplated by the Underwriting Agreement; (vi) the Depositor
                  is not  in  violation  of its  charter  or its  by-laws  or in
                  default in the  performance  or observance of any  obligation,
                  agreement,  covenant or condition  contained in any  contract,
                  indenture,  mortgage,  loan  agreement,  note,  lease or other
                  instrument  to  which  it is a  party  or by  which  it or its
                  properties  may  be  bound,   which   violations  or  defaults
                  separately or in the aggregate  would have a material  adverse
                  effect on the Depositor;  and (vii) the  Representative  shall
                  have received,  on the Closing Date a  certificate,  dated the
                  Closing  Date  and  signed  by an  executive  officer  of  the
                  Depositor, to the foregoing effect.

                  (c) Subsequent to the execution of the Underwriting Agreement,
                  there shall not have occurred any of the following:  (i) if at
                  or prior to the Closing Date, trading in securities on the New
                  York Stock  Exchange shall have been suspended or any material
                  limitation in trading in securities





                                        8
                  
<PAGE>


                  generally shall have been  established on such exchange,  or a
                  banking  moratorium  shall have been  declared  by New York or
                  United States authorities;  (ii) if at or prior to the Closing
                  Date,  there  shall have been an  outbreak  or  escalation  of
                  hostilities  between the United States and any foreign  power,
                  or of any other  insurrection or armed conflict  involving the
                  United States which results in the  declaration  of a national
                  emergency  or  war,  and,  in the  reasonable  opinion  of the
                  Representative, makes it impracticable or inadvisable to offer
                  or sell the Offered  Securities or (iii) if at or prior to the
                  Closing  Date,  a general  moratorium  on  commercial  banking
                  activities  in New York  shall  have been  declared  by either
                  Federal or New York State authorities.

                  (d) The  Representative  shall have  received,  on the Closing
                  Date,  a  certificate  dated the Closing Date and signed by an
                  executive officer of the Depositor to the effect that attached
                  thereto is a true and  correct  copy of the  letter  from each
                  nationally recognized statistical rating organization (as that
                  term  is  defined  by the  Commission  for  purposes  of  Rule
                  436(g)(2)   under  the  1933  Act)  that  rated  the   Offered
                  Securities and confirming that, unless otherwise  specified in
                  the Underwriting  Agreement,  the Offered Securities have been
                  rated  in  the  highest   rating   categories   by  each  such
                  organization  and that each such rating has not been rescinded
                  since the date of the applicable letter.

                  (e) The  Representative  shall have  received,  on the Closing
                  Date, an opinion of Dewey Ballantine,  special counsel for the
                  Depositor,  dated  the  Closing  Date,  in form and  substance
                  satisfactory  to the  Representative  and containing  opinions
                  substantially to the effect set forth in Exhibit A hereto.

                  (f) The  Representative  shall have  received,  on the Closing
                  Date,  an  opinion  of  counsel  for the  Servicer,  dated the
                  Closing  Date,  in  form  and  substance  satisfactory  to the
                  Representative and counsel for the Underwriters and containing
                  opinions  substantially  to the  effect set forth in Exhibit B
                  hereto.

                  (g) The  Representative  shall have  received,  on the Closing
                  Date, an opinion of counsel for the Trustee, dated the Closing
                  Date, in form and substance satisfactory to the Representative
                  and counsel for the Underwriters and containing





                                        9
<PAGE>

                  opinions  substantially  to the  effect set forth in Exhibit C
                  hereto.

                  (h) The  Representative  shall have  received,  on the Closing
                  Date,  an  opinion  of  Dewey  Ballantine,   counsel  for  the
                  Underwriters,  dated the  Closing  Date,  with  respect to the
                  incorporation  of the  Depositor,  the validity of the Offered
                  Securities,  the  Registration  Statement,  the Prospectus and
                  other  related  matters  as the  Underwriters  may  reasonably
                  require,  and  the  Depositor  shall  have  furnished  to such
                  counsel  such  documents  as they  request  for the purpose of
                  enabling them to pass upon such matters.

                  (i) The Representative shall have received, on or prior to the
                  date of first use of the prospectus supplement relating to the
                  Offered  Securities,  and on the Closing  Date if requested by
                  the Representative,  letters of independent accountants of the
                  Depositor in the form and  reflecting  the  performance of the
                  procedures previously requested by the Representative.

                  (j)  The  Depositor  shall  have  furnished  or  caused  to be
                  furnished  to  the   Representative  on  the  Closing  Date  a
                  certificate   of  an  executive   officer  of  the   Depositor
                  satisfactory to the  Representative  as to the accuracy of the
                  representations  and warranties of the Depositor herein at and
                  as of such Closing Date as if made as of such date,  as to the
                  performance  by  the  Depositor  of  all  of  its  obligations
                  hereunder to be  performed  at or prior to such Closing  Date,
                  and  as to  such  other  matters  as  the  Representative  may
                  reasonably request;

                  (k)  The  Servicer  shall  have  furnished  or  caused  to  be
                  furnished  to  the   Representative  on  the  Closing  Date  a
                  certificate of officers of such Servicer in form and substance
                  reasonably satisfactory to the Representative;

                  (l) The  Certificate  Insurance  Policies shall have been duly
                  executed  and issued at or prior to the Closing Date and shall
                  conform in all material respects to the description thereof in
                  the Prospectus Supplement.

                  (m) The  Representative  shall have  received,  on the Closing
                  Date,  an opinion of  counsel  to MBIA  Insurance  Corporation
                  ("the Certificate  Insurer"),  dated the Closing Date, in form
                  and substance  satisfactory to the  Representative and counsel
                  for





                                       10
<PAGE>

                  the Underwriters and containing opinions  substantially to the
                  effect set forth in Exhibit D hereto.

                  (n) On or prior  to the  Closing  Date  there  shall  not have
                  occurred any downgrading, nor shall any notice have been given
                  of (i) any  intended  or  potential  downgrading  or (ii)  any
                  review or possible change in rating the direction of which has
                  not been  indicated,  in the rating  accorded the  Certificate
                  Insurer's claims paying ability by any "nationally  recognized
                  statistical rating  organization," as such term is defined for
                  purposes of the 1933 Act.

                  (o) There has not  occurred  any  change,  or any  development
                  involving a prospective change, in the condition, financial or
                  otherwise, or in the earnings,  business or operations,  since
                  December 31, 1993, of the Certificate Insurer,  that is in the
                  Representative's  judgment material and adverse and that makes
                  it in the  Representative's  judgment  impracticable to market
                  the  Offered  Securities  on  the  terms  and  in  the  manner
                  contemplated in the Prospectus.

                  (p) The  Representative  shall have  received,  on the Closing
                  Date, a  certificate  dated the Closing Date and signed by the
                  President,  a senior vice president or a vice president of the
                  Certificate  Insurer  to the  effect  that the  signer of such
                  certificate has carefully  examined the Certificate  Insurance
                  Policies, the Indemnification Agreement dated the Closing Date
                  (the  "Indemnification  Agreement")  among the  Servicer,  the
                  Underwriter, the Depositor and the Certificate Insurer and the
                  related  documents  and  that,  to  the  best  of  his  or her
                  knowledge based on reasonable investigation:

                  (i) there are no  actions,  suits or  proceedings  pending  or
                  threatened against or affecting the Certificate Insurer which,
                  if adversely  determined,  individually  or in the  aggregate,
                  would adversely affect the Certificate  Insurer's  performance
                  under   the    Certificate    Insurance    Policies   or   the
                  Indemnification Agreement;

                  (ii) each  person who as an officer or  representative  of the
                  Certificate Insurer, signed or signs the Certificate Insurance
                  Policies, the Indemnification  Agreement or any other document
                  delivered  pursuant  hereto,  on the date  thereof,  or on the
                  Closing Date, in connection with the





                                       11
<PAGE>

                  transactions   described  in  this   Agreement   was,  at  the
                  respective  times of such  signing and  delivery,  and is now,
                  duly  elected  or  appointed,  qualified  and  acting  as such
                  officer or representative,  and the signatures of such persons
                  appearing on such documents are their genuine signatures;

                  (iii) the  information  contained in the Prospectus  under the
                  caption   "THE   CERTIFICATE   INSURANCE   POLICIES   AND  THE
                  CERTIFICATE  INSURER"  is true  and  correct  in all  material
                  respects  and  does not omit to  state a  material  fact  with
                  respect  to  the  description  of  the  Certificate  Insurance
                  Policies or the ability of the Certificate Insurer to meet its
                  payment obligations under the Certificate Insurance Policies;

                  (iv)  the   tables   regarding   the   Certificate   Insurer's
                  capitalization  set forth under the heading  "THE  CERTIFICATE
                  INSURANCE POLICIES AND THE CERTIFICATE INSURER" present fairly
                  the capitalization of the Certificate  Insurer as of September
                  30, 1995;

                  (v) on or  prior  to the  Closing  Date,  there  has  been  no
                  downgrading, nor has any notice been given of (i) any intended
                  or  potential  downgrading  or (ii)  any  review  or  possible
                  changes  in  rating  the  direction  of  which  has  not  been
                  indicated, in the rating accorded the claims paying ability of
                  the  Certificate   Insurer  by  any   "nationally   recognized
                  statistical rating  organization," as such term is defined for
                  purposes of the 1933 Act;

                  (vi) the audited balance sheet of the  Certificate  Insurer as
                  of December  31, 1994 and the related  statement of income and
                  retained  earnings  for the fiscal  year then  ended,  and the
                  accompanying footnotes, together with an opinion thereon dated
                  Deloitte   &   Touche,    independent    certificated   public
                  accountants,  copies of which are included in the  Prospectus,
                  fairly   present  in  all  material   respects  the  financial
                  condition of the  Certificate  Insurer as of such date and for
                  the  period  covered by such  statements  in  accordance  with
                  generally accepted accounting principles consistently applied.

                  (vii) to the best  knowledge of such officer,  since  December
                  31,  1994,  no  material  adverse  change has  occurred in the
                  financial  position of the  Certificate  Insurer other than as
                  set forth in the Prospectus.






                                       12
<PAGE>

                  The officer of the  Certificate  Insurer  certifying  to items
                  (v)-(vii)  shall  be  an  officer  in  charge  of a  principal
                  financial  function.  The Certificate  Insurer shall attach to
                  such certificate a true and correct copy of its certificate or
                  articles of incorporation, as appropriate, and its bylaws, all
                  of which  are in full  force  and  effect  on the date of such
                  certificate.

                  (q) The Representative  shall have been furnished such further
                  information,  certificates,  documents  and  opinions  as  the
                  Representative may reasonably request.

                  5. Covenants of the Depositor. In further consideration of the
agreements of the  Underwriters  contained in the  Underwriting  Agreement,  the
Depositor covenants as follows:

                  (a) To furnish the Representative,  without charge,  copies of
                  the   Registration   Statement  and  any  amendments   thereto
                  including  exhibits and as many copies of the  Prospectus  and
                  any supplements and amendments  thereto as the  Representative
                  may from time to time reasonably request.

                  (b)  Immediately  following the execution of the  Underwriting
                  Agreement,  the Depositor will prepare a prospectus supplement
                  setting forth the principal amount,  notional amount or stated
                  amount, as applicable,  of Offered Securities covered thereby,
                  the price at which the Offered  Securities are to be purchased
                  by the  Underwriters  from the  Depositor,  either the initial
                  public  offering  price or prices  or the  method by which the
                  price or prices at which the Offered Securities are to be sold
                  will be determined,  the selling concessions and reallowances,
                  if any,  any  delayed  delivery  arrangements,  and such other
                  information  as the  Representative  and  the  Depositor  deem
                  appropriate  in  connection  with the  offering of the Offered
                  Securities,  but the Depositor  will not file any amendment to
                  the Registration Statement or any supplement to the Prospectus
                  of which the  Representative  shall not  previously  have been
                  advised and furnished  with a copy a reasonable  time prior to
                  the proposed filing or to which the Representative  shall have
                  reasonably  objected.  The Depositor will use its best efforts
                  to cause any amendment to the Registration Statement to become
                  effective  as  promptly  as  possible.  During the time when a
                  Prospectus is required to be delivered under the 1933 Act, the
                  Depositor will comply so far as





                                       13

<PAGE>


                  it is able with all  requirements  imposed upon it by the 1933
                  Act and the rules and  regulations  thereunder  to the  extent
                  necessary to permit the continuance of sales or of dealings in
                  the  Offered  Securities  in  accordance  with the  provisions
                  hereof and of the  Prospectus,  and the Depositor will prepare
                  and file with the  Commission,  promptly  upon  request by the
                  Representative,  any amendments to the Registration  Statement
                  or  supplements  to the  Prospectus  which may be necessary or
                  advisable in connection  with the  distribution of the Offered
                  Securities by the Underwriters,  and will use its best efforts
                  to cause the same to become effective as promptly as possible.
                  The Depositor will advise the  Representative,  promptly after
                  it receives notice thereof,  of the time when any amendment to
                  the  Registration   Statement  or  any  amended   Registration
                  Statement  has  become  effective  or  any  supplement  to the
                  Prospectus  or any  amended  Prospectus  has been  filed.  The
                  Depositor  will advise the  Representative,  promptly after it
                  receives notice or obtains knowledge thereof,  of the issuance
                  by  the   Commission   of  any  stop  order   suspending   the
                  effectiveness  of the  Registration  Statement  or  any  order
                  preventing or suspending the use of any Preliminary Prospectus
                  or the Prospectus,  or the suspension of the  qualification of
                  the   Offered   Securities   for   offering  or  sale  in  any
                  jurisdiction,  or of  the  initiation  or  threatening  of any
                  proceeding for any such purpose, or of any request made by the
                  Commission   for  the   amending  or   supplementing   of  the
                  Registration  Statement or the  Prospectus  or for  additional
                  information,  and the  Depositor  will use its best efforts to
                  prevent  the  issuance  of any such  stop  order or any  order
                  suspending  any such  qualification,  and if any such order is
                  issued, to obtain the lifting thereof as promptly as possible.

                  (c) If, at any time when a prospectus  relating to the Offered
                  Securities is required to be delivered under the 1933 Act, any
                  event  occurs  as a result  of which  the  Prospectus  as then
                  amended or supplemented  would include any untrue statement of
                  a material  fact,  or omit to state any material fact required
                  to be  stated  therein  or  necessary  to make the  statements
                  therein,  in the light of the  circumstances  under which they
                  were made, not misleading, or if it is necessary for any other
                  reason to amend or  supplement  the  Prospectus to comply with
                  the 1933 Act, to promptly  notify the  Representative  thereof
                  and  upon  their   request  to  prepare   and  file  with  the
                  Commission, at the





                                       14
<PAGE>

                  Depositor's own expense, an amendment or supplement which will
                  correct such statement or omission or any amendment which will
                  effect such compliance.

                  (d) During the period when a prospectus  is required by law to
                  be  delivered  in  connection  with  the  sale of the  Offered
                  Securities  pursuant  to  the  Underwriting   Agreement,   the
                  Depositor  will file,  on a timely  and  complete  basis,  all
                  documents  that are required to be filed by the Depositor with
                  the  Commission  pursuant to Sections  13, 14, or 15(d) of the
                  1934 Act.

                  (e) To qualify the Offered Securities for offer and sale under
                  the securities or "Blue Sky" laws of such jurisdictions as the
                  Representative   shall  reasonably  request  and  to  pay  all
                  expenses  (including  fees and  disbursements  of  counsel) in
                  connection with such  qualification  of the eligibility of the
                  Offered  Securities  for  investment  under  the  laws of such
                  jurisdictions  as the  Representative  may designate  provided
                  that  in  connection  therewith  the  Depositor  shall  not be
                  required  to  qualify  to do  business  or to  file a  general
                  consent to service of process in any jurisdiction.

                  (f) To make generally  available to the  Depositor's  security
                  holders,  as soon as  practicable,  but in any event not later
                  than eighteen months after the date on which the filing of the
                  Prospectus,  as amended or supplemented,  pursuant to Rule 424
                  under the 1933 Act first occurs, an earnings  statement of the
                  Depositor  covering a twelve-month  period beginning after the
                  date of the  Underwriting  Agreement,  which shall satisfy the
                  provisions of Section 11(a) of the 1933 Act and the applicable
                  rules and regulations of the Commission  thereunder (including
                  at the option of the Depositor Rule 158).

                  (g)  For so  long  as any of  the  Offered  Securities  remain
                  outstanding,  to furnish to the Representative upon request in
                  writing copies of such financial statements and other periodic
                  and  special  reports as the  Depositor  may from time to time
                  distribute  generally  to its  creditors or the holders of the
                  Offered Securities and to furnish to the Representative copies
                  of each annual or other report the Depositor shall be required
                  to file with the Commission.






                                       15
<PAGE>

                  (h)  For so  long  as any of  the  Offered  Securities  remain
                  outstanding,  the  Depositor  will, or will cause the Servicer
                  to,  furnish to the  Representative,  as soon as available,  a
                  copy of (i) the annual  statement of  compliance  delivered by
                  the Servicer to the Trustee under the  applicable  Pooling and
                  Servicing  Agreement,   (ii)  the  annual  independent  public
                  accountants'   servicing   report  furnished  to  the  Trustee
                  pursuant to the  applicable  Pooling and Servicing  Agreement,
                  (iii) each report regarding the Offered  Securities  mailed to
                  the  holders of such  Securities,  and (iv) from time to time,
                  such  other  information  concerning  such  Securities  as the
                  Representative may reasonably request.

                  6.  Representations  and  Warranties  of  the  Depositor.  The
Depositor  represents and warrants to, and agrees with, each Underwriter,  as of
the date of the Underwriting Agreement, as follows:

                  (a) The Registration Statement including a prospectus relating
                  to the Securities  and the offering  thereof from time to time
                  in accordance  with Rule 415 under the 1933 Act has been filed
                  with  the  Commission  and  such  Registration  Statement,  as
                  amended to the date of the Underwriting Agreement,  has become
                  effective.  No stop order suspending the effectiveness of such
                  Registration  Statement has been issued and no proceeding  for
                  that  purpose  has  been   initiated  or   threatened  by  the
                  Commission.  A prospectus supplement  specifically relating to
                  the  Offered  Securities  will be filed  with  the  Commission
                  pursuant  to Rule 424 under the 1933 Act;  provided,  however,
                  that a  supplement  to the  Prospectus  prepared  pursuant  to
                  Section 5(b) hereof shall be deemed to have  supplemented  the
                  Basic  Prospectus only with respect to the Offered  Securities
                  to  which  it  relates.   The  conditions  to  the  use  of  a
                  registration  statement on Form S-3 under the 1933 Act, as set
                  forth  in the  General  Instructions  on  Form  S-3,  and  the
                  conditions of Rule 415 under the 1933 Act, have been satisfied
                  with respect to the Depositor and the Registration  Statement.
                  There are no contracts or documents of the Depositor  that are
                  required to be filed as exhibits to the Registration Statement
                  pursuant  to  the  1933  Act  or  the  rules  and  regulations
                  thereunder that have not been so filed.

                  (b) On the effective date of the Registration  Statement,  the
                  Registration Statement and the Basic





                                       16
<PAGE>

                  Prospectus   conformed  in  all   material   respects  to  the
                  requirements  of the 1933 Act and the  rules  and  regulations
                  thereunder,  and did not  include  any untrue  statement  of a
                  material  fact or omit to state any material  fact required to
                  be stated therein or necessary to make the statements  therein
                  not misleading;  on the date of the Underwriting Agreement and
                  as of the Closing  Date,  the  Registration  Statement and the
                  Prospectus  conform,  and  as  amended  or  supplemented,   if
                  applicable,  will  conform  in all  material  respects  to the
                  requirements  of the 1933 Act and the  rules  and  regulations
                  thereunder,  and on the date of the Underwriting Agreement and
                  as of the Closing Date, neither of such documents includes any
                  untrue  statement  of a  material  fact or omits to state  any
                  material  fact  required to be stated  therein or necessary to
                  make the  statements  therein not  misleading,  and neither of
                  such documents as amended or supplemented, if applicable, will
                  include  any untrue  statement  of a material  fact or omit to
                  state any  material  fact  required  to be stated  therein  or
                  necessary  to make  the  statements  therein  not  misleading;
                  provided,  however,  that  the  foregoing  does  not  apply to
                  statements  or omissions in any of such  documents  based upon
                  written   information   furnished  to  the  Depositor  by  any
                  Underwriter specifically for use therein.

                  (c)  Since the  respective  dates as of which  information  is
                  given in the Registration Statement and the Prospectus, except
                  as  otherwise  stated  therein,  there  has  been no  material
                  adverse  change  in the  condition,  financial  or  otherwise,
                  earnings,  affairs, regulatory situation or business prospects
                  of the  Depositor,  whether  or not  arising  in the  ordinary
                  course of the business of the Depositor.

                  (d) The  Depositor  has been  duly  organized  and is  validly
                  existing as a corporation  in good standing  under the laws of
                  the State of Delaware.

                  (e)  The  Depositor  has all  requisite  power  and  authority
                  (corporate  and  other)  and  all  requisite   authorizations,
                  approvals,  order,  licenses,  certificates and permits of and
                  from all government or regulatory  officials and bodies to own
                  its  properties,  to conduct its  business as described in the
                  Registration  Statement  and the  Prospectus  and to  execute,
                  deliver  and  perform   this   Agreement,   the   Underwriting
                  Agreement,   the  Pooling  and  Servicing  Agreement  and,  if
                  applicable,  the  Custodial  Agreement,  except such as may be
                  required under





                                       17
<PAGE>

                  state  securities  or Blue  Sky  laws in  connection  with the
                  purchase and  distribution  by the  Underwriter of the Offered
                  Securities;  all  such  authorizations,   approvals,   orders,
                  licenses,  certificates  are in  full  force  and  effect  and
                  contain no unduly  burdensome  provisions;  and, except as set
                  forth or  contemplated  in the  Registration  Statement or the
                  Prospectus,  there  are no legal or  governmental  proceedings
                  pending or, to the best knowledge of the Depositor, threatened
                  that would result in a material  modification,  suspension  or
                  revocation thereof.

                  (f) The Offered Securities have been duly authorized, and when
                  the Offered  Securities  are issued and delivered  pursuant to
                  the Underwriting  Agreement,  the Offered Securities will have
                  been duly executed,  issued and delivered and will be entitled
                  to  the  benefits  provided  by  the  applicable  Pooling  and
                  Servicing  Agreement,   subject,  as  to  the  enforcement  of
                  remedies,    to   applicable    bankruptcy,    reorganization,
                  insolvency,  moratorium and other laws affecting the rights of
                  creditors  generally,  and to  general  principles  of  equity
                  (regardless  of whether the  entitlement  to such  benefits is
                  considered  in a  proceeding  in equity  or at law),  and will
                  conform in substance to the description  thereof  contained in
                  the Registration Statement and the Prospectus, and will in all
                  material  respects be in the form  contemplated by the Pooling
                  and Servicing Agreement.

                  (g)  The  execution  and  delivery  by the  Depositor  of this
                  Agreement,  the  Underwriting  Agreement  and the  Pooling and
                  Servicing  Agreement  are  within the  corporate  power of the
                  Depositor  and  neither  the  execution  and  delivery  by the
                  Depositor of this Agreement,  the  Underwriting  Agreement and
                  the Pooling and Servicing  Agreement nor the  consummation  by
                  the Depositor of the transactions  therein  contemplated,  nor
                  the compliance by the Depositor  with the provisions  thereof,
                  will  conflict  with or result in a breach of, or constitute a
                  default under,  the charter or the by-laws of the Depositor or
                  any  of  the  provisions  of  any  law,   governmental   rule,
                  regulation, judgment, decree or order binding on the Depositor
                  or its properties,  or any of the provisions of any indenture,
                  mortgage,  contract or other instrument to which the Depositor
                  is a party or by  which it is  bound,  or will  result  in the
                  creation or imposition of a lien,  charge or encumbrance  upon
                  any of its property pursuant to the terms of any such





                                       18

<PAGE>


                  indenture, mortgage, contract or other instrument, except such
                  as have been  obtained  under the 1933 Act and such  consents,
                  approvals, authorizations,  registrations or qualifications as
                  may be  required  under state  securities  or Blue Sky laws in
                  connection  with the purchase and  distribution of the Offered
                  Securities by the Underwriters.

                  (h) The  Underwriting  Agreement has been,  and at the Closing
                  Date the Pooling and Servicing  Agreement will have been, duly
                  authorized, executed and delivered by the Depositor.

                  (i) At the Closing Date,  each of the  Underwriting  Agreement
                  and the Pooling and  Servicing  Agreement  will  constitute  a
                  legal,   valid  and  binding   obligation  of  the  Depositor,
                  enforceable  against the  Depositor,  in  accordance  with its
                  terms,   subject,  as  to  the  enforcement  of  remedies,  to
                  applicable bankruptcy, reorganization,  insolvency, moratorium
                  and other laws  affecting  the rights of creditors  generally,
                  and to general  principles of equity and the discretion of the
                  court  (regardless of whether the enforcement of such remedies
                  is considered in a proceeding in equity or at law).

                  (j) No filing or  registration  with,  notice to, or  consent,
                  approval,  non-disapproval,  authorization  or  order or other
                  action of, any court or  governmental  authority  or agency is
                  required  for  the   consummation  by  the  Depositor  of  the
                  transactions contemplated by the Underwriting Agreement or the
                  Pooling  and  Servicing  Agreement,  except  such as have been
                  obtained  and except  such as may be  required  under the 1933
                  Act, the rules and regulations thereunder, or state securities
                  or "Blue  Sky"  laws,  in  connection  with the  purchase  and
                  distribution of the Offered Securities by the Underwriters.

                  (k)  The  Depositor  owns or  possesses  or has  obtained  all
                  material governmental  licenses,  permits,  consents,  orders,
                  approvals and other authorizations  necessary to lease, own or
                  license,  as the case may be, and to operate,  its  properties
                  and to carry on its  business as presently  conducted  and has
                  received no notice of  proceedings  relating to the revocation
                  of any such license, permit, consent, order or approval, which
                  singly or in the  aggregate,  if the subject of an unfavorable
                  decision, ruling or finding, would materially adversely affect
                  the conduct of the business,





                                       19

<PAGE>

                  results of  operations,  net worth or condition  (financial or
                  otherwise) of the Depositor.

                  (l) Other than as set forth or contemplated in the Prospectus,
                  there  are no legal or  governmental  proceedings  pending  to
                  which the Depositor is a party or of which any property of the
                  Depositor is the subject which, if determined adversely to the
                  Depositor  would  individually  or in  the  aggregate  have  a
                  material  adverse  effect  on  the  condition   (financial  or
                  otherwise),   earnings,   affairs,  or  business  or  business
                  prospects of the Depositor and, to the best of the Depositor's
                  knowledge,  no such proceedings are threatened or contemplated
                  by governmental authorities or threatened by others.

                  (m) Each of the Offered  Securities  will,  when issued,  be a
                  "mortgage related security" as such term is defined in Section
                  3(a)(41) of the 1934 Act.

                  (n) At the Closing Date, each of the Mortgage Loans which is a
                  subject of the Pooling and  Servicing  Agreement  and all such
                  Mortgage  Loans in the  aggregate  will meet the  criteria for
                  selection  described  in the  Prospectus,  and at the  Closing
                  Date, the representations and warranties made by the Depositor
                  in such  Pooling  and  Servicing  Agreement  will be true  and
                  correct as of such date.

                  (o) At the time of  execution  and delivery of the Pooling and
                  Servicing   Agreement,   the  Depositor  will  have  good  and
                  marketable  title to the Mortgage  Loans being  transferred to
                  the Trustee  pursuant to the Pooling and Servicing  Agreement,
                  free  and  clear  of  any  lien,  mortgage,   pledge,  charge,
                  encumbrance,   adverse  claim  or  other   security   interest
                  (collectively  "Liens"),  and will not  have  assigned  to any
                  person any of its right,  title or interest  in such  Mortgage
                  Loans  or in  such  Pooling  and  Servicing  Agreement  or the
                  Offered   Securities  being  issued  pursuant   thereto,   the
                  Depositor  will have the power and  authority to transfer such
                  Mortgage  Loans to the  Trustee  and to  transfer  the Offered
                  Securities to each of the  Underwriters,  and, upon  execution
                  and  delivery  to the  Trustee of the  Pooling  and  Servicing
                  Agreement  and  delivery  to each of the  Underwriters  of the
                  Offered Securities,  the Trustee will have good and marketable
                  title to the Mortgage Loans and each of the Underwriters  will
                  have good and marketable title to the Offered  Securities,  in
                  each case free and clear of any Liens.





                                       20

<PAGE>



                  (p) The Pooling and Servicing  Agreement is not required to be
                  qualified  under the Trust  Indenture Act of 1939, as amended,
                  and the Trust Fund (as defined in the  Pooling  and  Servicing
                  Agreement)  is  not  required  to  be  registered   under  the
                  Investment Company Act of 1940, as amended.

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

                  7.       Indemnification and Contribution.

                  (a) The  Depositor  agrees to indemnify and hold harmless each
                  Underwriter  (including  Prudential  Securities   Incorporated
                  acting in its  capacity  as  Representative  and as one of the
                  Underwriters),  and each  person,  if any,  who  controls  any
                  Underwriter  within the  meaning of the 1933 Act,  against any
                  losses, claims,  damages or liabilities,  joint or several, to
                  which such Underwriter or such  controlling  person may become
                  subject  under  the 1933  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
                  the Registration Statement,  any Preliminary  Prospectus,  the
                  Prospectus,  or any amendment or supplement  thereto, 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;  provided,  however,  that the  Depositor
                  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 any untrue statement or alleged untrue statement or
                  omission  or  alleged   omission  made  in  the   Registration
                  Statement,  any Preliminary Prospectus,  the Prospectus or any
                  amendment  or  supplement  thereto  in  reliance  upon  and in
                  conformity  with  (1)  written  information  furnished  to the
                  Depositor  by  any  Underwriter   through  the  Representative
                  specifically for use therein or (2) information regarding the





                                       21
<PAGE>

                  Mortgage  Loans  except to the extent that the  Depositor  has
                  been  indemnified by the Servicer.  This  indemnity  agreement
                  will be in addition to any  liability  which the Depositor may
                  otherwise have.

                  (b) Each  Underwriter  will  indemnify  and hold  harmless the
                  Depositor,  each  of the  Depositor's  directors,  each of the
                  Depositor's officers who signed the Registration Statement and
                  each person,  if any, who controls the  Depositor,  within the
                  meaning of the 1933 Act, against any losses,  claims,  damages
                  or liabilities  to which the Depositor,  or any such director,
                  officer or controlling  person may become  subject,  under the
                  1933 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 the  Registration
                  Statement, any Preliminary Prospectus,  the Prospectus, or any
                  amendment  or  supplement  thereto,  or any  other  prospectus
                  relating  to the  Offered  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,  in each case to
                  the  extent,  but  only  to  the  extent,   that  such  untrue
                  statements or alleged untrue  statement or omission or alleged
                  omission  was made in  reliance  upon and in  conformity  with
                  written   information   furnished  to  the  Depositor  by  any
                  Underwriter  through the  Representative  specifically for use
                  therein;  and each  Underwriter  will  reimburse  any legal or
                  other  expenses  reasonably  incurred by the  Depositor 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 which such Underwriter may otherwise
                  have. The Depositor acknowledges that the statements set forth
                  under the caption  "Plan of  Distribution"  in the  Prospectus
                  Supplement  constitute the only  information  furnished to the
                  Depositor  by or on behalf of any  Underwriter  for use in the
                  Registration  Statement,  any  Preliminary  Prospectus  or the
                  Prospectus,  and each of the several  Underwriters  represents
                  and warrants that such statements are correct as to it.

                  (c) Promptly after receipt by an indemnified  party under this
                  Section 7 of notice of the  commencement  of any action,  such
                  indemnified party will, if a





                                       22
<PAGE>

                  claim  in  respect   thereof  is  to  be  made   against   the
                  indemnifying   party   under  this   Section  7,   notify  the
                  indemnifying  party  of  the  commencement  thereof,  but  the
                  omission to so notify the indemnifying  party will not relieve
                  the   indemnifying   party  from  any   liability   which  the
                  indemnifying party may have to any indemnified party hereunder
                  except  to  the  extent  such  indemnifying   party  has  been
                  prejudiced thereby. 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
                  wish,  jointly  with any other  indemnifying  party  similarly
                  notified,   to  assume  the  defense   thereof   with  counsel
                  satisfactory to such indemnified  party. After notice from the
                  indemnifying  party to such indemnified  party of its election
                  so to assume the defense thereof,  the indemnifying party will
                  not be liable to such  indemnified  party under this Section 7
                  for any legal or other expenses  subsequently incurred by such
                  indemnified party in connection with the defense thereof other
                  than reasonable  costs of  investigation;  provided,  however,
                  that  the  Representative  shall  have  the  right  to  employ
                  separate counsel to represent the Representative,  those other
                  Underwriters and their respective  controlling persons who may
                  be subject to liability arising out of any claim in respect of
                  which indemnity may be sought by the Underwriters  against the
                  Depositor under this Section 7 if, in the reasonable  judgment
                  of the Representative,  it is advisable for the Representative
                  and  those   Underwriters   and  controlling   persons  to  be
                  represented  by separate  counsel,  and in that event the fees
                  and  expenses of such  separate  counsel  shall be paid by the
                  Depositor (it being  understood,  however,  that the Depositor
                  shall not, in  connection  with any one such claim or separate
                  but  substantially  similar  or  related  claim  in  the  same
                  jurisdiction  arising out of the same general  allegations  or
                  circumstances,  be liable for the reasonable fees and expenses
                  of more than one  separate  firm of  attorneys at any time for
                  the  Representative  and those  Underwriters  and  controlling
                  persons).

                  (d) In order to provide for just and equitable contribution in
                  circumstances in which the indemnity agreement provided for in
                  the  preceding  parts of this Section 7 is for any reason held
                  to be  unavailable  to or  insufficient  to hold  harmless  an
                  indemnified party under subsection (a) or (b)





                                       23
<PAGE>

                  above in respect of any losses, claims, damages or liabilities
                  (or actions in respect thereof) referred to therein,  then the
                  indemnifying  party  shall  contribute  to the amount  paid or
                  payable by the  indemnified  party as a result of such losses,
                  claims,   damages  or  liabilities   (or  actions  in  respect
                  thereof);   provided,   however,  that  no  person  guilty  of
                  fraudulent  misrepresentation  (within  the meaning of Section
                  11(f) of the 1933 Act) shall be entitled to contribution  from
                  any   person   who  was   not   guilty   of  such   fraudulent
                  misrepresentation.  In determining  the amount of contribution
                  to which the respective  parties are entitled,  there shall be
                  considered the relative  benefits received by the Depositor on
                  the one hand,  and the  Underwriters  on the  other,  from the
                  offering of the Offered  Securities  (taking  into account the
                  portion of the proceeds of the offering realized by each), the
                  Depositor's  and  the  Underwriters'  relative  knowledge  and
                  access to  information  concerning  the matter with respect to
                  which the claim was asserted,  the  opportunity to correct and
                  prevent any  statement  or omission,  and any other  equitable
                  considerations appropriate in the circumstances. The Depositor
                  and the  Underwriters  agree that it would not be equitable if
                  the amount of such contribution were determined by pro rata or
                  per capita  allocation (even if the Underwriters  were treated
                  as one  entity for such  purpose).  No  Underwriter  or person
                  controlling  such  Underwriter  shall  be  obligated  to  make
                  contribution  hereunder  which in the  aggregate  exceeds  the
                  total  public   offering  price  of  the  Offered   Securities
                  purchased   by  such   Underwriter   under  the   Underwriting
                  Agreement, less the aggregate amount of any damages which such
                  Underwriter  and its  controlling  persons have otherwise been
                  required  to pay in respect  of the same or any  substantially
                  similar  claim.  The  Underwriters'  obligation  to contribute
                  hereunder  are  several  in  proportion  to  their  respective
                  underwriting  obligations and not joint.  For purposes of this
                  Section 7, each person,  if any,  who controls an  Underwriter
                  within  the  meaning  of Section 15 of the 1933 Act shall have
                  the same rights to contribution as such Underwriter,  and each
                  director of the  Depositor,  each officer of the Depositor who
                  signed the Registration  Statement,  and each person,  if any,
                  who controls the Depositor within the meaning of Section 15 of
                  the 1933 Act,  shall have the same rights to  contribution  as
                  the Depositor.






                                       24
<PAGE>

                  (e) The  parties  hereto  agree  that the  first  sentence  of
                  Section   5   of   the    Indemnification    Agreement    (the
                  "Indemnification  Agreement")  dated  as of the  Closing  Date
                  among the Certificate Insurer, the Servicer, the Depositor and
                  the  Underwriter  shall  not  be  construed  as  limiting  the
                  Depositor's  right to enforce  its rights  under  Section 7 of
                  this Agreement. The parties further agree that, as between the
                  parties  hereto,  to the extent that the provisions of Section
                  4,  5 and 6 of the  Indemnification  Agreement  conflict  with
                  Section 7 hereof,  the  provisions  of Section 7 hereof  shall
                  govern.

                  (f) Each Underwriter  agrees to provide the Depositor no later
                  the date on which the Prospectus  Supplement is required to be
                  filed  pursuant  to  Rule  424  with  a copy  of  its  Derived
                  Information  (defined below) for filing with the Commission on
                  Form 8-K.

                  (g)  Each   Underwriter   severally   agrees,   assuming   all
                  Depositor-Provided Information (defined below) is accurate and
                  complete  in all  material  respects,  to  indemnify  and hold
                  harmless the Depositor,  its respective officers and directors
                  and each person who controls the Depositor  within the meaning
                  of the  Securities Act or the Exchange Act against any and all
                  losses, claims,  damages or liabilities,  joint or several, to
                  which they may become  subject under the Securities Act or 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  of a material
                  fact  contained  in the Derived  Information  provided by such
                  Underwriter, or arise out of or are based upon the omission or
                  alleged  omission to state therein a material fact required to
                  be stated therein or necessary to make the statements therein,
                  in the light of the circumstances  under which they were made,
                  not misleading,  and agrees to reimburse each such indemnified
                  party for any legal or other expenses  reasonably  incurred by
                  him, her or it in connection with  investigating  or defending
                  or preparing to defend any such loss, claim, damage, liability
                  or action as such expenses are incurred. The obligations of an
                  Underwriter  under this  Section  8(E) shall be in addition to
                  any liability which such Underwriter may otherwise have.

                  The  procedures  set forth in  Section  8(C)  shall be equally
applicable to this Section 8(E).






                                       25
<PAGE>

                  For purposes of this Section 8, the term "Derived Information"
means such  portion,  if any,  of the  information  delivered  to the  Depositor
pursuant to Section 8(D) for filing with the  Commission  on Form 8-K as: (i) is
not  contained  in  the  Prospectus  without  taking  into  account  information
incorporated   therein   by   reference;    and   (ii)   does   not   constitute
Depositor-Provided  Information.  "Depositor-  Provided  Information"  means any
computer  tape  furnished to the  Underwriter  by the Depositor  concerning  the
assets comprising the Trust.

                  8. Survival of Certain  Representations  and Obligations.  The
respective representations,  warranties,  agreements, covenants, indemnities and
other statements of the Depositor, its officers and the several Underwriters set
forth in, or made pursuant to, the  Underwriting  Agreement shall remain in full
force and effect, regardless of any investigation, or statement as to the result
thereof, made by or on behalf of any Underwriter,  the Depositor,  or any of the
officers or directors or any  controlling  person of any of the  foregoing,  and
shall survive the delivery of and payment for the Offered Securities.

                  9.       Termination.

                  (a)  The  Underwriting  Agreement  may  be  terminated  by the
                  Depositor by notice to the  Representative in the event that a
                  stop order  suspending the  effectiveness  of the Registration
                  Statement  shall  have  been  issued or  proceedings  for that
                  purpose shall have been instituted or threatened.

                  (b)  The  Underwriting  Agreement  may  be  terminated  by the
                  Representative  by notice to the  Depositor  in the event that
                  the  Depositor  shall have  failed,  refused or been unable to
                  perform  all  obligations  and satisfy  all  conditions  to be
                  performed or satisfied  hereunder by the Depositor at or prior
                  to the Closing Date.

                  (c) Termination of the Underwriting Agreement pursuant to this
                  Section 9 shall be without liability of any party to any other
                  party other than as provided in Sections 7 and 11 hereof.

                  10.   Default  of   Underwriters.   If  any   Underwriter   or
Underwriters  defaults  or  default  in their  obligation  to  purchase  Offered
Securities which it agreed to purchase under the Underwriting  Agreement and the
aggregate  principal  amount of the  Offered  Securities  which such  defaulting
Underwriter  agreed  but  failed  to  purchase  is ten  percent  or  less of the
aggregate principal amount, notional amount or stated amount, as applicable,  of
the Offered Securities to be sold under the





                                       26
<PAGE>

Underwriting  Agreement,  as the case may be,  the other  Underwriters  shall be
obligated  severally in proportion  to their  respective  commitments  under the
Underwriting  Agreement to purchase the Offered Securities which such defaulting
Underwriter or Underwriters agreed but failed to purchase. If any Underwriter or
Underwriters  so defaults or default and the aggregate  principal  amount of the
Offered  Securities  with  respect to which such  default or defaults  occurs or
occur is more than ten  percent  of the  aggregate  principal  amount,  notional
amount or stated amount, as applicable,  of Offered  Securities to be sold under
the Underwriting agreement, as the case may be, and arrangements satisfactory to
the Representative and the Depositor for the purchase of such Offered Securities
by other persons (who may include one or more of the non-defaulting Underwriters
including  the  Representative)  are not made  within  36 hours  after  any such
default, the Underwriting Agreement will terminate without liability on the part
of any  non-defaulting  Underwriters or the Depositor except for the expenses to
be paid or reimbursed by the Depositor pursuant to Section 11 hereof. As used in
the  Underwriting   Agreement,   the  term  "Underwriter"  includes  any  person
substituted  for an  Underwriter  under this  Section 10.  Nothing  herein shall
relieve a defaulting Underwriter from liability for its default.

                  11.      Expenses.  The Depositor agrees with the
several Underwriters that:

                  (a)  whether  or  not  the  transactions  contemplated  in the
                  Underwriting  Agreement are  consummated  or the  Underwriting
                  Agreement is  terminated,  the Depositor will pay all fees and
                  expenses  incident to the performance of its obligations under
                  the Underwriting Agreement, including, but not limited to, (i)
                  the  Commission's  registration  fee,  (ii)  the  expenses  of
                  printing and distributing  the Underwriting  Agreement and any
                  related underwriting  documents,  the Registration  Statement,
                  any Preliminary Prospectus,  the Prospectus, any amendments or
                  supplements to the  Registration  Statement or the Prospectus,
                  and any Blue Sky memorandum or legal investment survey and any
                  supplements  thereto,   (iii)  fees  and  expenses  of  rating
                  agencies,  accountants and counsel for the Depositor, (iv) the
                  expenses  referred  to in  Section  5(e)  hereof,  and (v) all
                  miscellaneous   expenses   referred  to  in  Item  30  of  the
                  Registration Statement;

                  (b)  all  out-of-pocket  expenses,   including  counsel  fees,
                  disbursements  and  expenses,   reasonably   incurred  by  the
                  Underwriters  in connection with  investigating,  preparing to
                  market and marketing





                                       27
<PAGE>

                  the  Offered   Securities   and   proposing  to  purchase  and
                  purchasing  the  Offered  Securities  under  the  Underwriting
                  Agreement  will be  borne  and  paid by the  Depositor  if the
                  Underwriting Agreement is terminated by the Depositor pursuant
                  to Section 9(a) hereof or by the  Representative on account of
                  the failure, refusal or inability on the part of the Depositor
                  to perform all  obligations  and satisfy all conditions on the
                  part of the Depositor to be performed or satisfied  hereunder;
                  and

                  (c)  the  Depositor   will  pay  the  cost  of  preparing  the
                  certificates for the Offered Securities.

                  Except  as   otherwise   provided  in  this  Section  11,  the
Underwriters   agree  to  pay  all  of  their   expenses  in   connection   with
investigating,  preparing to market and  marketing  the Offered  Securities  and
proposing  to  purchase  and  purchasing  the  Offered   Securities   under  the
Underwriting Agreement, including the fees and expenses of their counsel and any
advertising  expenses incurred by them in making offers and sales of the Offered
Securities.

                  12.  Notices.   All  communications   under  the  Underwriting
Agreement shall be in writing and, if sent to the Underwriters, shall be mailed,
delivered or telegraphed and confirmed to the  Representative at the address and
to the attention of the person specified in the Underwriting Agreement,  and, if
sent to the Depositor,  shall be mailed,  delivered or telegraphed and confirmed
to Prudential Securities Secured Financing  Corporation,  199 Water Street, 26th
Floor, New York, New York 10292,  Attention:  Director-  Mortgage Finance Group;
provided,   however,  that  any  notice  to  any  Underwriter  pursuant  to  the
Underwriting  Agreement shall be mailed,  delivered or telegraphed and confirmed
to such Underwriter at the address furnished by it.

                  13.  Representative  of  Underwriters.  Any  Represen-  tative
identified in the  Underwriting  Agreement will act for the  Underwriters of the
Offered  Securities  and  any  action  taken  by the  Representative  under  the
Underwriting Agreement will be binding upon all of such Underwriters.

                  14. Successors.  The Underwriting Agreement shall inure to the
benefit of and shall be binding upon the several  Underwriters and the Depositor
and their respective successors and legal representatives, and nothing expressed
or  mentioned  herein or in the  Underwriting  Agreement is intended or shall be
construed to give any other person any legal or equitable right, remedy or claim
under or in respect of the  Underwriting  Agreement,  or any  provisions  herein
contained,  the Underwriting  Agreement and all conditions and provisions hereof
being intended to be and being for the sole and





                                       28
<PAGE>

exclusive  benefit of such persons and for the benefit of no other person except
that (i) the representations and warranties of the Depositor contained herein or
in the  Underwriting  Agreement  shall also be for the  benefit of any person or
persons who controls or control any Underwriter within the meaning of Section 15
of the 1933 Act, and (ii) the indemnities by the several Underwriters shall also
be for the  benefit of the  directors  of the  Depositor,  the  officers  of the
Depositor who have signed the  Registration  Statement and any person or persons
who control the  Depositor  within the meaning of Section 15 of the 1933 Act. No
purchaser  of the  Offered  Securities  from any  Underwriter  shall be deemed a
successor  because  of such  purchase.  This  Agreement  and  each  Underwriting
Agreement  may be executed in two or more  counterparts,  each of which shall be
deemed an original,  but all of which together shall constitute one and the same
instrument.

                  15. Time of the Essence.  Time shall be of the essence of each
Underwriting Agreement.

                  16.  Governing  Law.  This  Agreement  and  each  Underwriting
Agreement  shall be governed by and construed in accordance with the laws of the
State of New York.






                                       29
<PAGE>

                  If the  foregoing is in  accordance  with your  understanding,
please sign and return two counterparts hereof.


                                              Very truly yours,



                                              PRUDENTIAL SECURITIES SECURED
                                                FINANCING CORPORATION



                                              By:      s/ Norm Chaleff
                                                 ---------------------------
                                                 Name:  Norm Chaleff
                                                 Title: Vice-President



Accepted as of the date hereof:


PRUDENTIAL SECURITIES INCORPORATED



By:      s/ Norm Chaleff
   ---------------------------
   Name:   Norm Chaleff
   Title:  Managing Director






                     [Underwriting Agreement Signature Page]
<PAGE>
                                                                       Exhibit A


                          Opinions of Dewey Ballantine,
                        special counsel for the Depositor
                        ---------------------------------


                         (i) Each of the Documents  constitutes the valid, legal
and binding agreement of the Depositor, and is enforceable against the Depositor
in accordance with its terms.

                         (ii) The  Certificates,  assuming the due  execution by
the Trustee and due  authentication by the Trustee and payment therefor pursuant
to the  Underwriting  Agreement,  are  validly  issued and  outstanding  and are
entitled to the benefits of the Pooling and Servicing Agreement.

                         (iii) No consent, approval,  authorization or order of,
registration or filing with, or notice to, any  governmental  authority or court
is  required  under  federal  laws or the laws of the  State of New York for the
execution,  delivery and  performance  of the Documents or the offer,  issuance,
sale  or  delivery  of  the  Certificates  or  the  consummation  of  any  other
transaction  contemplated thereby by the Depositor,  except such which have been
obtained.

                         (iv)  The  Registration  Statement  and the  Prospectus
(other than the financial and statistical data included therein,  as to which we
are not  called  upon to  express  any  opinion),  at the time the  Registration
Statement  became  effective,  as of the date of execution  of the  Underwriting
Agreement and as of the date hereof  comply as to form in all material  respects
with the  requirements of the Securities Act of 1933, as amended,  and the rules
and regulations  thereunder,  and the Exchange Act and the rules and regulations
thereunder,  and we do not know of any amendment to the  Registration  Statement
required to be filed,  or of any contracts,  indentures or other  documents of a
character  required to be filed as an exhibit to the  Registration  Statement or
required to be described in the Registration Statement or the Prospectus,  which
has not been filed or described as required.

                         (v)  Neither  the  qualification  of  the  Pooling  and
Servicing  Agreement under the Trust Indenture Act of 1939, as amended,  nor the
registration  of the Trust Fund created by the Pooling and  Servicing  Agreement
under the Investment Company Act of 1940 is required.

                         (vi) The  statements in the  Prospectus  Supplement set
forth under the caption "DESCRIPTION OF THE OFFERED CERTIFICATES," to the extent
such statements purport





<PAGE>

to  summarize  certain  provisions  of the  Certificates  or of the  Pooling and
Servicing  Agreement or of the  Unaffiliated  Seller's  Agreement,  are fair and
accurate in all material respects.





                                       A-2


<PAGE>
                                                                       Exhibit B



                             Opinions of Counsel to
                                  the Servicer
                                  ------------


                         (i) The Servicer has been duly organized and is validly
existing  as a  corporation  in good  standing  under  the laws of the  State of
California and is qualified to transact business in the State of California.

                         (ii) The Servicer has the requisite power and authority
to execute and deliver, engage in the transactions  contemplated by, and perform
and  observe  the  conditions  of, the  Pooling  and  Servicing  Agreement,  the
Unaffiliated  Seller's Agreement dated as of the Closing Date (the "Unaffiliated
Seller's  Agreement")  between  the  Servicer  and the  Depositor,  collectively
referred to hereinafter as the "Servicer Agreements".

                         (iii)  The  Servicer  Agreements  have  been  duly  and
validly  authorized,  executed and  delivered  by the  Servicer,  all  requisite
corporate  action having been taken with respect  thereto,  and each constitutes
the valid,  legal and binding  agreement of the  Servicer,  and are  enforceable
against the Servicer in accordance with their respective terms.


                         (iv) Neither the transfer of the Mortgage  Loans to the
Depositor,  nor the  execution,  delivery or  performance by the Servicer of the
Servicer  Agreements  (A)  conflicts  or will  conflict  with or results or will
result in a breach of, or  constitutes  or will  constitute  a default  under or
violates  or  will  violate,  (i) any  term  or  provision  of the  Articles  of
Incorporation  or By-laws of the  Servicer;  (ii) any term or  provision  of any
material agreement,  contract, instrument or indenture, to which the Servicer or
any of its  subsidiaries is a party or is bound;  or (iii) any order,  judgment,
writ,  injunction or decree of any court or governmental agency or body or other
tribunal having jurisdiction over the Servicer or any of its properties;  or (B)
results in, or will result in the creation or imposition of any lien,  charge or
encumbrance  upon the Trust Fund or upon the  Certificates,  except as otherwise
contemplated by the Pooling and Servicing Agreement.

                         (v) The endorsement and delivery of each Mortgage Note,
and the  preparation,  delivery and  recording of an Assignment of Mortgage with
respect to each  Mortgage is  sufficient  fully to transfer to the Depositor and
its assignees all right, title and interest of the Servicer in the





<PAGE>

Mortgage Note and Mortgage, as noteholder and mortgagee or assignee thereof.

                         (vi) No consent,  approval,  authorization or order of,
registration or qualification of or with or notice to, any courts,  governmental
agency  or body or other  tribunal  is  required  under  the laws of New York or
California,  for  the  execution,  delivery  and  performance  of  the  Servicer
Agreements or the consummation of any other transaction  contemplated thereby by
the Servicer, except such which have been obtained.

                         (vii)  There  are  no  legal  or  governmental   suits,
proceedings  or  investigations   pending  or,  to  such  counsel's   knowledge,
threatened against the Servicer before any court, governmental agency or body or
other  tribunal  (A) which,  if  determined  adversely  to the  Servicer,  would
individually  or in the  aggregate  have a  material  adverse  effect on (i) the
consolidated  financial position,  business prospects,  stockholders's equity or
results of operations of the Servicer;  (ii) the  Servicer's  ability to perform
its  obligations  under,  or the  validity  or  enforceability  of the  Servicer
Agreements;  (iii) any Mortgage Note or Mortgaged Property,  or the title of any
Mortgagor  to any  Mortgaged  Property;  or (B) which  have not  otherwise  been
disclosed  in the  Registration  Statement  and to the  best of  such  counsel's
knowledge,  no such proceedings or investigations are threatened or contemplated
by governmental authorities or threatened by others.






                                       B-2


<PAGE>
                                                                      Exhibit C


                             Opinions of Counsel to
                                   the Trustee
                                   -----------


                         (i) The Trustee is a national banking  association duly
organized,  validly  existing and in good standing  under the laws of the United
States and has the power and  authority  to enter  into and to take all  actions
required of it under the Pooling and Servicing Agreement;

                         (ii) The Pooling and Servicing  Agreement has been duly
authorized,  executed and delivered by the Trustee and the Pooling and Servicing
Agreement  constitutes the legal,  valid and binding  obligation of the Trustee,
enforceable  against  the  Trustee  in  accordance  with its  terms,  except  as
enforceability   thereof   may  be  limited  by  (A)   bankruptcy,   insolvency,
reorganization  or other similar laws  affecting the  enforcement  of creditors'
rights  generally,  as such  laws  would  apply in the  event  of a  bankruptcy,
insolvency or reorganization or similar  occurrence  affecting the Trustee,  and
(B) general  principles  of equity  regardless  of whether such  enforcement  is
sought in a proceeding at law or in equity;

                         (iii)  No  consent,  approval,  authorization  or other
action by any  governmental  agency or body or other tribunal is required on the
part of the Trustee in connection with its execution and delivery of the Pooling
and Servicing Agreement or the performance of its obligations thereunder;

                         (iv)  The   Certificates   have  been  duly   executed,
authenticated and delivered by the Trustee; and

                         (v) The execution and delivery of, and  performance  by
the Trustee of its obligations under, the Pooling and Servicing Agreement do not
conflict with or result in a violation of any statute or  regulation  applicable
to the  Trustee,  or the  charter  or  bylaws  of the  Trustee,  or to the  best
knowledge of such counsel,  any governmental  authority having jurisdiction over
the Trustee or the terms of any  indenture or other  agreement or  instrument to
which the Trustee is a party or by which it is bound.





<PAGE>
                                                                      Exhibit D



                               Opinions of Counsel
                           to the Certificate Insurer
                           --------------------------


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

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

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

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





                                       C-2
<PAGE>


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

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





                                       C-3


<PAGE>





                         POOLING AND SERVICING AGREEMENT



                                   Relating to


                       FIRST ALLIANCE MORTGAGE LOAN TRUST

                                     1996-1


                                      Among


              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION,
                                  as Depositor



                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Company


                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer


                                       and


                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.
                                   as Trustee




                            Dated as of March 1, 1996

<PAGE>
<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
                         (Not a Part of this Agreement)

                                                                                                               Page

<S>               <C>                                                                                            <C>
ARTICLE I         DEFINITIONS; RULES OF CONSTRUCTION                                                              1
         1.1.     Definitions                                                                                     1
         1.2.     Use of Words and Phrases                                                                       24
         1.3.     Captions; Table of Contents                                                                    24
         1.4.     Opinions                                                                                       24

ARTICLE II        ESTABLISHMENT AND ORGANIZATION OF THE TRUST                                                    25
         2.1.     Establishment of the Trust                                                                     25
         2.2.     Office                                                                                         25
         2.3.     Purposes and Powers                                                                            25
         2.4.     Appointment of the Trustee; Declaration of Trust                                               25
         2.5.     Expenses of Trustee                                                                            25
         2.6.     Ownership of the Trust                                                                         25
         2.7.     Situs of the Trust                                                                             25
         2.8.     Miscellaneous REMIC Provisions                                                                 26

ARTICLE III       REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE
                  DEPOSITOR, THE COMPANY AND THE SERVICER; COVENANT OF
                  COMPANY TO CONVEY MORTGAGE LOANS                                                               26
         3.1A.    Representations and Warranties of the Depositor                                                26
         3.1B.    Representations and Warranties of the Company                                                  28
         3.2.     Representations and Warranties of the Servicer                                                 31
         3.3.     Representations and Warranties of the Company with Respect to 
                  the Mortgage Loans                                                                             33
         3.4.     Covenants of the Company to Take Certain Actions with Respect
                  to the Mortgage
                  Loans In Certain Situations                                                                    34
         3.5.     Conveyance of the Mortgage Loans                                                               35
         3.6.     Acceptance by Trustee; Certain Substitutions of Mortgage Loans;
                  Certification
                  by Trustee                                                                                     39
         3.7.     Cooperation Procedures                                                                         40

ARTICLE IV        ISSUANCE AND SALE OF CERTIFICATES                                                              40
         4.1.     Issuance of Certificates                                                                       40
         4.2.     Sale of Certificates                                                                           40

ARTICLE V         CERTIFICATES AND TRANSFER OF INTERESTS                                                         41
         5.1.     Terms                                                                                          41
         5.2.     Forms                                                                                          41
         5.3.     Execution, Authentication and Delivery                                                         41
         5.4.     Registration and Transfer of Certificates                                                      42
         5.5.     Mutilated, Destroyed, Lost or Stolen Certificates                                              43
         5.6.     Persons Deemed Owners                                                                          44
         5.7.     Cancellation                                                                                   44
         5.8.     Limitation on Transfer of Ownership Rights                                                     44
         5.9.     Assignment of Rights                                                                           45

                                                                                                        
                                                    i
                                                                                                              
<PAGE>
                                                                                                               Page

ARTICLE VI        COVENANTS                                                                                      45
         6.1.     Distributions                                                                                  45
         6.2.     Money for Distributions to be Held in Trust; Withholding                                       45
         6.3.     Protection of Trust Estate                                                                     46
         6.4.     Performance of Obligations                                                                     46
         6.5.     Negative Covenants                                                                             47
         6.6.     No Other Powers                                                                                47
         6.7.     Limitation of Suits                                                                            47
         6.8.     Unconditional Rights of Owners to Receive Distributions                                        48
         6.9.     Rights and Remedies Cumulative                                                                 48
         6.10.    Delay or Omission Not Waiver                                                                   48
         6.11.    Control by Owners                                                                              48
         6.12.    Access to Owners of Certificates' Names and Addresses                                          49

ARTICLE VII       ACCOUNTS, DISBURSEMENTS AND RELEASES                                                           49
         7.1.     Collection of Money                                                                            49
         7.2.     Establishment of Accounts                                                                      49
         7.3.     The Certificate Insurance Policies                                                             49
         7.4                                                                                                     51
         7.5.     Flow of Funds                                                                                  51
         7.6.     Investment of Accounts                                                                         53
         7.7.     Eligible Investments                                                                           54
         7.8.     Reports by Trustee                                                                             55
         7.9.     Additional Reports by Trustee                                                                  57

ARTICLE VIII      SERVICING AND ADMINISTRATION OF MORTGAGE LOANS                                                 57
         8.1.     Servicer and Sub-Servicers                                                                     57
         8.2.     Collection of Certain Mortgage Loan Payments                                                   58
         8.3.     Sub-Servicing Agreements Between Servicer and Sub-Servicers                                    59
         8.4.     Successor Sub-Servicers                                                                        59
         8.5.     Liability of Servicer                                                                          59
         8.6.     No Contractual Relationship Between Sub-Servicer and Trustee
                  or the Owner                                                                                   
         8.7.     Assumption or Termination of Sub-Servicing Agreement by Trustee                                59
         8.8.     Principal and Interest Account                                                                 60
         8.9.     Delinquency Advances, Compensating Interest and Servicing Advances                             61
         8.10.    Purchase of Mortgage Loans                                                                     62
         8.11.    Maintenance of Insurance                                                                       62
         8.12.    Due-on-Sale Clauses; Assumption and Substitution Agreements                                    63
         8.13.    Realization Upon Defaulted Mortgage Loans                                                      63
         8.14.    Trustee to Cooperate; Release of Files                                                         64
         8.15.    Servicing Compensation                                                                         65
         8.16.    Annual Statement as to Compliance                                                              66
         8.17.    Annual Independent Certified Public Accountants' Reports                                       66
         8.18.    Access to Certain Documentation and Information Regarding the
                  Mortgage Loans                                                                                 66
         8.19.             Assignment of Agreement                                                               66
         8.20.             Events of Servicing Termination                                                       66

                                                                                                          
                                                    ii
<PAGE>
                                                                                                               Page

         8.21.             Resignation of Servicer and Appointment of Successor                                  69
         8.22.             Waiver of Past Events of Servicing Termination                                        71
         8.23.             Inspections by Certificate Insurer; Errors and Omissions Insurance                    72
         8.24.             Merger, Conversion, Consolidation or Succession to Business of Servicer               72
         8.25.             Notices of Material Events                                                            72
         8.26.             Monthly Servicing Report and Servicing Certificate                                    73
         8.27.             Indemnification by the Company.                                                       75
         8.28.             Indemnification by the Servicer                                                       75

ARTICLE IX        TERMINATION OF TRUST                                                                           75
         9.1.     Termination of Trust                                                                           75
         9.2.     Termination Upon Option of Servicer                                                            76
         9.3.     Termination Upon Loss of REMIC Status                                                          76
         9.4.     Disposition of Proceeds                                                                        78
         9.5.     Netting of Amounts                                                                             78

ARTICLE X         THE TRUSTEE                                                                                    78
         10.1.             Certain Duties and Responsibilities                                                   78
         10.2.             Removal of Trustee for Cause                                                          80
         10.3.             Certain Rights of the Trustee                                                         81
         10.4.             Not Responsible for Recitals or Issuance of Certificates                              82
         10.5.             May Hold Certificates                                                                 82
         10.6.             Money Held in Trust                                                                   82
         10.7.             No Lien for Fees                                                                      83
         10.8.             Corporate Trustee Required; Eligibility                                               83
         10.9.             Resignation and Removal; Appointment of Successor                                     83
         10.10.            Acceptance of Appointment by Successor Trustee                                        84
         10.11.            Merger, Conversion, Consolidation or Succession to Business of the Trustee            85
         10.12.            Reporting; Withholding                                                                85
         10.13.            Liability of the Trustee                                                              85
         10.14.            Appointment of Co-Trustee or Separate Trustee                                         85

ARTICLE XI                 MISCELLANEOUS                                                                         87
         11.1.             Compliance Certificates and Opinions                                                  87
         11.2.             Form of Documents Delivered to the Trustee                                            87
         11.3.             Acts of Owners                                                                        88
         11.4.             Notices, etc. to Trustee                                                              88
         11.5.             Notices and Reports to Owners; Waiver of Notices                                      88
         11.6.             Rules by Trustee and the Company                                                      89
         11.7.             Successors and Assigns                                                                89
         11.8.             Severability                                                                          89
         11.9.             Benefits of Agreement                                                                 89
         11.10.            Legal Holidays                                                                        89
         11.11.            Governing Law                                                                         89
         11.12.            Counterparts                                                                          89
         11.13.            Usury                                                                                 90
         11.14.            Amendment                                                                             90
         11.15.            REMIC Status; Taxes                                                                   90

                                                                                                          
                                                   iii

<PAGE>

         11.16.            Additional Limitation on Action and Imposition of Tax                                 92
         11.17.            Appointment of Tax Matters Person                                                     92
         11.18.            The Certificate Insurer                                                               92
         11.19.            Maintenance of Records                                                                93
         11.20.            Notices                                                                               93


EXHIBIT A-1            --    Form of Class A-1 Certificate
EXHIBIT A-2            --    Form of Class A-2 Certificate
EXHIBIT B              --    Mortgage Loan Schedule
EXHIBIT C              --    Form of Class R Certificate
EXHIBIT D              --    Form of Certificate Re: Mortgage Loans Prepaid in full After the Cut-Off Date
EXHIBIT E              --    Form of Initial Certification
EXHIBIT F              --    Form of Final Certification
EXHIBIT G              --    Form of Delivery Order
EXHIBIT H              --    Form of Class R Tax Matters Transfer Certificate
EXHIBIT I              --    Form of Notice for Certificate Insurance Policy
EXHIBIT J              --    Form of Monthly Report
EXHIBIT K              --    Form of Request for Release


                                                                                                           
                                                        iv

<PAGE>
                  WHEREAS,  the  Depositor  wishes to  establish a trust and two
subtrusts, which provide for the allocation and sale of the beneficial interests
therein and the maintenance and distribution of the trust estate;

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

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

                  WHEREAS, Bankers Trust Company of California,  N.A. is willing
to serve in the capacity of Trustee hereunder; and

                  WHEREAS,   MBIA  Insurance   Corporation   (the   "Certificate
Insurer") is intended to be a third party  beneficiary  of this Agreement and is
hereby recognized by the parties hereto to be a third-party  beneficiary of this
Agreement.

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


                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

                  Section 1.1. Definitions.  For all purposes of this Agreement,
the following terms shall have the meanings set forth below,  unless the context
clearly indicates otherwise:

                  "Account":  Any account established in accordance with Section
7.2 or 8.8 hereof.

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

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

                  "Authorized  Officer":  With respect to any Person, any person
who is authorized to act for such Person in matters  relating to this Agreement,
and whose action is binding upon such Person and, with respect to the Depositor,
the Company and the Servicer, initially including those individuals whose
<PAGE>


names appear on the lists of Authorized  Officers  delivered on the Startup Day,
and with respect to the Trustee, any Vice President, Assistant Vice President or
Assistant Secretary of the Trustee.

                  "Available  Funds":  With  respect  to Group  I,  the  Group I
Available Funds and with respect to Group II, the Group II Available Funds.

                  "Available Funds Cap Carry-Forward Amortization Amount": As of
any  Payment  Date,  any  amount   distributed  from  the  Available  Funds  Cap
Carry-Forward  Amount  Account on such Payment Date  pursuant to Section  7.5(e)
hereof.

                  "Available Funds Cap Carry-Forward  Amount": As of any Payment
Date, the excess, if any, of (x) the sum of (i) the excess, if any, equal to (a)
the aggregate  amount of interest due on the Class A-2 Certificates on all prior
Payment Dates,  calculated at the Class A-2 Formula Pass-Through Rate applicable
to each such Payment Date over (b) the  aggregate  amount of interest due on the
Class A-2  Certificates on all prior Payment Dates,  calculated at the Class A-2
Pass-Through Rate applicable to each such Payment Date, (ii) the amount, if any,
described in clause (iii) hereof as of the  immediately  preceding  Payment Date
and (iii) the product of (a)  one-twelfth of the Class A-2 Formula  Pass-Through
Rate on such  Payment  Date and (b) the sum of the amounts  described in clauses
(i)  and  (ii)  preceding  over  (y)  all  Available  Funds  Cap   Carry-Forward
Amortization Amounts actually funded on all prior Payment Dates.

                  "Available  Funds  Cap  Carry-Forward  Amount  Account":   The
Available Funds Cap Carry-Forward  Amount Account established in accordance with
Section 7.2 hereof and maintained by the Trustee.

                  "Available  Funds  Shortfall":  Any of the  Group I  Available
Funds Shortfall or the Group II Available Funds Shortfall.

                  "Balloon  Loan":  Any Mortgage Loan which has an  amortization
schedule  which extends  beyond its maturity  date,  resulting in an unamortized
principal balance due in a single payment at maturity.

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

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

                  "Certificate  Account": The Certificate Account established in
accordance with Section 7.2 hereof and maintained by the Trustee;  provided that
the funds in such account shall not be  commingled  with any other funds held by
the Trustee.

                  "Certificate  Insurance  Policies":  The Class A-1 Certificate
Insurance Policy and the Class A-2 Certificate Insurance Policy.

                  "Certificate  Insurer":  MBIA  Insurance  Corporation  or  any
successor thereto, as issuer of the Certificate Insurance Policies.



                                        2
<PAGE>

                  "Certificate   Principal   Balance":   As  to  the  Class  A-1
Certificates,  the Class A-1 Certificate  Principal  Balance and as to the Class
A-2  Certificates,  the Class A-2  Certificate  Principal  Balance.  The Class R
Certificates do not have a "Certificate Principal Balance".

                  "Class":  All of the Class A-1 Certificates,  all of the Class
A-2 Certificates or all of the Class R Certificates.

                  "Class A Certificate":  Any one of the Class A-1  Certificates
or the Class A-2 Certificates.

                  "Class  A   Distribution   Amount":   Any  of  the  Class  A-1
Distribution Amount or the Class A-2 Distribution Amount.

                  "Class A-1 Carry-Forward  Amount": With respect to any Payment
Date, the sum of (i) the amount, if any, by which (x) the Class A-1 Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the actual distribution made to the Owners of the Class A-1 Certificates on such
immediately  preceding  Payment Date and (ii) 30 days'  interest on the interest
portion of such amount at the Class A-1 Pass-Through Rate.

                  "Class  A-1  Certificate":  Any  Certificate  designated  as a
"Class A-1 Certificate" on the face thereof,  in the form of Exhibit A-1 hereto,
representing  the  right to  distributions  as set forth  herein.  The Class A-1
Certificates  shall be issued with an initial  aggregate  Certificate  Principal
Balance equal to the Original Certificate Principal Balance therefor.

                  "Class A-1  Certificate  Insurance  Policy":  The  certificate
guaranty  insurance  policy  (number  20773)  dated March 29, 1996 issued by the
Certificate  Insurer to the  Trustee  for the benefit of the Owners of the Class
A-1 Certificates.

                  "Class A-1 Certificate  Principal Balance":  As of any time of
determination,  the  Original  Certificate  Principal  Balance  of the Class A-1
Certificates  less any amounts actually  distributed on account of the Class A-1
Distribution  Amount  pursuant to Section  7.5(d)(iv)(B)  hereof with respect to
principal thereon on all prior Payment Dates.

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

                  "Class  A-1  Current  Interest":   With  respect  to  interest
accruing on or after the Cut-Off Date and as of any Payment Date,  the aggregate
amount  of  interest  accrued  on the Class A-1  Certificate  Principal  Balance
immediately  prior to such  Payment  Date  during the related  Interest  Accrual
Period at the Class A-1 Pass-Through Rate.

                  "Class A-1  Distribution  Amount":  The sum of (x) the Group I
Principal   Distribution   Amount  payable  to  the  Owners  of  the  Class  A-1
Certificates  pursuant  to Section  7.5(d)(iv)(B)  and (y) the Class A-1 Current
Interest.

                  "Class A-1 Pass-Through Rate":  7.34% per annum.

                  "Class A-2 Carry-Forward  Amount": With respect to any Payment
Date, the sum of (i) the amount, if any, by which (x) the Class A-2 Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the actual distribution made to the Owners of the Class A-2


                                        3

<PAGE>
Certificates  on such  immediately  preceding  Payment  Date  and  (ii) 30 days'
interest on the  interest  portion of such amount at the Class A-2  Pass-Through
Rate.

                  "Class  A-2  Certificate":  Any  Certificate  designated  as a
"Class A-2  Certificate" on the face thereof,  in the form of Exhibit A-2 hereto
representing  the  right to  distributions  as set forth  herein.  The Class A-2
Certificates  shall be issued with an initial  aggregate  Certificate  Principal
Balance equal to the Original Certificate Principal Balance therefor.

                  "Class A-2  Certificate  Insurance  Policy":  The  certificate
guaranty  insurance  policy  (number  20774)  dated March 29, 1996 issued by the
Certificate  Insurer to the  Trustee  for the benefit of the Owners of the Class
A-2 Certificates.

                  "Class A-2 Certificate  Principal Balance":  As of any time of
determination,  the  Original  Certificate  Principal  Balance  of the Class A-2
Certificates  less  amounts  actually  distributed  on  account of the Class A-2
Distribution Amount pursuant to Section  7.5(d)(iv)(D)  hereof made with respect
to principal thereon on all prior Payment Dates.

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

                  "Class  A-2  Current  Interest":   With  respect  to  interest
accruing on or after the Cut-Off Date and as of any Payment Date,  the aggregate
amount  of  interest  accrued  on the Class A-2  Certificate  Principal  Balance
immediately  prior to such  Payment  Date  during the related  Interest  Accrual
Period at the Class A-2 Pass-Through Rate for such Payment Date.

                  "Class A-2 Distribution  Amount":  The sum of (x) the Group II
Principal   Distribution   Amount  payable  to  the  Owners  of  the  Class  A-2
Certificates  pursuant  to  Section  7.5(d)(iv)(D)  hereof and (y) the Class A-2
Current Interest.

                  "Class A-2 Formula Pass-Through Rate": As of any Payment Date,
the rate  determined by clause (x) of the  definition of Class A-2  Pass-Through
Rate.

                  "Class A-2  Pass-Through  Rate":  As of any Payment Date,  the
lesser of (x) LIBOR plus,  in the case of any Payment  Date prior to the date on
which the outstanding  aggregate Loan Balance of the Mortgage Loans in the Trust
has declined to 10% or less of the Original  Aggregate  Loan Balance,  0.38% per
annum,  or in the case of any Payment Date  thereafter,  0.76% per annum and (y)
the Group II Available Funds Cap for such Payment Date.

                  "Class R Certificate":  Any of those Certificates representing
certain residual rights to distributions from the REMIC,  designated as a "Class
R  Certificate"  on the face  thereof,  in the  form of  Exhibit  C  hereto  and
evidencing an interest  designated  as the "residual  interest" in the Trust for
purposes of the REMIC Provisions.

                  "Code":  The Internal Revenue Code of 1986, as amended and any
successor statute.

                  "Combined  Loan-to-Value  Ratio":  With  respect  to any First
Mortgage  Loan,  the percentage  equal to the Original  Principal  Amount of the
related Note  divided by the  Appraised  Value of the related  Property and with
respect to any Second  Mortgage Loan the percentage  equal to (a) the sum of (i)
the remaining  principal balance,  as of origination of the Second Mortgage Loan
of the Senior Lien


                                        4
<PAGE>
note(s)  relating to such Second  Mortgage Loan and (ii) the Original  Principal
Amount of the Note  relating to such  Second  Mortgage  Loan  divided by (b) the
Appraised Value.

                  "Compensating Interest":  As defined in Section 8.9(b) hereof.

                  "Corporate Trust Office":  The principal office of the Trustee
at 3 Park Plaza, 16th Floor, Irvine, California 92714, attention: First Alliance
Mortgage Loan Trust 1996-1 or any other office of the Trustee designated as such
hereunder.

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

                  "Current  Interest":  As of any Payment  Date,  the sum of the
Class A-1 Current Interest and the Class A-2 Current Interest due on the related
Payment Date.

                  "Curtailment": With respect to a Mortgage Loan, any payment of
principal  received  during a Remittance  Period as part of a payment that is in
excess of the amount of the monthly payment due for such  Remittance  Period and
which  is  not  a  Paid-in-Full  Mortgage  Loan,  nor  is  intended  to  cure  a
delinquency.

                  "Cut-Off Date":  March 1, 1996.

                  "Delinquency Advance":  As defined in Section 8.9(a) hereof.

                  "Delinquent":  A Mortgage Loan is  "Delinquent" if any payment
due  thereon  is not made by the close of  business  on the day such  payment is
scheduled to be due. A Mortgage Loan is "31 days Delinquent" if such payment has
not been  received  by the  close of  business  on the  second  day of the month
immediately  succeeding  the month in which such payment was due.  Similarly for
"61 days Delinquent," "91 days Delinquent" and so on.

                  "Delivery Order":  The delivery order in the form set forth as
Exhibit G hereto and  delivered by the Company to the Trustee on the Startup Day
pursuant to Section 4.1 hereof.

                  "Depositor":    Prudential    Securities   Secured   Financing
Corporation, a Delaware corporation, and any successor thereto.

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

                  "Designated  Depository  Institution":  With  respect  to  the
Principal and Interest Account or the Certificate  Account, an institution whose
deposits  are  insured by the Bank  Insurance  Fund or the  Savings  Association
Insurance Fund of the FDIC, the long-term deposits of which shall be rated (x) A
or better by Standard & Poor's and (y) A2 or better by Moody's and in one of the
highest  short-term rating  categories,  unless otherwise approved in writing by
the Certificate  Insurer and each of Moody's and Standard & Poor's, and which is
any of the following: (i) a federal savings and loan association duly organized,
validly  existing and in good standing under the federal  banking laws,  (ii) an
institution  duly  organized,  validly  existing and in good standing  under the
applicable banking laws of any state, (iii) a national banking  association duly
organized, validly existing and in good standing under the federal banking laws,
(iv) a  principal  subsidiary  of a bank  holding  company,  or (v)  approved in
writing by the Certificate  Insurer,  Moody's and Standard & Poor's and, in each
case acting or designated by the Servicer as the depository  institution for the
Principal and Interest Account; provided, however, that any


                                        5
<PAGE>

such  institution  or  association  shall have  combined  capital,  surplus  and
undivided profits of at least $100,000,000.  Notwithstanding the foregoing,  the
Principal and Interest Account or the Certificate Account may be held by (a) the
Trustee or (b) an  institution  otherwise  meeting  the  preceding  requirements
except that the only applicable  rating  requirement shall be that the unsecured
and  uncollateralized  debt obligations thereof shall be rated Baa3 or better by
Moody's if such  institution  has trust  powers and the  Principal  and Interest
Account  is  held by  such  institution  in its  trust  capacity  and not in its
commercial capacity.

                  "Determination Date": As to each Remittance Date, the 12th day
of each  month,  or if such  day is not a  Business  Day,  the  next  succeeding
Business Day.

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

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

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

                  "Due  Period":  With respect to any Payment  Date,  the period
commencing  on the second day of the month  preceding  the month of such Payment
Date (or,  with respect to the first Due Period,  the day  following the Cut-Off
Date) and ending on the related Due Date.

                  "Eligible   Investments":   Those  investments  so  designated
pursuant to Section 7.7 hereof.

                  "Event of Default":  Any event described in clauses (a) or (b)
of Section 8.20 hereof.

                  "Event of  Servicing  Termination":  Any event as described in
Section 8.20 hereof.

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

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

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

                  "File":  The  documents  delivered to the Trustee  pursuant to
Section 3.5 hereof  pertaining to a particular  Mortgage Loan and any additional
documents required to be added to the mortgage file pursuant to this Agreement.



                                        6
<PAGE>

                  "Final Certification": The final certification in the form set
forth as Exhibit F hereto and delivered by the Trustee to the Company  within 90
days after the Startup Day pursuant to Section 3.6 hereof.

                  "Final Determination":  As defined in Section 9.3(a) hereof.

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

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

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

                  "Group I Amortized Subordinated Amount Requirement": As of any
date of  determination,  the  product  of (x) 2.25% and (y) the Group I Original
Aggregate Loan Balance.

                  "Group I  Available  Funds":  As defined in Section  7.3(a)(i)
hereof.

                  "Group I  Available  Funds  Shortfall":  As defined in Section
7.5(d)(ii)(A).

                  "Group I Initial Specified Subordinated Amount": $105,000.00.

                  "Group  I  Insured  Payment":  As  defined  in the  Class  A-1
Certificate Insurance Policy.

                  "Group I Interest  Remittance  Amount":  As of any  Remittance
Date, the sum, without  duplication,  of (i) all scheduled interest collected by
the Servicer  during the related Due Period,  with respect to the Mortgage Loans
in Group I, (ii) all  Delinquency  Advances  relating  to  interest  made by the
Servicer  on  such  Remittance  Date  with  respect  to  Group I and  (iii)  all
Compensating  Interest paid by the Servicer on such Remittance Date with respect
to Group I.

                  "Group I  Monthly  Remittance  Amount":  As of any  Remittance
Date, the sum of (i) the Group I Interest  Remittance Amount for such Remittance
Date and (ii) the Group I Principal Remittance Amount for such Remittance Date.

                  "Group I Original Aggregate Loan Balance":  The aggregate Loan
Balances  of all  Mortgage  Loans  in  Group  I as of the  Cut-Off  Date,  i.e.,
$20,541,764.16.

                  "Group I  Preference  Amount":  As  defined  in the  Class A-1
Certificate Insurance Policy.

                  "Group I Premium  Amount":  As to any Payment  Date  beginning
with the third  Payment  Date,  the  product of (x) .0125% and (y) the Class A-1
Certificate  Principal  Balance on such Payment Date (before taking into account
any  distributions  of  principal  to be made to the  Owners  of the  Class  A-1
Certificates on such Payment Date).

                  "Group I Principal  Distribution  Amount": With respect to the
Class A-1 Certificates for any Payment Date, the lesser of:


                                        7
<PAGE>

         (x)      the  Group I Total  Available  Funds  plus any Group I Insured
                  Payment minus the Class A-1 Current  Interest for such Payment
                  Date; and

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

                          (a)   the Class A-1 Carry-Forward Amount,

                          (b)   the principal  portion of all scheduled  monthly
                                payments on the Mortgage Loans in Group I due on
                                or prior to the  related  Due  Date  during  the
                                related  Due  Period,  to  the  extent  actually
                                received  by  the  Trustee  on or  prior  to the
                                related   Remittance   Date  or  to  the  extent
                                advanced  by the  Servicer  on or  prior  to the
                                related Remittance Date and any Prepayments made
                                by the respective  Mortgagors during the related
                                Remittance Period,

                          (c)   the Loan Balance of each  Mortgage Loan in Group
                                I that either was  repurchased by the Company or
                                an  Originator  or  purchased by the Servicer on
                                the related  Remittance Date, to the extent such
                                Loan Balance is actually received by the Trustee
                                on or prior to the related Remittance Date,

                          (d)   any  Substitution   Amounts   delivered  by  the
                                Company  or  an   Originator   on  the   related
                                Remittance    Date   in   connection    with   a
                                substitution  of a Mortgage  Loan in Group I (to
                                the extent such  Substitution  Amounts relate to
                                principal),  to  the  extent  such  Substitution
                                Amounts are actually  received by the Trustee on
                                or prior to the related Remittance Date,

                          (e)   all Net Liquidation  Proceeds actually collected
                                by the  Servicer  with  respect to the  Mortgage
                                Loans in Group I during the  related  Remittance
                                Period  (to  the  extent  such  Net  Liquidation
                                Proceeds  relate  to  principal)  to the  extent
                                actually  received by the Trustee on or prior to
                                the related Remittance Date,

                          (f)   the amount of any Group I Subordination  Deficit
                                for such Payment Date,

                          (g)   the  proceeds  received  by the  Trustee  of any
                                termination as set forth in Article IX hereof of
                                Group I (to the extent such proceeds  related to
                                principal), and

                          (h)   the amount of any Subordination  Increase Amount
                                with respect to Group I for such  Payment  Date,
                                to the extent of any Net Monthly Excess Cashflow
                                available for such purpose;

               over

               (ii)          the amount of any  Subordination  Reduction  Amount
                             with respect to Group I for such Payment Date.

                                       8
<PAGE>
                  "Group I Principal  Remittance  Amount":  As of any Remittance
Date, the sum,  without  duplication,  of (i) the scheduled  principal  actually
collected by the Servicer  with respect to Mortgage  Loans in Group I during the
related Due Period, (ii) Prepayments collected in the related Remittance Period,
(iii) the Loan  Balance of each such  Mortgage  Loan in Group I that  either was
repurchased  by an  Originator or by the Company or purchased by the Servicer on
such Remittance Date, to the extent such Loan Balance was actually  deposited in
the Principal and Interest Account,  (iv) any Substitution  Amounts delivered by
the Company in connection  with a substitution of a Mortgage Loan in Group I, to
the extent such  Substitution  Amounts were actually  deposited in the Principal
and Interest Account on such Remittance  Date, (v) all Net Liquidation  Proceeds
actually  collected by the Servicer with respect to such Mortgage Loans in Group
I during the related Due Period (to the extent such Liquidation Proceeds related
to principal) and (vi) all  Delinquency  Advances  relating to principal made by
the Servicer on such Remittance Date with respect to Group I.

                  "Group I Projected  Net Monthly  Excess  Cashflow":  As of any
date of  calculation,  Net  Monthly  Excess  Cashflow  relating  to  Group I, as
calculated   pursuant  to  Section   7.5(d)(iii)  hereof  on  the  Payment  Date
immediately preceding such date of calculation.

                  "Group I  Reimbursement  Amount":  As of any Payment Date, the
sum of (x)(i) all Group I Insured  Payments  previously  received by the Trustee
and all  Group I  Preference  Amounts  previously  paid  to the  Trustee  by the
Certificate  Insurer and in each case not previously  repaid to the  Certificate
Insurer pursuant to Section  7.5(d)(ii)(C) or Section  7.5(d)(ii)(D) hereof plus
(ii) interest accrued on each such Group I Insured Payment not previously repaid
calculated  at the Late  Payment  Rate from the date the  Trustee  received  the
related  Group I Insured  Payment to, but not  including,  such Payment Date and
(y)(i) any amounts  then due and owing to the  Certificate  Insurer  relating to
Group I under the Insurance  Agreement plus (ii) interest on such amounts at the
Late Payment  Rate.  The  Certificate  Insurer  shall notify the Trustee and the
Company of the amount of any Group I Reimbursement Amount.

                  "Group I Servicing  Fee":  With  respect to Group I, as to any
Payment  Date  beginning  with the  second  Payment  Date,  the  product  of (x)
one-twelfth  of 1.00% and (y) the aggregate  Loan Balances of the Mortgage Loans
in  Group I as of the  opening  of  business  on the  first  day of the  related
Remittance Period less any Curtailments collected during such Remittance Period.
Such  Servicing Fee is retained by the Servicer  pursuant to Sections  8.8(c)(i)
and 8.15 hereof.

                  "Group I Specified Subordinated Amount": Means the sum of:

                  (a)  for  any  Payment  Date   occurring   during  the  period
         commencing  on the  Startup Day and ending on the later of (i) the date
         upon  which  principal  equal  to  one-half  of the  Group  I  Original
         Aggregate Loan Balance has been received and (ii) the 30th Payment Date
         following  the  Startup  Day,  the greater of (A) the Group I Amortized
         Subordinated Amount Requirement and (B) two (2) times the excess of (x)
         one-half of the aggregate  Loan Balances of all Mortgage Loans in Group
         I which are 91 or more days Delinquent  (including REO Properties) over
         (y) five times the Group I Projected Net Monthly Excess  Cashflow as of
         such Payment Date; and

                  (b) for any Payment Date occurring after the end of the period
         in clause (a) above,  the greatest of (i) the lesser of (A) the Group I
         Amortized  Subordinated  Amount  Requirement  and (B) two (2) times the
         Group  I  Amortized   Subordinated   Amount  Requirement  stated  as  a
         percentage of the aggregate Original  Certificate  Principal Balance of
         the Class A-1  Certificates  times the  current  Class A-1  Certificate
         Principal Balance, (ii) two (2) times the excess of (A) one-half of the
         aggregate  Loan Balances of all Mortgage  Loans in Group I which are 91
         or more days

                                        9
<PAGE>
         Delinquent  (including REO Properties) over (B) three times the Group I
         Projected Net Monthly Excess Cashflow as of such Payment Date and (iii)
         an  amount  equal to  0.50%  of the  Group I  Original  Aggregate  Loan
         Balance;  provided,  however,  notwithstanding  the above, in the event
         that any Group I Insured Payment or Group II Insured Payment is made by
         the Certificate  Insurer, the amount described in this clause (b) shall
         remain equal to the Group I Amortized Subordinated Amount Requirement.


                  "Group I  Subordinated  Amount":  As of any Payment Date,  the
difference, if any, between (x) the aggregate Loan Balances (minus the aggregate
principal components of unreimbursed Delinquency Advances) of the Mortgage Loans
in Group I as of the close of business on the last day of the related Remittance
Period and (y) the Class A-1  Certificate  Principal  Balance as of such Payment
Date (after taking into account the payment of the Class A-1 Distribution Amount
(except for any portion thereof  related to an Insured  Payment) on such Payment
Date).

                  "Group I Subordination  Deficit":  With respect to Group I and
any Payment  Date,  the amount,  if any,  by which (x) the  aggregate  Class A-1
Certificate  Principal  Balance,  after  taking into  account the payment of the
Group I Principal  Remittance Amount on such Payment Date (except any payment to
be made as to principal from the proceeds of the Class A-1 Certificate Insurance
Policy),  exceeds (y) the aggregate Loan Balances of the Mortgage Loans in Group
I as of the  close  of  business  on the  last day of the  related  Due  Period;
provided  that for the purpose of  calculating  Loan  Balances to determine if a
Subordination Deficit exists, the aggregate amount of the principal component of
all unreimbursed  Delinquency Advances shall be deducted from the related actual
Loan Balances.

                  "Group I Total Available  Funds": As defined in Section 7.3(a)
hereof.

                  "Group I Total  Available  Funds  Shortfall":  As  defined  in
Section 7.3(b) hereof.

                  "Group I Total Monthly Excess Spread": With respect to Group I
and any Payment Date, the difference between (i) the interest which is collected
on the Mortgage Loans in Group I during the related Remittance Period,  less the
Group I Servicing Fee plus any Delinquency  Advances and  Compensating  Interest
paid by the Servicer with respect to Group I for such Remittance Period and (ii)
the sum of (x) the  interest due on the Class A-1  Certificates  on such Payment
Date and (y) the Group I Premium Amount and the Group I Trustee Fee, if any, for
such Payment Date.

                  "Group I Trustee  Fee":  The  amount  payable  monthly  to the
Trustee  on  each  Payment  Date,  in an  amount  equal  to the  product  of (x)
one-twelfth  of 0.025% and (y) the aggregate  Loan Balance of the Mortgage Loans
in Group I as of the  opening  of  business  on the first  day of the  preceding
Remittance Period.

                  "Group  II":  The pool of  Mortgage  Loans  identified  in the
related  Schedules  of  Mortgage  Loans as  having  been  assigned  to Group II,
including any Qualified Replacement Mortgages delivered in replacement thereof.

                  "Group II Amortized  Subordinated Amount  Requirement":  As of
any date of determination, the product of (x) 2.2% and (y) the Group II Original
Aggregate Loan Balance.

                  "Group II Available Funds":  As defined in Section  7.3(a)(ii)
hereof.

                                       10
<PAGE>
                  "Group II Available  Funds Cap": As of any Payment  Date,  the
weighted  average of the Coupon Rates on the Mortgage Loans in Group II less the
sum of (a) the rates of which (i) the Group II Servicing  Fee, (ii) the Group II
Trustee Fee, (iii)  beginning on the seventh  Payment Date, the Group II Premium
Amount are determined and (b) beginning on the seventh  Payment Date,  0.50% per
annum expressed as a percentage of the Mortgage Loans in Group II.

                  "Group II Available  Funds  Shortfall":  As defined in Section
7.5(d)(ii)(A).

                  "Group II Initial Specified Subordinated Amount":  $0.00.


                  "Group II Insured Payment": The Group II Insured Payment shall
have the meaning set forth in the Class A-2 Certificate Insurance Policy.

                  "Group II Interest  Remittance  Amount":  As of any Remittance
Date, the sum, without  duplication,  of (i) all scheduled interest collected by
the Servicer during the related Due Period with respect to the Mortgage Loans in
Group  II,  (ii) all  Delinquency  Advances  relating  to  interest  made by the
Servicer  on such  Remittance  Date  with  respect  to Group  II,  and (iii) all
Compensating  Interest paid by the Servicer on such Remittance Date with respect
to Group II.

                  "Group II Monthly  Remittance  Amount":  As of any  Remittance
Date, the sum of (i) the Group II Interest Remittance Amount for such Remittance
Date and (ii) the Group II Principal Remittance Amount for such Remittance Date.

                  "Group II Original Aggregate Loan Balance": The aggregate Loan
Balances  of all  Mortgage  Loans  in  Group II as of the  Cut-Off  Date,  i.e.,
$31,878,145.23.

                  "Group II  Preference  Amount":  As  defined  in the Class A-2
Certificate Insurance Policy.

                  "Group II Premium Amount":  As to any Payment Date on or after
the  seventh  Payment  Date,  the  product  of (x)  .0125% and (y) the Class A-2
Certificate  Principal  Balance on such Payment Date (before taking into account
any  distributions  of  principal  to  be  made  to  the  Owners  of  Class  A-2
Certificates on such Payment Date).

                  "Group II Principal  Distribution Amount": With respect to the
Class A-2 Certificates for any Payment Date, the lesser of:

         (x)      the Group II Total  Available  Funds plus any Group II Insured
                  Payment minus the Class A-2 Current  Interest for such Payment
                  Date; and

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

                           (a)           the Class A-2 Carry-Forward Amount,

                           (b)           the principal  portion of all scheduled
                                         monthly  payments on the Mortgage Loans
                                         in  Group  II  due on or  prior  to the
                                         related Due Date during the related Due
                                         Period, to the extent actually received
                                         by  the  Trustee  on or  prior  to  the
                                         related   Remittance  Date  or  to  the
                                         extent  advanced by the  Servicer on or
                                         prior to the  related  Remittance  Date
                                         and   any   Prepayments   made  by  the
                                         respective    Mortgagors   during   the
                                         related Remittance Period,

                                       11
<PAGE>
                           (c)           the Loan Balance of each  Mortgage Loan
                                         in Group II that either was repurchased
                                         by  the  Company  or an  Originator  or
                                         purchased   by  the   Servicer  on  the
                                         related  Remittance Date, to the extent
                                         such Loan Balance is actually  received
                                         by  the  Trustee,  on or  prior  to the
                                         related Remittance date,

                           (d)           any Substitution  Amounts  delivered by
                                         the  Company  or an  Originator  on the
                                         related  Remittance  Date in connection
                                         with a substitution  of a Mortgage Loan
                                         in  Group  II  (to  the   extent   such
                                         Substitution    Amounts    relate    to
                                         principal),    to   the   extent   such
                                         Substitution   Amounts   are   actually
                                         received by the Trustee, on or prior to
                                         the related Remittance date,

                           (e)           all Net Liquidation  Proceeds  actually
                                         collected by the Servicer  with respect
                                         to  the  Mortgage  Loans  in  Group  II
                                         during the  related  Remittance  Period
                                         (to the  extent  such  Net  Liquidation
                                         Proceeds  relate to  principal)  to the
                                         extent   actually   received   by   the
                                         Trustee,  on or  prior  to the  related
                                         Remittance date,

                           (f)           the    amount    of   any    Group   II
                                         Subordination  Deficit for such Payment
                                         Date,

                           (g)           the proceeds received by the Trustee of
                                         any termination as set forth in Article
                                         IX  hereto  of Group II (to the  extent
                                         such  proceeds  related to  principal),
                                         and

                           (h)           the   amount   of   any   Subordination
                                         Increase  Amount with  respect to Group
                                         II for such Payment Date, to the extent
                                         of  any  Net  Monthly  Excess  Cashflow
                                         available for such purpose;

                  over

                  (ii)                   the   amount   of   any   Subordination
                                         Reduction  Amount with respect to Group
                                         II for such Payment Date.

                  "Group II Principal  Remittance  Amount": As of any Remittance
Date, the sum,  without  duplication,  of (i) the scheduled  principal  actually
collected by the Servicer with respect to Mortgage  Loans in Group II during the
related Due Period,  (ii) the  Prepayments  collected in the related  Remittance
Period,  (iii)  the Loan  Balance  of each such  Mortgage  Loan in Group II that
either was  repurchased  by an  Originator or by the Company or purchased by the
Servicer on such Date, to the extent such Loan Balance was actually deposited in
the Principal and Interest Account,  (iv) any Substitution  Amounts delivered by
the Company in connection with a substitution of a Mortgage Loan in Group II, to
the extent such  Substitution  Amounts were actually  deposited in the Principal
and Interest Account on such Remittance  Date, (v) all Net Liquidation  Proceeds
actually  collected by the Servicer with respect to such Mortgage Loans in Group
II during  the  related  Due Period (to the  extent  such  Liquidation  Proceeds

                                       12
<PAGE>
related to principal) and (vi) all  Delinquency  Advances  relating to principal
made by the Servicer on such Remittance Date with respect to Group II.

                  "Group II Projected Net Monthly  Excess  Cashflow":  As of any
date of  calculation,  Net  Monthly  Excess  Cashflow  relating  to Group II, as
calculated   pursuant  to  Section   7.5(d)(iii)  hereof  on  the  Payment  Date
immediately preceding such date of calculation.

                  "Group II Reimbursement  Amount":  As of any Payment Date, the
sum of (x)(i) all Group II Insured Payments  previously  received by the Trustee
and all  Group II  Preference  Amounts  previously  paid to the  Trustee  by the
Certificate  Insurer and in each case not previously  repaid to the  Certificate
Insurer pursuant to Sections  7.5(d)(ii)(C) and  7.5(d)(ii)(D)  hereof plus (ii)
interest  accrued on each such Group II Insured  Payment not  previously  repaid
calculated  at the Late  Payment  Rate from the date the  Trustee  received  the
related Group II Insured  Payment to, but not  including,  such Payment Date and
(y)(i) any amounts  then due and owing to the  Certificate  Insurer  relating to
Group II under the Insurance Agreement plus (ii) interest on such amounts at the
Late Payment  Rate.  The  Certificate  Insurer  shall notify the Trustee and the
Company of the amount of any Group II Reimbursement Amount.

                  "Group II Servicing  Fee": With respect to Group II, as to any
Payment Date, the product of (x) one-twelfth of 0.50% and (y) the aggregate Loan
Balances of the Mortgage  Loans in Group II as of the opening of business on the
first day of the  related  Remittance  Period  less any  Curtailments  collected
during such Remittance Period; provided,  however, that in the event that, as of
any of the first twelve Payment Dates, (i) the sum of (x) Class A-2 Pass-Through
Rate  applicable to such Payment Date and (y) the  annualized  rate at which the
Group II Servicing Fee would  otherwise be calculated  exceeds (ii) the weighted
average Coupon Rate of the Mortgage Loans in Group II for the related Remittance
Period,  then the Group II Servicing  Fee for such Payment Date shall be reduced
by an amount  equal to the  product of (a)  one-twelfth  of such  excess (not to
exceed 10 basis points on a per annum basis) and (b) the aggregate  Loan Balance
of the Mortgage Loans in Group II as of the opening of business of the first day
of such  Remittance  Period.  Such  Servicing  Fee is retained  by the  Servicer
pursuant to Sections 8.8(c)(i) and 8.15 hereof.

                  "Group II Specified Subordinated Amount": means:

                  (a)  for  any  Payment  Date   occurring   during  the  period
         commencing  on the  Startup Day and ending on the later of (i) the date
         upon  which  principal  equal to  one-half  of the  Group  II  Original
         Aggregate Loan Balance has been received and (ii) the 30th Payment Date
         following  the Startup  Day,  the greater of (A) the Group II Amortized
         Subordinated  Amount  Requirement  and (B) two times the  excess of (x)
         one-half of the aggregate  Loan Balances of all Mortgage Loans in Group
         II which are 91 or more days Delinquent (including REO Properties) over
         (y) five times the Group II Projected Net Monthly Excess Cashflow as of
         such Payment Date; and

                  (b) for any Payment Date occurring after the end of the period
         in clause (a) above, the greatest of (i) the lesser of (A) the Group II
         Amortized  Subordinated  Amount  Requirement  and (B) two (2) times the
         Group  II  Amortized   Subordinated  Amount  Requirement  stated  as  a
         percentage of the Original  Certificate  Principal Balance of the Class
         A-2  Certificates  times the current  Class A-2  Certificate  Principal
         Balance,  (ii) two (2) time the excess of (A) one-half of the aggregate
         Loan  Balances of all  Mortgage  Loans in Group II which are 91 or more
         days  Delinquent  (including REO  Properties)  over (B) three times the
         Group II Projected Net Monthly Excess  Cashflow as of such Payment Date
         and (iii) an amount  equal to 0.50% of the Group II Original  Aggregate
         Loan Balance;  provided,  however,  notwithstanding  the above,  in the
         event

                                       13
<PAGE>
         that any Group I Insured Payment or Group II Insured Payment is made by
         the Certificate  Insurer,  the Group II Specified  Subordinated  Amount
         shall  remain  equal to the  Group  II  Amortized  Subordinated  Amount
         Requirement.

                  "Group II  Subordinated  Amount":  As of any Payment Date, the
difference, if any, between (x) the aggregate Loan Balances (minus the aggregate
principal components of unreimbursed Delinquency Advances) of the Mortgage Loans
in  Group  II as of the  close  of  business  on  the  last  day of the  related
Remittance Period and (y) the Class A-2 Certificate Principal Balance as of such
Payment  Date  (after   taking  into  account  the  payment  of  the  Class  A-2
Distribution  Amount  (except  for any  portion  thereof  related  to an Insured
Payment) on such Payment Date).

                  "Group II Subordination Deficit": With respect to Group II and
any Payment  Date,  the amount,  if any,  by which (x) the  aggregate  Class A-2
Certificate  Principal  Balance,  after  taking into  account the payment of the
Group II Principal Remittance Amount on such Payment Date (except any payment to
be made as to principal from the proceeds of the Class A-2 Certificate Insurance
Policy),  exceeds (y) the aggregate Loan Balances of the Mortgage Loans in Group
II as of the  close  of  business  on the last day of the  related  Due  Period;
provided  that for the purpose of  calculating  Loan  Balances to determine if a
Subordination Deficit exists, the aggregate amount of the principal component of
all unreimbursed  Delinquency Advances shall be deducted from the related actual
Loan Balances.

                  "Group  II Total  Available  Funds":  As  defined  in  Section
7.3(a)(ii) hereof.

                  "Group II Total  Available  Funds  Shortfall":  As  defined in
Section 7.3(b) hereof.

                  "Group II Total Monthly Excess Spread":  With respect to Group
II and any  Payment  Date,  the  difference  between (i) the  interest  which is
collected  on the  Mortgage  Loans in Group II  during  the  related  Remittance
Period,  less the Group II  Servicing  Fee for such  Remittance  Period plus any
Delinquency Advances and Compensating Interest paid by the Servicer with respect
to Group II for such Remittance  Period and (ii) the sum of (x) the interest due
on the Class A-2  Certificates  on such Payment  Date,  (y) the Group II Premium
Amount,  and the Group II Trustee Fee, if any, for such Payment Date and (z) the
difference  between  (A) one  month's  interest  on the Class A-2  Certificates,
calculated  at the  Group  II  Available  Funds  Cap and (B) the  amount  of any
Available Funds Cap Carry-Forward Amount for such Payment Date.

                  "Group II  Trustee  Fee":  The amount  payable  monthly to the
Trustee  on  each  Payment  Date,  in an  amount  equal  to the  product  of (x)
one-twelfth of 0.025% and (y) the aggregate Loan Balance of the Mortgage Loan in
Group  II as of the  opening  of  business  on  the  first  day  of the  related
Remittance Period.

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

                  "Indemnification  Agreement":  The  Indemnification  Agreement
dated as of March 1, 1996, among the Certificate  Insurer, the Depositor and the
Underwriter.

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

                  "Initial Certification": The initial certification in the form
set forth as Exhibit E hereto and delivered by the Trustee to the Company on the
Startup Day pursuant to Section 3.6 hereof.

                                       14
<PAGE>
                  "Initial  Premiums":   The  initial  premium  (covering  three
months) for Group I and the initial premium (covering seven months) for Group II
payable  by the  Company  on behalf of the Trust to the  Certificate  Insurer in
consideration  of the  delivery  to  the  Trustee  of  each  of the  Certificate
Insurance Policies.

                  "Insurance  Agreement":  The Insurance  Agreement  dated as of
March 1, 1996, among the Company, the Servicer,  the Depositor,  the Trustee and
the Certificate Insurer, as it may be amended from time to time.

                  "Insurance  Policy":  Any  hazard,  flood,  title  or  primary
mortgage insurance policy relating to a Mortgage Loan.

                  "Insured Payment":  With respect to either Group I or Group II
and as to any Payment Date, the sum of (i) the excess, if any, of (a) the sum of
the related Current  Interest and the then existing  Subordination  Deficit,  if
any,  over (b) the related  Total  Available  Funds  (after  applying  the cross
collateralization  provisions  of Section  7.5(d)(ii)(A)  and (B) hereof,  after
deduction for the related  Premium Amount and the related  Trustee Fee and after
taking into account the portion of the related Principal  Distribution Amount to
be actually  distributed  on such  Payment  Date  without  regard to any related
Insured  Payment to be made with  respect to such Payment  Date),  plus (ii) the
related Preference Amount.

                  "Interest  Accrual  Period":  With  respect  to the  Class A-1
Certificates and any Payment Date, the calendar month immediately preceding such
Payment Date. A "Calendar  Month" shall be deemed to be 30 days. With respect to
the Class A-2  Certificates  and any Payment Date, the period  commencing on the
immediately  preceding  Payment Date (or in the case of the first  Payment Date,
the Startup Day) and ending on the day immediately preceding the current Payment
Date. All calculations of interest on the Class A-1 Certificates will be made on
the basis of a 360-day year assumed to consist of twelve  30-day  months and all
calculations of interest on the Class A-2 Certificates will be made on the basis
of the actual number of days elapsed in the related  Interest Accrual Period and
in a year of 360 days.

                  "Interest  Determination  Date":  With respect to any Interest
Accrual Period for the Class A-2  Certificates,  the second London  Business Day
preceding such Interest Accrual Period.

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

                  "Latest Termination Date": The later to occur of (i) the Class
A-1 Certificate  Termination Date and (ii) the Class A-2 Certificate Termination
Date.

                  "LIBOR":  With respect to any Interest  Accrual Period for the
Class A-2  Certificates,  the rate  determined  by the  Trustee  on the  related
Interest  Determination  Date on the basis of the offered rates of the Reference
Banks for one-month U.S.  dollar  deposits,  as such rates appear on the Reuters
Screen LIBO Page, as of 11:00 a.m. (London time) on such Interest  Determination
Date.  On each

                                       15
<PAGE>

Interest  Determination Date, LIBOR for the related Interest Accrual Period will
be established by the Trustee as follows:

         (i)      If on such Interest  Determination  Date two or more Reference
                  Banks provide such offered  quotations,  LIBOR for the related
                  Interest  Accrual Period shall be the arithmetic  mean of such
                  offered  quotations  (rounded  upwards  if  necessary  to  the
                  nearest whole multiple of 1/16%).

         (ii)     If  on  such  Interest   Determination  Date  fewer  than  two
                  Reference Banks provide such offered quotations, LIBOR for the
                  related  Interest  Accrual  Period  shall be the higher of (i)
                  LIBOR as  determined  on the previous  Interest  Determination
                  Date and (ii) the Reserve Interest Rate.

                  "Liquidated  Loan": As defined in Section  8.13(b)  hereof.  A
Mortgage Loan which is purchased  from the Trust pursuant to Section 3.4, 3.6 or
8.10 hereof is not a "Liquidated Loan".

                  "Liquidation  Expenses":  Expenses  which are  incurred by the
Servicer in connection with the liquidation of any defaulted Mortgage Loan, such
expenses,  including,  without  limitation,  legal  fees and  expenses,  and any
unreimbursed  Servicing  Advances  expended by the Servicer pursuant to Sections
8.9(c) and 8.13 with respect to the related Mortgage Loan.

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

                  "Loan  Balance":  With  respect  to each  Mortgage  Loan,  the
outstanding  principal  balance  thereof on the  Cut-Off  Date less any  related
Principal Remittance Amounts relating to such Mortgage Loan included in previous
related Monthly  Remittance Amounts that were transferred by the Servicer or any
Sub-Servicer  to the Trustee for  deposit in the  related  Certificate  Account;
provided,  however, that the Loan Balance for any Mortgage Loan which has become
a  Liquidated  Loan shall be zero as of the first day of the  Remittance  Period
following the Remittance Period in which such Mortgage Loan becomes a Liquidated
Loan,  and at all times  thereafter;  and further  provided that for purposes of
calculating the Specified  Subordinated  Amount,  Loan Balance shall not include
any principal relating to a Delinquency Advance.

                  "Loan  Purchase  Price":  With  respect to any  Mortgage  Loan
purchased  from the Trust on a Remittance  Date  pursuant to Section 3.4, 3.6 or
8.10 hereof, an amount equal to the Loan Balance of such Mortgage Loan as of the
date of  purchase,  plus one month's  interest on the  outstanding  Loan Balance
thereof as of the beginning of the preceding  Remittance  Period computed at the
Coupon Rate less the Servicing Fee (expressed as an annual  percentage rate), if
any,  together  with,  without  duplication,  the  aggregate  amount  of (i) all
delinquent interest, all Delinquency Advances and Servicing Advances theretofore
made with respect to such Mortgage Loan and not subsequently  recovered from the
related  Mortgage Loan and (ii) all  Delinquency  Advances which the Servicer or
any Sub-Servicer  has theretofore  failed to remit with respect to such Mortgage
Loan.

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

                                       16
<PAGE>
                  "Master  Transfer  Agreement":  Any one of the  Mortgage  Loan
Master Transfer  Agreements and related Conveyance  Agreements among the Company
and one or more Originators.

                  "Monthly  Exception  Report":  The monthly report delivered by
the  Servicer to the Trustee on each  Determination  Date,  commencing  with the
Determination Date in April, 1996, pursuant to Section  8.8(d)(ii),  which shall
be on computer tape and printout.  Each Monthly Exception Report shall cover the
immediately  preceding  Remittance  Period  and shall  consist of (i) a computer
generated  activity  report of the Mortgage  Loans  setting  forth the Scheduled
Balance of Mortgage Loans as of the first day of the related  Remittance Period.
Scheduled Payments due, Prepayments, Liquidated Loan balances, and the resulting
Scheduled  Balance  of the  Mortgage  Loans as of the  last  day of the  related
Remittance  period and (ii)  separate  computer  generated  reports in  computer
format of (a)  payoffs  and  curtailments,  such  reports to provide the payment
details for each  Mortgage Loan covering the  immediately  preceding  Remittance
Period and any  Prepayments  not  previously  reported  from a prior  Remittance
Period,  and (b)  prepayments  and  delinquencies,  such  reports to reflect the
current status of each Mortgage Loan with payment  details as of the last day of
the related Remittance Period.

                  "Monthly  Remittance  Amount":  With  respect  to Group I, the
Group I Monthly  Remittance  Amount  and with  respect to Group II, the Group II
Monthly  Remittance Amount. The sum of the Group I Monthly Remittance Amount and
the Group II Monthly Remittance Amount shall equal the "Total Available Funds".

                  "Monthly Servicing Report":  As defined in Section 8.26.

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

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

                  "Mortgage  Loans":  Such of the mortgage loans transferred and
assigned  to the Trust  pursuant  to Section  3.5(a)  and  Section  3.8  hereof,
together  with any  Qualified  Replacement  Mortgages  substituted  therefor  in
accordance with this  Agreement,  as from time to time are held as a part of the
Trust Estate,  the Mortgage  Loans  originally  so held being  identified in the
Schedules of Mortgage Loans.  The term "Mortgage Loan" includes the terms "First
Mortgage Loan" and "Second Mortgage Loan." The term "Mortgage Loan" includes any
Mortgage  Loan which is  Delinquent,  which  relates to a  foreclosure  or which
relates to a Property which is REO Property prior to such Property's disposition
by the Trust. Any mortgage loan which,  although  intended by the parties hereto
to have been, and which  purportedly was,  transferred and assigned to the Trust
by the Company,  in fact was not  transferred  and assigned to the Trust for any
reason  whatsoever  shall  nevertheless  be considered a "Mortgage Loan" for all
purposes of this Agreement.

                  "Mortgage Loan Group":  Either Group I or Group II. References
herein to the related Class of Class A Certificates, when used with respect to a
Mortgage  Loan  Group,  shall  mean (A) in the case of  Group I, the  Class  A-1
Certificates and (B) in the case of Group II, the Class A-2 Certificates.

                  "Mortgagor":  The obligor on a Note.

                  "Net  Liquidation  Proceeds":   As  to  any  Liquidated  Loan,
Liquidation  Proceeds  net of,  without  duplication,  Liquidation  Expenses and
unreimbursed Servicing Advances,  unreimbursed  Delinquency Advances and accrued
and unpaid  Servicing  Fees  through  the date of  liquidation  relating to

                                       17
<PAGE>

such Liquidated Loan. In no event shall Net Liquidation Proceeds with respect to
any Liquidated Loan be less than zero.

                  "Net  Monthly   Excess   Cashflow":   As  defined  in  Section
7.5(d)(iii) hereof.

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

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

                  "Operative  Documents":   Collectively,  this  Agreement,  the
Master Transfer  Agreements,  the Certificate  Insurance Policies,  the Purchase
Agreement, the Certificates, the Insurance Agreement, the Underwriting Agreement
and the Indemnification Agreement.

                  "Original Aggregate Loan Balance": The aggregate Loan Balances
of the Mortgage Loans as of the Cut-Off Date, i.e., $52,419,909.39.

                  "Original  Certificate  Principal Balance":  As of the Startup
Day and as to each  Class  of Class A  Certificates,  the  original  Certificate
Principal Balances thereof, as follows:

         Class A-1 Certificates                               $20,541,000.
         Class A-2 Certificates                               $31,878,000.

                  The Class R Certificates  do not have an Original  Certificate
Principal Balance.

                  "Original  Principal  Amount":  With respect to each Note, the
principal amount of such Note or the mortgage note relating to a Senior Lien, as
the case may be, on the date of origination thereof.

                  "Originator":  The  Company  and any  entity  from  which  the
Company acquires Mortgage Loans.

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

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

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

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

                      (iv) Certificates alleged to have been destroyed,  lost or
         stolen for which replacement  Certificates have been issued as provided
         for in Section 5.5 hereof.

                                       18
<PAGE>
                      (v)  Certificates  as to which  the  Trustee  has made the
         final distribution thereon,  whether or not such Certificates have been
         returned to the Trustee.

                  "Owner":  The Person in whose name a Certificate is registered
in the Register, to the extent described in Section 5.6.

                  "Paid-in-Full  Mortgage  Loan":  With  respect to any  Payment
Date, a Mortgage Loan which has been paid in full during the related  Remittance
Period.

                  "Pass-Through  Rate":  As to the Class A-1  Certificates,  the
Class A-1 Pass-Through Rate and as to the Class A-2 Certificates,  the Class A-2
Pass-Through Rate.

                  "Payment  Date":  Any date on which the Trustee is required to
make distributions to the Owners,  which shall be the 20th day of each month, or
if such day is not a Business Day, the next succeeding  Business Day, commencing
in the month following the Startup Day.

                  "Percentage  Interest":  As to any Class A  Certificate,  that
percentage,  expressed as a fraction,  the numerator of which is the Certificate
Principal  Balance set forth on such  Certificate as of the Cut-Off Date and the
denominator of which is the Original Certificate  Principal Balance of all Class
A  Certificates  of the same Class as of the Cut-Off Date; and as to any Class R
Certificate, that Percentage Interest set forth on such Class R Certificate.

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

                  "Pool Cumulative Expected Losses": With respect to any period,
the  sum  of (i)  all  Realized  Losses  with  respect  to  the  Mortgage  Loans
experienced  during  such  period and (ii) the  product of (A) 0.43 and (B) with
respect to any date of determination, the sum of (x) 25% of the Loan Balances of
all Mortgage  Loans which are greater than 31 days  Delinquent  and less than 61
days  Delinquent,  (y) 50% of the Loan Balances of all Mortgage  Loans which are
greater than 61 days Delinquent and less than 91 days  Delinquent,  and (z) 100%
of the Loan  Balances  of all  Mortgage  Loans  which are  greater  than 91 days
Delinquent (including REO Properties).

                  "Pool Cumulative Realized Losses": With respect to any period,
the sum of all Realized  Losses with respect to the Mortgage  Loans  experienced
during such period.

                  "Pool  Delinquency  Rate":  With  respect  to  any  Remittance
Period,  the  fraction,  expressed as a  percentage,  equal to (x) the aggregate
principal  balances of all Mortgage Loans 91 or more days Delinquent  (including
foreclosures  and REO Properties) as of the close of business on the last day of
such  Remittance  Period over (y) the Pool Principal  Balance as of the close of
business on the last day of such Remittance Period.

                  "Pool Principal Balance":  The aggregate principal balances of
the Group I Mortgage Loans and the Group II Mortgage Loans.

                  "Pool Rolling Three Month Delinquency Rate": As of any Payment
Date, the fraction,  expressed as a percentage, equal to the average of the Pool
Delinquency  Rates  for each of the  three  (or one and two,  in the case of the
first and second Payment Dates) immediately preceding Remittance Periods.

                                       19
<PAGE>
                  "Preference  Amount":  Any of the Group I Preference Amount or
the Group II Preference Amount.

                  "Premium  Amount":  As to any Payment  Date  beginning  on the
third Payment Date, the Group I Premium Amount and the Group II Premium Amount.

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

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

                  "Prepayment":  A Curtailment or a Paid-in-Full Mortgage Loan.

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

                  "Principal and Interest Account": Collectively, each principal
and interest account created by the Servicer  pursuant to Section 8.8(a) hereof,
or pursuant to any Sub-Servicing Agreement.

                  "Principal  Remittance  Amount":  As  applicable,  the Group I
Principal Remittance Amount or the Group II Principal Remittance Amount.

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

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

                  "Prospectus":  The  Prudential  Securities  Secured  Financing
Corporation Prospectus dated August 4, 1995.

                  "Prospectus  Supplement":  The First  Alliance  Mortgage  Loan
Trust 1996-1 Prospectus Supplement dated March 28, 1996 to the Prospectus.

                  "Purchase  Agreement":  The Unaffiliated  Seller's  Agreement,
dated as of the date hereof,  between the Company and the Depositor  relating to
the sale of the Mortgage Loans from the Company to the Depositor.

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

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

                                       20
<PAGE>
                  "Qualified  Replacement Mortgage": A Mortgage Loan substituted
for another pursuant to Section 3.4 or 3.6 hereof,  which (i) bears a fixed rate
of interest if the Mortgage Loan to be substituted  for is in Group I or bears a
variable rate of interest if the Mortgage Loan to be substituted for is in Group
II, (ii) has a Coupon  Rate at least  equal to the Coupon  Rate of the  Mortgage
Loan being  replaced  (which,  in the case of a Mortgage Loan in Group II, shall
mean a Mortgage  Loan having the same  interest  rate index,  a margin over such
index and a maximum  interest  rate at least  equal to those  applicable  to the
Mortgage Loan being replaced),  (iii) is of the same or better property type and
the same or better occupancy status as the replaced Mortgage Loan, (iv) shall be
of the same or better credit  quality  classification  (determined in accordance
with the Originators' credit underwriting guidelines) as the Mortgage Loan being
replaced,  (v) shall  mature no later  than June 1, 2026 for Group I and June 1,
2026 for Group II,  (vi) has a Combined  Loan-to-Value  Ratio as of the  Cut-Off
Date, no higher than the Combined  Loan-to-Value  Ratio of the replaced Mortgage
Loan at such  time,  (vii)  has a Loan  Balance  as of the  related  Replacement
Cut-Off  Date equal to or less than the Loan  Balance of the  replaced  Mortgage
Loan as of such  Replacement  Cut-Off  Date,  (viii)  satisfies the criteria set
forth from time to time in the definition  thereof at Section  860G(a)(4) of the
Code (or any successor  statute  thereto) and  applicable  to the Trust,  all as
evidenced by an Officer's  Certificate  of the Company  delivered to the Trustee
and the Certificate Insurer prior to any such substitution,  (ix) is of the same
lien status or better lien status and (x) a valid fixed rate  Mortgage  Loan, if
the Mortgage Loan to be  substituted  for is in Group I, and is a valid variable
rate Loan,  if the Mortgage  Loan to be  substituted  for is in Group II. In the
event that one or more mortgage loans are proposed to be substituted  for one or
more mortgage loans, the Certificate Insurer may allow the foregoing tests to be
met on a weighted  average  basis or other  aggregate  basis  acceptable  to the
Certificate Insurer, as evidenced by a written approval delivered to the Trustee
by the  Certificate  Insurer,  except that the  requirement  of clauses (vi) and
(viii) hereof must be satisfied as to each Qualified Replacement Mortgage.

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

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

                  "Record  Date":  With respect to each Payment  Date,  the last
Business Day of the calendar month  immediately  preceding the calendar month in
which such Payment Date occurs.

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

                  "Register":   The  register   maintained  by  the  Trustee  in
accordance  with  Section 5.4  hereof,  in which the names of the Owners are set
forth.

                  "Registrar":  The  Trustee,  acting in its capacity as Trustee
appointed  pursuant to Section 5.4 hereof,  or any duly  appointed  and eligible
successor thereto.

                                       21
<PAGE>
                  "Registration Statement":  The Registration Statement filed by
the  Depositor  with the  Securities  and  Exchange  Commission,  including  all
amendments thereto and including the Prospectus constituting a part thereof.

                  "Reimbursement  Amount":  A Group I Reimbursement  Amount or a
Group II Reimbursement Amount.

                  "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 the Code,  and related  provisions,  and  regulations  and
rulings promulgated  thereunder,  as the foregoing may be in effect from time to
time.

                  "Remittance  Date": Any date on which the Servicer is required
to remit moneys on deposit in the Principal and Interest Account to the Trustee,
which shall be the day prior to the related Payment Date , or if such day is not
a Business Day, the next preceding Business Day, commencing one day prior to the
first Payment Date.

                  "Remittance Period":  The period (inclusive)  beginning on the
first  day of the  calendar  month  immediately  preceding  the month in which a
Remittance Date occurs and ending on the last day of such immediately  preceding
calendar month.

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

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

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

                  "Request for Release": The request for release in the form set
forth as Exhibit K hereto.

                  "Reserve   Interest  Rate":   With  respect  to  any  Interest
Determination  Date, the rate per annum that the Trustee determines to be either
(i) the  arithmetic  mean  (rounded  upwards if necessary  to the nearest  whole
multiple of 1/16%) of the  one-month  U.S.  dollar  lending rates which New York
City  banks  selected  by the  Trustee  are  quoting  on the  relevant  Interest
Determination  Date to the  principal  London  offices of  leading  banks in the
London  interbank  market or (ii) in the event that the Trustee can determine no
such  arithmetic  mean, the lowest  one-month U.S. dollar lending rate which New
York  City  banks   selected  by  the  Trustee  are  quoting  on  such  Interest
Determination Date to leading European banks.

                  "Residual Net Monthly  Excess  Cashflow":  With respect to any
Payment Date, the aggregate Net Monthly Excess Cashflow,  if any, remaining with
respect to each of the Mortgage Loan Groups after the making of all applications
described in Section 7.5(d)(iii) hereof.

                                       22
<PAGE>
                  "Responsible Officer":  When used with respect to the Trustee,
any officer  assigned to the corporate  trust group (or any successor  thereto),
including any vice  president,  assistant vice  president,  trust  officer,  any
assistant  secretary,  any trust  officer or any other  officer  of the  Trustee
customarily  performing functions similar to those performed by any of the above
designated  officers and having direct  responsibility for the administration of
this Agreement.

                  "Schedules  of  Mortgage  Loans":  The  Schedules  of Mortgage
Loans,  separated by Mortgage  Loan Group,  with  respect to the Mortgage  Loans
listing each  Mortgage  Loan in the related  Group to be conveyed on the Startup
Day. Such  Schedules of Mortgage  Loans shall identify each Mortgage Loan by the
Servicer's  loan number and address  (including  the state) of the  Property and
shall  set  forth  as to each  Mortgage  Loan  the  lien  status,  the  Combined
Loan-to-Value  Ratio,  the Loan Balance as of the Cut-Off Date,  the Coupon Rate
thereof (or, with respect to Mortgage Loans in Group II, the index,  the margin)
the current scheduled monthly payment of principal and interest and the maturity
of the related Note, the property type,  occupancy  status,  Appraised Value and
the Originator of the Mortgage Loan, all as delivered to the Trustee in physical
and computer readable form and delivered to the Certificate  Insurer in physical
form.

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

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

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

                  "Servicer":  First  Alliance  Mortgage  Company,  a California
corporation, and its permitted successors and assigns.

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

                  "Servicing Advance":  As defined in Section 8.9(c) and Section
8.13 hereof.

                  "Servicing  Certificate":   A  certificate  completed  by  and
executed by an Authorized  Officer of the Trustee as attached hereto in the form
of Exhibit J.

                  "Six Month LIBOR Loans":  Mortgage  Loans whose interest rates
adjust  semi-annually  based on the London interbank  offered rate for six-month
United States Dollar  deposits in the London Market and as published in The Wall
Street Journal.

                  "Specified  Subordinated  Amount": As applicable,  the Group I
Specified Subordinated Amount or the Group II Specified Subordinated Amount.

                  "Standard  &  Poor's":  Standard & Poor's,  a Division  of The
McGraw-Hill Companies.

                  "Startup Day":  March 29, 1996.

                  "Subordinated Amount": As applicable, the Group I Subordinated
Amount or the Group II Subordinated Amount.

                                       23
<PAGE>
                  "Subordination   Deficiency  Amount":   With  respect  to  any
Mortgage Loan Group and Payment Date, the  difference,  if any,  between (i) the
Specified Subordinated Amount applicable to such Mortgage Loan Group and Payment
Date and (ii) the Subordinated Amount applicable to such Mortgage Loan Group and
Payment   Date  prior  to  taking  into  account  the  payment  of  any  related
Subordination Increase Amounts on such Payment Date.

                  "Subordination   Deficit":   As   applicable,   the   Group  I
Subordination Deficit or the Group II Subordination Deficit.

                  "Subordination  Increase Amount": With respect to any Mortgage
Loan Group and  Payment  Date,  the lesser of (i) the  Subordination  Deficiency
Amount as of such  Payment  Date (after  taking into  account the payment of the
related  Class A  Distribution  Amount  on such  Payment  Date  (except  for any
Subordination  Increase  Amount)) and (ii) the  aggregate  amount of Net Monthly
Excess Cashflow to be allocated to such Mortgage Loan Group pursuant to Sections
7.5(d)(iii)(A) and 7.5(d)(iii)(B) on such Payment Date.

                  "Subordination Reduction Amount": With respect to any Mortgage
Loan Group and  Payment  Date,  an amount  equal to the lesser of (x) the Excess
Subordinated  Amount for such  Mortgage  Loan Group and Payment Date and (y) the
Principal  Remittance  Amount with respect to such  Mortgage  Loan Group for the
related Remittance Period.

                  "Sub-Servicer":  Any Person with whom the Servicer has entered
into a Sub-Servicing  Agreement and who satisfies any  requirements set forth in
Section 8.3 hereof in respect of the qualification of a Sub-Servicer.

                  "Sub-Servicing  Agreement":  The written  contract between the
Servicer and any  Sub-Servicer  relating to servicing and/or  administration  of
certain Mortgage Loans as permitted by Section 8.3.

                  "Substitution  Amount": In connection with the delivery of any
Qualified  Replacement  Mortgage,  if the outstanding  principal  amount of such
Qualified Replacement Mortgage as of the applicable  Replacement Cut-Off Date is
less than the Loan  Balance  of the  Mortgage  Loan  being  replaced  as of such
Replacement  Cut-Off  Date,  an amount equal to such  difference  together  with
accrued and unpaid interest on such amount  calculated at the Coupon Rate net of
the Servicing Fee of the Mortgage Loan being replaced.

                  "Tax  Matters  Person":   The  Tax  Matters  Person  appointed
pursuant to Section 11.17 ------------------ hereof.

                  "Termination Notice":  As defined in Section 9.3(b) hereof.

                  "Termination Price":  As defined in Section 9.2(a) hereof.

                  "Total  Available  Funds":  The  sum of the  Group  I  Monthly
Remittance Amount and the Group II Monthly Remittance Amount.

                  "Total  Monthly  Excess  Cashflow":   As  defined  in  Section
7.5(d)(ii) hereof.

                                       24
<PAGE>

                  "Total Monthly  Excess  Spread":  As  applicable,  the Group I
Total Monthly Excess Spread or the Group II Total Monthly Excess Spread.

                  "Transaction  Documents":  Collectively  this  Agreement,  the
Insurance Agreement, the Underwriting Agreement, the Master Transfer Agreements,
any  Sub-Servicing  Agreement,  the  Indemnification   Agreement,  the  Purchase
Agreement, the Registration Statement and the Certificates.

                  "Trust":  First Alliance Mortgage Loan Trust 1996-1, the trust
created under this Agreement.

                  "Trust Estate": Collectively, all money, instruments and other
property,  to the extent such money,  instruments and other property are subject
or intended to be held in trust,  and in the  subtrusts,  for the benefit of the
Owners, including all proceeds thereof,  including,  without limitation, (i) the
Mortgage Loans, (ii) such amounts, including Eligible Investments,  as from time
to time may be held in all Accounts (except as otherwise provided herein), (iii)
any Property, the ownership of which has been effected on behalf of the Trust as
a result of  foreclosure  or  acceptance  by the  Servicer  of a deed in lieu of
foreclosure  and that has not been withdrawn from the Trust,  (iv) any Insurance
Policies relating to the Mortgage Loans and any rights of the Company under such
Insurance Policies,  (v) Net Liquidation Proceeds with respect to any Liquidated
Loan, (vi) the Certificate Insurance Policies, (vii) the rights of the Depositor
against the Company  under the Purchase  Agreement  and (viii) the rights of the
Company against any Originator pursuant to the related Master Transfer Agreement
and the proceeds of any of the above.

                  "Trustee":  Bankers Trust Company of California,  N.A. located
on the date of execution of this Agreement at 3 Park Plaza, 16th Floor,  Irvine,
California  92714,  not in its  individual  capacity but solely as Trustee under
this Agreement, and any successor hereunder.

                  "Trustee Fee": The fee payable monthly to the Trustee equal to
the sum of the Group I Trustee Fee and the Group II Trustee Fee.

                  "Underwriter":  Prudential Securities Incorporated.

                  "Underwriting Agreement":  The Underwriting Agreement dated as
of March 28, 1996 between the Underwriter and the Depositor.

                  Section  1.2. Use of Words and  Phrases.  "Herein",  "hereby",
"hereunder", "hereof", "hereinbefore",  "hereinafter" and other equivalent words
refer to this Agreement as a whole and not solely to the  particular  section of
this  Agreement  in which any such word is used.  The  definitions  set forth in
Section 1.1 hereof  include both the singular and the plural.  Whenever  used in
this Agreement,  any pronoun shall be deemed to include both singular and plural
and to cover all genders.

                  Section  1.3.  Captions;  Table of  Contents.  The captions or
headings in this  Agreement and the Table of Contents are for  convenience  only
and in no way define,  limit or describe the scope and intent of any  provisions
of this Agreement.

                  Section  1.4.  Opinions.  Each  opinion  with  respect  to the
validity,  binding nature and enforceability of documents or Certificates may be
qualified to the extent that the same may be limited by  applicable  bankruptcy,
insolvency,  reorganization,  moratorium  or other  similar laws  affecting  the
enforcement of creditors'  rights generally and by general  principles of equity
(whether considered in a

                                       25
<PAGE>
proceeding  or action in equity  or at law) and may  state  that no  opinion  is
expressed on the availability of the remedy of specific enforcement,  injunctive
relief or any other equitable  remedy.  Any opinion  required to be furnished by
any Person  hereunder  must be  delivered  by counsel  upon  whose  opinion  the
addressee of such opinion may  reasonably  rely, and such opinion may state that
it is given in reasonable  reliance upon an opinion of another,  a copy of which
must be attached, concerning the laws of a foreign jurisdiction.

                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

                  Section 2.1. Establishment of the Trust. The parties hereto do
hereby create and  establish,  pursuant to the laws of the State of New York and
this Agreement,  the Trust,  which,  for  convenience,  shall be known as "First
Alliance Mortgage Loan Trust 1996-1".

                  Section 2.2. Office.  The office of the Trust shall be in care
of the Trustee, at 3 Park Plaza, 16th Floor, Irvine, California 92714 or at such
other  address  as the  Trustee  may  designate  by notice to the  Company,  the
Depositor, the Servicer, the Owners and the Certificate Insurer.

                  Section 2.3. Purposes and Powers.  The purpose of the Trust is
to engage in the following activities and only such activities: (i) the issuance
of the Certificates and the acquiring,  owning and holding of Mortgage Loans and
the Trust Estate in connection  therewith;  (ii)  activities that are necessary,
suitable or convenient to accomplish the foregoing or are incidental  thereto or
connected therewith,  including the investment of moneys in accordance with this
Agreement; and (iii) such other activities as may be required in connection with
conservation  of the Trust  Estate and  distributions  to the Owners;  provided,
however,  that  nothing  contained  herein  shall permit the Trustee to take any
action which would result in the loss of REMIC status for the Trust.

                  Section 2.4. Appointment of the Trustee; Declaration of Trust.
The Company hereby  appoints the Trustee as trustee of the Trust effective as of
the Startup Day, to have all the rights, powers and duties set forth herein. The
Trustee  hereby  acknowledges  and  accepts  such  appointment,  represents  and
warrants its  eligibility as of the Startup Day to serve as Trustee  pursuant to
Section  10.8 hereof and  declares  that it will hold the Trust  Estate in trust
upon and  subject to the  conditions  set forth  herein  for the  benefit of the
Owners.

                  Section 2.5.  Expenses of Trustee.  The expenses of the Trust,
including  (i) any  portion  of the  Trustee  Fee not paid  pursuant  to Section
7.5(d)(i)  hereof,  (ii) any reasonable  expenses of the Trustee,  and (iii) any
other  expenses  of the Trust that have been  reviewed  by the  Servicer,  which
review shall not be required in connection  with the  enforcement of a remedy by
the  Trustee  resulting  from a  default  under  this  Agreement,  shall be paid
directly by the Servicer.  The Servicer shall pay directly the  reasonable  fees
and expenses of counsel to the Trustee.  The reasonable fees and expenses of the
Trustee's  counsel in connection  with the review and delivery of this Agreement
and related documentation shall be paid by the Servicer on the Startup Day.

                                       26
<PAGE>
                  Section 2.6.  Ownership  of the Trust.  On the Startup Day the
ownership  interests in the Trust and the subtrusts  shall be transferred as set
forth in Section  4.2  hereof,  such  transfer  to be  evidenced  by sale of the
Certificates  as  described  therein.  Thereafter,  transfer  of  any  ownership
interest shall be governed by Sections 5.4 and 5.8 hereof.

                  Section 2.7.  Situs of the Trust.  It is the  intention of the
parties hereto that the Trust  constitute a trust under the laws of the State of
New York. The Trust will be created and  administered in, the State of New York.
The  Trust's  only  office  will be at the office of the Trustee as set forth in
Section 2.2 hereof.

                  Section 2.8.  Miscellaneous  REMIC  Provisions.  (a) The Trust
shall  elect  to be  treated  as a REMIC  under  Section  860D of the  Code,  as
described in Section 11.15. Any inconsistencies or ambiguities in this Agreement
or in the  administration  of the  Trust  shall be  resolved  in a  manner  that
preserves the validity of the election of the Trust to be treated as a REMIC.

                  (b) The Class A Certificates are hereby designated as "regular
interests" in the REMIC and the Class R  Certificates  are hereby  designated as
the "residual interest" in the REMIC, as defined in Section 860G(a) of the Code.

                  (c) The Startup Day is hereby  designated as the "startup day"
of the REMIC within the meaning of Section 860G(a)(9) of the Code.

                  (d)  The  final  scheduled  Payment  Date  for  any  Class  of
Certificates  is hereby set to be the Payment  Date  succeeding  by one year the
latest maturity date of any Mortgage Loan in the related Mortgage Loan Group, as
follows:

                  Class                       Final Scheduled Payment Date

         Class A-1 Certificates               ____________, ______________

         Class A-2 Certificates               ____________, ______________

                                   ARTICLE III

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

                  Section 3.1A. Representations and Warranties of the Depositor.
The Depositor  hereby  represents,  warrants and  covenants to the Company,  the
Trustee, the Certificate Insurer and to the Owners as of the Startup Day that:

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

                                       27
<PAGE>
                  (b) The execution and delivery of this Agreement and the other
         Operative  Documents to which the Depositor is a party by the Depositor
         and its performance and compliance with the terms of this Agreement and
         of the other Operative  Documents to which it is a party have been duly
         authorized  by  all  necessary  corporate  action  on the  part  of the
         Depositor   and  will  not   violate   the   Depositor's   Articles  of
         Incorporation  or Bylaws or  constitute  a default (or an event  which,
         with  notice or lapse of time,  or both,  would  constitute  a default)
         under, or result in the breach of, any material contract,  agreement or
         other  instrument  to which  the  Depositor  is a party or by which the
         Depositor  is bound,  or violate  any  statute  or any  order,  rule or
         regulation of any court,  governmental agency or body or other tribunal
         having jurisdiction over the Depositor or any of its properties.

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

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

                  (e) No action,  suit,  proceeding or  investigation is pending
         or, to the best of the Depositor's  knowledge,  threatened  against the
         Depositor  which,   individually  or  in  the  aggregate,   might  have
         consequences  that would prohibit the Depositor from entering into this
         Agreement  or any other  Operative  Document  to which it is a party or
         that would materially and adversely affect the condition  (financial or
         otherwise) or  operations  of the Depositor or its  properties or might
         have  consequences  that  would  materially  and  adversely  affect the
         validity  or  enforceability  of  Mortgage  Loans  or  the  Depositor's
         performance  hereunder or under the other Operative  Documents to which
         it is a party.

                  It is  understood  and  agreed  that the  representations  and
warranties set forth in this Section 3.1A shall survive delivery of the Mortgage
Loans to the Trustee.

                  Section 3.1B.  Representations  and Warranties of the Company.
The Company  hereby  represents,  warrants and  covenants  to the  Trustee,  the
Depositor the Certificate Insurer and to the Owners as of the Startup Day that:

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

                                       28
<PAGE>
                  (b) The execution and delivery of this Agreement and the other
         Operative  Documents to which the Company is a party by the Company and
         its  performance and compliance with the terms of this Agreement and of
         the other  Operative  Documents  to which it is a party  have been duly
         authorized by all necessary corporate action on the part of the Company
         and will not violate the Company's  Articles of Incorporation or Bylaws
         or  constitute  a default (or an event  which,  with notice or lapse of
         time,  or both,  would  constitute a default)  under,  or result in the
         breach of, any  material  contract,  agreement or other  instrument  to
         which the  Company  is a party or by which  the  Company  is bound,  or
         violate  any  statute or any order,  rule or  regulation  of any court,
         governmental  agency or body or other tribunal having jurisdiction over
         the Company or any of its properties.

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

                  (d) The Company is not in default with respect to any order or
         decree of any court or any order,  regulation or demand of any federal,
         state,  municipal or  governmental  agency  (other than any such order,
         regulation or demand  relating to filings  required to be made pursuant
         to the  Securities  Act and the  Securities  Exchange  Act of 1934,  as
         amended),  which  might have  consequences  that would  materially  and
         adversely  affect the  condition  (financial or other) or operations of
         the Company or its  properties  or might have  consequences  that would
         materially and adversely affect its performance  hereunder or under the
         other Operative Documents to which it is a party.

                  (e) No action,  suit,  proceeding or  investigation is pending
         or, to the best of the  Company's  knowledge,  threatened  against  the
         Company  which,   individually   or  in  the   aggregate,   might  have
         consequences  that would  prohibit the Company from  entering into this
         Agreement  or any other  Operative  Document  to which it is a party or
         that would materially and adversely affect the condition  (financial or
         otherwise) or operations of the Company or its properties or might have
         consequences that would materially and adversely affect the validity or
         enforceability of Mortgage Loans or the Company's performance hereunder
         or under the other Operative Documents to which it is a party.

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

                  (g) The  statements  contained in the  Registration  Statement
         which  describe  the  Company or matters  or  activities  for which the
         Company is  responsible in accordance  with the Operative  Documents or
         which are attributed to the Company therein are true and correct in all
         material respects,  and the Registration Statement does not contain any
         untrue statement of a material fact with respect to the Company or omit
         to state a material fact required to be stated  therein or necessary in
         order to make the  statements  contained  therein  with  respect to the
         Company  not  misleading.  With  respect  to  matters  other than those
         referred to in the immediately  preceding sentence,  to the best of the
         Company's  knowledge and belief,  the  Registration  Statement does not
         contain any untrue  statement of a material  fact required to be stated
         therein  or omit to state  any

                                       29
<PAGE>
         material  fact  required to be stated  therein or necessary to make the
         statements contained therein not misleading.

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

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

                  (j) The Company  received fair  consideration  and  reasonably
         equivalent  value  in  exchange  for the sale of the  interests  in the
         Mortgage Loans evidenced by the Certificates.

                  (k) The Company did not sell any interest in any Mortgage Loan
         evidenced  by the  Certificates  with any  intent to  hinder,  delay or
         defraud any of its respective creditors.

                  (l) The  Company  is  solvent  and  the  Company  will  not be
         rendered insolvent as a result of the sale of the Mortgage Loans to the
         Trust or the sale of the Certificates.

                  (m) On the Startup  Day,  the Trustee  will have good title on
         behalf  of the  Trust  to each  Mortgage  Loan  and  such  other  items
         comprising the corpus of the Trust Estate free and clear of any lien.

                  (n)  There  has  been  no  material   adverse  change  in  any
         information  submitted  by the  Company in  writing to the  Certificate
         Insurer.

                  (o)  To the  best  knowledge  of the  Company,  no  event  has
         occurred  which would allow any  purchaser of the Class A  Certificates
         not to be required to purchase the Class A Certificates  on the Startup
         Day.

                  (p)  To  the  best  knowledge  of  the  Company,  no  document
         submitted  by or on behalf of the  Company to the  Certificate  Insurer
         contains any untrue or misleading statement of a material fact or fails
         to state a material fact required to be stated  therein or necessary in
         order to make the statements therein not misleading.

                                       30
<PAGE>
                  (q) To the best knowledge of the Company,  no material adverse
         change affecting any security for the Class A Certificates has occurred
         prior to delivery of and payment for the Class A Certificates.

                  (r)  The  Company  is  not  in  default  under  any  agreement
         involving financial obligations or on any outstanding  obligation which
         would materially adversely impact the financial condition or operations
         of the  Company  or legal  documents  associated  with the  transaction
         contemplated in this Agreement.

                  It is  understood  and  agreed  that the  representations  and
warranties set forth in this Section 3.1B shall survive delivery of the Mortgage
Loans to the Trustee.

                  Section 3.2.  Representations  and Warranties of the Servicer.
The  Servicer  hereby  represents,  warrants and  covenants to the Trustee,  the
Depositor, the Certificate Insurer and to the Owners as of the Startup Day that:

                         (a)  The  Servicer  is a  corporation  duly  organized,
         validly  existing and in good  standing  under the laws of the State of
         California.  The Servicer is in compliance  with the laws of each state
         in which any  Property is located to the extent  necessary to enable it
         to perform  its  obligations  hereunder  and is in good  standing  as a
         foreign  corporation  in each  jurisdiction  in which the nature of its
         business,   or  the  properties  owned  or  leased  by  it,  make  such
         qualification necessary. The Servicer has all requisite corporate power
         and  authority  to own and  operate  its  properties,  to carry out its
         business as presently  conducted and as proposed to be conducted and to
         enter into and discharge its  obligations  under this Agreement and the
         other  Operative  Documents  to which it is a party.  The  Servicer has
         equity  of at least  $20,000,000,  as  determined  in  accordance  with
         generally accepted accounting principles.

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

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

                         (d) The  Servicer is not in default with respect to any
         order or decree of any court or any order,  regulation or demand of any
         federal,  state,  municipal or governmental agency (other than any such
         order,  regulation  or demand  relating to filings  required to be made
         pursuant to the Securities Act and the Securities Exchange Act of 1934,
         as amended),  which might have

                                       31
<PAGE>

         consequences  that would  materially and adversely affect the condition
         (financial or other) or operations of the Servicer or its properties or
         might have  consequences that would materially and adversely affect its
         performance  hereunder or under the other Operative  Documents to which
         the Servicer is a party.

                         (e) No action,  suit,  proceeding or  investigation  is
         pending or, to the best of the Servicer's knowledge, threatened against
         the  Servicer  which,  individually  or in the  aggregate,  might  have
         consequences  that would  prohibit its entering into this  Agreement or
         any  other  Operative  Document  to which  it is a party or that  would
         materially and adversely affect the condition  (financial or otherwise)
         or  operations  of  the  Servicer  or  its  properties  or  might  have
         consequences that would materially and adversely affect the validity or
         the enforceability of the Mortgage Loans or the Servicer's  performance
         hereunder or under the other Operative  Documents to which the Servicer
         is a party.

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

                         (g)  The   statements   contained  in  the   Prospectus
         Supplement  which  describe the Servicer or matters or  activities  for
         which the Servicer is  responsible  in  accordance  with the  Operative
         Documents or which are attributed to the Servicer  therein are true and
         correct in all material  respects,  and the Prospectus  Supplement does
         not contain any untrue statement of a material fact with respect to the
         Servicer or omit to state a material fact required to be stated therein
         or necessary to make the statements  contained  therein with respect to
         the Servicer not  misleading.  With respect to matters other than those
         referred to in the immediately  preceding sentence,  to the best of the
         Servicer's  knowledge and belief,  the Prospectus  Supplement  does not
         contain any untrue  statement  of a material  fact or omit to state any
         material  fact  required to be stated  therein or necessary to make the
         statements contained therein not misleading.

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

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


                                       32
<PAGE>
                         (j) The transactions contemplated by this Agreement are
         in the ordinary course of business of the Servicer.

                         (k)    There are no Sub-Servicers as of the date hereof.

                         (l) The Servicer  covenants  that it will terminate any
         Sub-Servicer  within  ninety  (90) days  after  being  directed  by the
         Certificate Insurer to do so.

                         (m) There has been no  material  adverse  change in any
         information  submitted  by the  Servicer in writing to the  Certificate
         Insurer.

                         (n) To the best knowledge of the Servicer, no event has
         occurred  which would allow any  purchaser of the Class A  Certificates
         not to be required to purchase the Class A Certificates  on the Startup
         Day.

                         (o) To the best knowledge of the Servicer,  no document
         submitted  by or on behalf of the Servicer to the  Certificate  Insurer
         contains any untrue or misleading statement of a material fact or fails
         to state a material fact required to be stated  therein or necessary in
         order to make the statements therein not misleading.

                         (p) To the best knowledge of the Servicer,  no material
         adverse change  affecting any security for the Class A Certificates has
         occurred prior to delivery of and payment for the Class A Certificates.

                         (q) The Servicer is not in default  under any agreement
         involving financial obligations or on any outstanding  obligation which
         would  materially  and  adversely  impact the  financial  condition  or
         operations  of the  Servicer  or legal  documents  associated  with the
         transaction contemplated in this Agreement.

                  It is  understood  and  agreed  that the  representations  and
warranties set forth in this Section 3.2 shall survive  delivery of the Mortgage
Loans to the Trustee.

                  Upon discovery by any of the  Originators,  the Servicer,  the
Company, the Depositor, any Sub-Servicer, the Certificate Insurer or the Trustee
of a breach  of any of the  representations  and  warranties  set  forth in this
Section 3.2 or in Section 3.1 hereof which materially and adversely  affects the
interests of the Owners or of the  Certificate  Insurer,  without  regard to any
limitation set forth in such representation or warranty concerning the knowledge
of the party  making such  representation  or  warranty  as to the facts  stated
therein,  the party  discovering such breach shall give prompt written notice to
the other  parties.  Within 30 days of its discovery or its receipt of notice of
breach, the breaching party shall cure such breach in all material respects and,
if such  breaching  party is the  Servicer  and upon  the  Servicer's  continued
failure to cure such breach,  the Servicer  thereafter be removed by the Trustee
or the Certificate Insurer pursuant to Section 8.20 hereof;  provided,  however,
that if the Servicer  can  demonstrate  to the  reasonable  satisfaction  of the
Certificate  Insurer that it is diligently  pursuing  remedial action,  then the
cure  period  may be  extended  with the  written  approval  of the  Certificate
Insurer.

                                       33
<PAGE>
                  Section 3.3.  Representations  and Warranties  with Respect to
the Mortgage Loans. (a) Pursuant to the Purchase Agreement, the Company has made
various representations and warranties to the Depositor as to the Mortgage Loans
on which the  Certificate  Insurer relies in issuing the  Certificate  Insurance
Policies.  The Depositor does hereby irrevocably transfer,  assign, set over and
otherwise  convey to the Trustee its right to exercise the  remedies  created by
Sections  2.05  and  3.05  of  the  Purchase   Agreement  for  breaches  of  the
representations,  warranties,  covenants and agreements of the Company contained
in Sections 2.04, 2.05, 3.01 and 3.02 of the Purchase  Agreement.  Further,  the
Depositor  represents  and  warrants  that it has taken no action to impair  the
title of the Mortgage Loans.

                  (b)  The  Company  hereby  assigns  to the  Depositor  and the
Depositor  immediately  assigns to the  Trustee for the benefit of the Owners of
the  Certificates  and the  Certificate  Insurer  all of its  right,  title  and
interest in respect of each Master Transfer Agreement  applicable to the related
Mortgage  Loan.   Insofar  as  such  Master  Transfer   Agreement  provides  for
representations  and warranties made by the related Originator or by the Company
in respect of a  Mortgage  Loan and any  remedies  provided  thereunder  for any
breach of such  representations  and warranties,  such right, title and interest
may be enforced by the  Servicer or by the Trustee on behalf of the Owners or by
the Certificate Insurer.  Upon the discovery by the Company,  the Servicer,  the
Certificate Insurer or the Trustee of a breach of any of the representations and
warranties made in a Master Transfer  Agreement in respect of any Mortgage Loan,
without regard to any limitation  set forth in such  representation  or warranty
concerning  the  knowledge  of the Company or any related  Originator  as to the
facts stated therein,  which  materially and adversely  affects the interests of
the  Owners  or of the  Certificate  Insurer  in such  Mortgage  Loan the  party
discovering  such breach shall give prompt  written notice to the other parties.
The Servicer  shall  promptly  notify the related  Originator of such breach and
request that such Originator  cure such breach or take the actions  described in
Section  3.4(b) hereof  within the time periods  required  thereby,  and if such
Originator does not cure such breach in all material respects, the Company shall
cure such breach or take such  actions.  Except as set forth in Section 3.4, the
obligations of the Company or Servicer,  as the case may be, shall be limited to
the remedies for cure set forth in Section 3.4 with respect to any Mortgage Loan
as to which such a breach has occurred and is continuing; the remedies set forth
in Section 3.4 shall  constitute  the sole  remedy  with  respect to such breach
available to the Owners, the Trustee and the Certificate Insurer.

                  The Company  acknowledges that a breach of any  representation
or  warranty  (x)  relating to  marketability  of title  sufficient  to transfer
unencumbered  title to a Mortgage Loan and (y) relating to enforceability of the
Mortgage  Loan against the related  Mortgagor or Property is a priori the breach
of a  representation  or warranty which  "materially  and adversely  affects the
interests of the Owners or of the Certificate Insurer" in such Mortgage Loan.

                  Section 3.4.  Covenants of the Company to Take Certain Actions
with Respect to the Mortgage Loans In Certain Situations.  (a) With the provisos
and limitations as to remedies set forth in this Section 3.4, upon the discovery
by any Originator,  the Depositor,  the Company,  the Servicer,  the Certificate
Insurer, any Sub-Servicer or the Trustee that the representations and warranties
set forth in the Purchase  Agreement  and assigned by the Depositor to the Trust
in Section  3.3(a) of this  Agreement or in the Master  Transfer  Agreement  and
assigned  to the Trust in Section  3.3(b) of this  Agreement  were untrue in any
material   respect  as  of  the   Startup  Day  and  that  such  breach  of  the
representations and warranties materially and adversely affects the interests of
the Owners or of the  Certificate  Insurer,  the party  discovering  such breach
shall give prompt written notice to the other parties.

                  (b) Upon the earliest to occur of the Company's discovery, its
receipt of notice of breach

                                       34
<PAGE>
from any one of the other parties hereto or from the Certificate Insurer or such
time as a breach of any  representation  and warranty  materially  and adversely
affects the interests of the Owners or of the  Certificate  Insurer as set forth
above,  the Company  hereby  covenants and warrants that it shall  promptly cure
such breach in all material respects or it shall (or shall cause an affiliate of
the Company to or an Originator to), subject to the further requirements of this
paragraph, on the second Remittance Date next succeeding such discovery, receipt
of notice or such other time (i) substitute in lieu of each Mortgage Loan in the
related  Mortgage Loan Group which has given rise to the  requirement for action
by the Company a Qualified  Replacement  Mortgage  and deliver the  Substitution
Amount applicable thereto, together with the aggregate amount of all Delinquency
Advances and Servicing  Advances  theretofore made with respect to such Mortgage
Loan, to the Servicer for deposit in the Principal and Interest  Account or (ii)
purchase such Mortgage Loan from the Trust at a purchase price equal to the Loan
Purchase Price thereof,  which purchase price shall be delivered to the Servicer
for deposit in the Principal and Interest  Account.  In connection with any such
proposed purchase or substitution,  the Company, at its expense,  shall cause to
be delivered to the Trustee and to the Certificate Insurer an opinion of counsel
experienced in federal income tax matters stating whether or not such a proposed
purchase or substitution would constitute a Prohibited Transaction for the Trust
or would  jeopardize  the status of the Trust as a REMIC,  and the Company shall
only be required to take either such action to the extent such action  would not
constitute a Prohibited  Transaction  for the Trust or would not  jeopardize the
status  of the Trust as a REMIC.  Any  required  purchase  or  substitution,  if
delayed by the absence of such opinion shall  nonetheless occur upon the earlier
of (i) the  occurrence  of a default or  imminent  default  with  respect to the
Mortgage Loan or (ii) the delivery of such opinion.  It is understood and agreed
that the  obligation  of the Company to cure the defect,  or  substitute  for or
purchase any Mortgage Loan as to which a representation or warranty is untrue in
any material  respect and has not been remedied shall constitute the sole remedy
available to the Owners, the Trustee and the Certificate Insurer.

                  (c) In the event that any  Qualified  Replacement  Mortgage is
delivered  by an  Originator  or by the  Company to the Trust  pursuant  to this
Section 3.4 or Section 3.6 hereof,  the related Originator and the Company shall
be  obligated to take the actions  described  in Section  3.4(b) with respect to
such Qualified Replacement Mortgage upon the discovery by any of the Owners, the
Company, the Servicer,  the Certificate Insurer, any Sub-Servicer or the Trustee
that any of the  representations  and warranties set forth in the related Master
Transfer Agreement or in Section 3.3 above are untrue in any material respect on
the date such Qualified  Replacement Mortgage is conveyed to the Trust such that
the interests of the Owners or the Certificate  Insurer in the related Qualified
Replacement Mortgage are materially and adversely affected;  provided,  however,
that for the purposes of this subsection (c) the  representations and warranties
in the related  Master  Transfer  Agreement or as set forth in Section 3.3 above
referring to items "as of the Cut-Off  Date" or "as of the Startup Day" shall be
deemed to refer to such items as of the date such Qualified Replacement Mortgage
is conveyed to the Trust.

                  (d) It is  understood  and agreed that the covenants set forth
in this Section 3.4 shall  survive  delivery of the  respective  Mortgage  Loans
(including Qualified Replacement Mortgage Loans) to the Trustee.

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

                  Section  3.5.  Conveyance  of  the  Mortgage  Loans.  (a)  The
Company,  concurrently with the execution and delivery hereof, hereby transfers,
assigns,

                                       35
<PAGE>
sets over and otherwise  conveys  without  recourse,  to the Depositor,  and the
Depositor, concurrently with such transfer, hereby transfers, assigns, sets over
and otherwise  conveys without  recourse,  to the Trustee for the benefit of the
Owners of the Certificates, all right, title and interest of the Company and the
Depositor,  as the case  may be,  in and to each  Mortgage  Loan  listed  on the
Schedules of Mortgage Loans  delivered by the Company and the Depositor,  as the
case may be,  on the  Startup  Day,  all  right,  title and  interest  in and to
principal and interest due on each such Initial  Mortgage Loan after the Cut-Off
Date (other than payments of principal and interest due on or before the Cut-Off
Date) and all its right,  title and interest in and to all  Insurance  Policies;
provided,  however,  that the Company reserves and retains all its right,  title
and interest in and to principal (including Prepayments) collected and principal
and  interest due on each  Mortgage  Loan on or prior to the Cut-Off  Date.  The
transfer  by the Company of the  Mortgage  Loans set forth on the  Schedules  of
Mortgage  Loans to the Depositor and by the Depositor to the Trustee is absolute
and is intended by the Owners and all parties  hereto to be treated as a sale by
the Company and the Depositor, as the case may be.

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

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

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

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

                                       36
<PAGE>
                         (i) cause to be  delivered,  on or prior to the Startup
         Day (except as otherwise  stated below) without recourse to the Trustee
         on the Startup  Day with  respect to each  Mortgage  Loan listed on the
         Schedule of Mortgage Loans:

                                  (a) the  original  Notes or  certified  copies
                  thereof,  endorsed without recourse by the related Originator,
                  "Pay to the order of  ______________________________,  without
                  recourse" or "Pay to the order of holder,  without  recourse."
                  In the  event  that  the  Mortgage  Loan was  acquired  by the
                  related Originator in a merger, the endorsement must be by the
                  "(related  Originator),   successor  by  merger  to  (name  of
                  predecessor)";  and in the event  that the  Mortgage  Loan was
                  acquired or originated by the related  Originator  while doing
                  business  under another name, the  endorsement  must be by the
                  "(related Originator), formerly known as (previous name)";

                                  (b) originals of all intervening  assignments,
                  showing a complete chain of assignment from origination to the
                  related Originator, if any, including warehousing assignments,
                  with  evidence  of  recording  thereon  (or,  if  an  original
                  intervening   assignment   has  not  been  returned  from  the
                  recording office, a certified copy thereof, the original to be
                  delivered to the Trustee forthwith after return);

                                  (c)   originals   of   all    assumption   and
                  modification agreements, if any (or, if an original assumption
                  and/or  modification  agreement has not been returned from the
                  recording office, a certified copy thereof, the original to be
                  delivered to the Trustee forthwith after return);

                                  (d)  either  (A) the  original  Mortgage  with
                  evidence  of  recording  thereon  or a  certified  copy of the
                  Mortgage as recorded,  or (B) if the original Mortgage has not
                  yet been returned from the recording  office, a certified copy
                  of the  Mortgage,  together  with a receipt from the recording
                  office or from a title  insurance  company or a certificate of
                  an Authorized Person of the related Originator indicating that
                  such Mortgage has been delivered for recording;

                                  (e) the  original  assignment  of Mortgage for
                  each Mortgage  Loan  conveying the Mortgage to the Trust which
                  assignment  shall  be in form  and  substance  acceptable  for
                  recording  in  the  state  or  other  jurisdiction  where  the
                  mortgaged  property is located  and,  within 75 Business  Days
                  following the Startup Day with respect to the Mortgage  Loans,
                  a recorded assignment of each such Mortgage;  provided that in
                  the event that the  Mortgage  Loan was acquired by the related
                  Originator in a merger,  the assignment of Mortgage must be by
                  the  "(related  Originator),  successor  by merger to (name of
                  predecessor)";  and in the event  that the  Mortgage  Loan was
                  acquired or originated by the related  Originator  while doing
                  business  under another name,  the assignment of Mortgage must
                  be by the "(related  Originator),  formerly known as (previous
                  name)"  (subject to the foregoing,  and where  permitted under
                  the applicable  laws of the  jurisdiction  where the mortgaged
                  property is located,  the  assignments of Mortgage may be made
                  by blanket  assignments for Mortgage Loans covering  mortgaged
                  properties  situated within the same county or other permitted
                  governmental subdivision); and


                                       37
<PAGE>
                                  (f) evidence of title  insurance  with respect
                  to  the  mortgaged  property  in  the  form  of  a  binder  or
                  commitment.

                         (ii) except with respect to Mortgage  Loans  covered by
         opinions   of  counsel   delivered   in  the  manner  set  forth  below
         ("Assignment Opinions"), cause, as soon as possible but no more than 75
         Business  Days  following  the Startup Day with respect to the Mortgage
         Loans, the Originators to deliver to the Trustee copies of all Mortgage
         assignments  submitted for  recording,  together with a list of (x) all
         Mortgages for which no Mortgage  assignment  has yet been submitted for
         recording  by the  related  Originator  (y)  reasons  why  the  related
         Originator  has  not  yet  submitted  such  Mortgage   assignments  for
         recording;  provided,  however,  that with  respect to  Mortgage  Loans
         subject  to  jurisdiction  in  the  states  of  California,   Colorado,
         Illinois, Oregon,  Washington,  Georgia and Arizona an Originator shall
         not be  required to record an  assignment  of a Mortgage if the Company
         furnishes to the Trustee and the Certificate  Insurer, on or before the
         Startup  Day with  respect  to the  Mortgage  Loans,  at the  Company's
         expense,  the  Assignment  Opinions  which opine that  recording is not
         necessary to perfect the rights of the Trustee in the related  Mortgage
         (in form satisfactory to the Certificate Insurer,  Moody's and Standard
         & Poor's).  With  respect to any Mortgage  assignment  set forth on the
         aforementioned  list which has not been  submitted  for recording for a
         reason  other than a lack of  original  recording  information  or with
         respect to  Mortgages  not  covered  by the  Assignment  Opinions,  the
         Trustee  shall make an  immediate  demand on the  Company to cause such
         Mortgage  assignments  to be prepared and shall inform the  Certificate
         Insurer of the Company's failure to cause such Mortgage  assignments to
         be prepared.  Thereafter,  the Trustee shall cooperate in executing any
         documents  prepared by the  Certificate  Insurer and  submitted  to the
         Trustee in connection with this provision.  Following the expiration of
         the  75-Business  Day period  following the Startup Day and except with
         respect to Mortgages  covered by the Assignment  Opinions,  the Company
         shall cause to be prepared a Mortgage  assignment  for any Mortgage for
         which original  recording  information is subsequently  received by the
         related  Originator and shall promptly  deliver a copy of such Mortgage
         assignment to the Trustee.

                  All recording  required  pursuant to this Section 3.5 shall be
accomplished   at  the   expense  of  the   Originators   or  of  the   Company.
Notwithstanding anything to the contrary contained in this Section 3.5, in those
instances where the public recording office retains the original  Mortgage,  the
assignment of a Mortgage or the intervening assignments of the Mortgage after it
has been recorded, the Company shall be deemed to have satisfied its obligations
hereunder  upon  delivery  to the  Trustee  of a copy  of  such  Mortgage,  such
assignment or assignments of Mortgage  certified by the public  recording office
to be a true copy of the recorded original thereof.

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

                  (c) In the case of Mortgage  Loans which have been  prepaid in
full on or after the Cut-Off Date and prior to the Startup Day, the Company,  in
lieu of the  foregoing,  will deliver  within 15 Business Days after the Startup
Day to the  Trustee a  certification  of an  Authorized  Officer in the form set
forth in Exhibit D.

                  (d) The Company shall transfer, assign, set over and otherwise
convey  without  recourse,  to the Trustee all right,  title and interest of the
Company in and to any Qualified Replacement Mortgage delivered to the Trustee on
behalf of the Trust by the Company pursuant to Section 3.4 or Section 3.6 hereof
and all its right,  title and  interest  to  principal  collected  and  interest
accruing on such  Qualified

                                       38
<PAGE>
Replacement  Mortgage  on and after the  applicable  Replacement  Cut-Off  Date;
provided,  however,  that the Company shall reserve and retain all right,  title
and interest in and to payments of principal and interest due on such  Qualified
Replacement Mortgage prior to the applicable Replacement Cut-Off Date.

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

                  (f) In  connection  with  any  transfer  and  assignment  of a
Qualified  Replacement  Mortgage  to the  Trustee  on behalf of the  Trust,  the
Company  agrees to cause to be delivered  to the Trustee the items  described in
Section  3.5(b)  on the  date  of such  transfer  and  assignment  or if a later
delivery  time is  permitted  by  Section  3.5(b)  then no later than such later
delivery time.

                  (g) As to each  Mortgage  Loan  released  from  the  Trust  in
connection with the conveyance of a Qualified  Replacement  Mortgage the Trustee
shall deliver on the date of conveyance of such Qualified  Replacement Mortgage,
and on the order of the Company (i) the original  Note, or the  certified  copy,
relating thereto,  endorsed without recourse, to the Company and (ii) such other
documents as constituted the File with respect thereto.

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

                  (i) The Company shall reflect on its records that the Mortgage
Loans have been sold to the  Depositor  and the  Depositor  shall reflect on its
records that the Mortgage Loans have been sold to the Trust.

                  Section 3.6. Acceptance by Trustee;  Certain  Substitutions of
Mortgage Loans; Certification by Trustee.

                  (a)  The  Trustee   agrees  to  execute  and  deliver  to  the
Depositor,  the Company, the Servicer and the Certificate Insurer on the Startup
Day an  Initial  Certification  in the form  annexed  hereto as Exhibit E to the
effect that, as to each Mortgage Loan listed in the Schedules of Mortgage  Loans
(other than any  Mortgage  Loan paid in full or any Mortgage  Loan  specifically
identified in such 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 on the Schedules of Mortgage  Loans as to loan number and
address accurately reflects information set forth in the File. The Trustee shall
not be  under  any  duty or  obligation  to  inspect,  review  or  examine  said
documents, instruments,  certificates or other papers to determine that the same
are genuine, enforceable or appropriate for the represented purpose or that they
have  actually been recorded or that they are other than what they purport to be
on their  face.  Within 90 days of the  Startup  Date (or,  with  respect to any
document  delivered  after the Startup  Day,  within 45 days of receipt and with
respect to any or Qualified

                                       39
<PAGE>
Replacement  Mortgage,  within 45 days after the assignment thereof) the Trustee
shall  deliver  to the  Depositor,  the  Company,  Certificate  Insurer  and the
Servicer  a  Final  Certification  in the  form  annexed  hereto  as  Exhibit  F
evidencing the completeness of the Files,  with any applicable  exceptions noted
thereon.

                  (b) If in the process of reviewing the Files and preparing the
certifications  referred to above the Trustee  finds any  document or  documents
constituting  a part of a File  which  is not  properly  executed,  has not been
received  within the  specified  period or is unrelated  to the  Mortgage  Loans
identified  in the Schedules of Mortgage  Loans,  or that any Mortgage Loan does
not  conform as to loan  number and  address  as set forth in the  Schedules  of
Mortgage  Loans,   the  Trustee  shall  promptly  notify  the  Company  and  the
Certificate  Insurer.  The Company shall use reasonable efforts to cure any such
defect  within 60 days from the date on which the Company  was  notified of such
defect,  and if the Company does not cure such defect in all  material  respects
during such period, the Company will (or will cause the related Originator or an
affiliate  of the  Company  to) on  the  next  succeeding  Remittance  Date  (i)
substitute in lieu of such Mortgage  Loan a Qualified  Replacement  Mortgage and
deliver the Substitution  Amount applicable  thereto to the Servicer for deposit
in the Principal  and Interest  Account or (ii) purchase such Mortgage Loan at a
purchase price equal to the Loan Purchase  Price  thereof,  which purchase price
shall be delivered to the  Servicer  for deposit in the  Principal  and Interest
Account.  In connection  with any such  proposed  purchase or  substitution  the
Company shall cause at the Company's  expense to be delivered to the Trustee and
to the Certificate  Insurer an opinion of counsel  experienced in federal income
tax matters  stating  whether or not such a proposed  purchase  or  substitution
would constitute a Prohibited  Transaction for the Trust or would jeopardize the
status of the Trust as a REMIC,  and the Company  shall only be required to take
either such action to the extent such action  would not  constitute a Prohibited
Transaction  for the Trust or would not  jeopardize the status of the Trust as a
REMIC. Any required purchase or substitution,  if delayed by the absence of such
opinion  shall  nonetheless  occur upon the earlier of (i) the  occurrence  of a
default  or  imminent  default  with  respect to the  Mortgage  Loan or (ii) the
delivery of such opinion.

                  Section 3.7. Cooperation Procedures. (a) The Company shall, in
connection  with the  delivery  of each  Qualified  Replacement  Mortgage to the
Trustee,  provide the Trustee with the information set forth in the Schedules of
Mortgage Loans with respect to such Qualified Replacement Mortgage.

                  (b) The Company,  the Servicer,  the Depositor and the Trustee
covenant  to provide  each other with all data and  information  required  to be
provided by them hereunder at the times  required  hereunder,  and  additionally
covenant  reasonably to cooperate  with each other in providing  any  additional
information  required  to be obtained  by any of them in  connection  with their
respective duties hereunder.

                  (c) The Servicer  shall  maintain  such  accurate and complete
accounts,  records and computer systems  pertaining to each File as shall enable
it  and  the  Trustee  to  comply  with  this   Agreement.   In  performing  its
recordkeeping  duties the Servicer  shall act in  accordance  with the servicing
standards set forth in this Agreement.  The Servicer shall conduct,  or cause to
be conducted,  periodic audits of its accounts,  records and computer systems as
set forth in Sections 8.16 and 8.17 hereof.  The Servicer shall promptly  report
to the Trustee any failure on its part to  maintain  its  accounts,  records and
computer  systems as herein  provided and promptly  take  appropriate  action to
remedy any such failure.

                  (d) The Company  further  confirms to the Trustee  that it has
caused the portions of the electronic  ledger  relating to the Mortgage Loans to
be clearly and  unambiguously  marked to indicate that such Mortgage  Loans have
been sold, transferred, assigned and conveyed to the Trustee and constitute part
of the Trust Estate in accordance with the terms of the trust created  hereunder
and that the
                                       40
<PAGE>
Company  will  treat  the  transaction  contemplated  by  such  sale,  transfer,
assignment and conveyance as a sale for accounting purposes.

                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

                  Section  4.1.  Issuance of  Certificates.  On the Startup Day,
upon the Trustee's receipt from the Company of an executed Delivery Order in the
form set forth as Exhibit G hereto, the Trustee shall execute,  authenticate and
deliver  the  Certificates  on  behalf  of the  Trust  in  accordance  with  the
directions set forth in such Delivery Order.

                  Section 4.2.  Sale of  Certificates.  At 10 a.m. New York City
time on the Startup Date, at the offices of Dewey Ballantine, 1301 Avenue of the
Americas,  New York,  New York,  the Company  will sell and convey the  Mortgage
Loans and the  money,  instruments  and other  property  related  thereto to the
Depositor,  the Depositor will sell and convey the Mortgage Loans and the money,
instruments and other property  related thereto to the Trustee,  and the Trustee
will (i) deliver to the Underwriter  the Class A Certificates  with an aggregate
Percentage Interest in each Class equal to 100%,  registered in the name of Cede
& Co. or in such other names as the Underwriter shall direct, against payment of
the purchase  price thereof by wire transfer of immediately  available  funds to
the Trustee and (ii)  deliver to the Company the Class R  Certificates,  with an
aggregate  Percentage  Interest in each Class equal to 100%,  registered  as the
Company shall request.  Upon the Trustee's receipt of the entire net proceeds of
the sale of the Class A Certificates  the Company shall instruct the Trustee to:
(a) pay any fees  and  expenses  identified  by the  Company  and (b) pay to the
Company the balance after deducting such amounts. The Company shall pay directly
to the Certificate Insurer the Initial Premiums.

                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

                  Section 5.1.  Terms.  (a) The  Certificates  are  pass-through
securities  having the rights  described  therein  and  herein.  Notwithstanding
references  herein or therein with respect to the Certificates as to "principal"
and  "interest"  no debt  of any  Person  is  represented  thereby,  nor are the
Certificates or the underlying  Notes  guaranteed by any Person (except that the
Notes may be recourse to the Mortgagors  thereof to the extent  permitted by law
and  except  for the  rights of the  Trustee  with  respect  to the  Certificate
Insurance  Policies).  Distributions on the Certificates are payable solely from
payments  received  on or with  respect to the  Mortgage  Loans  (other than the
Servicing  Fees),  moneys  in the  Principal  and  Interest  Account,  except as
otherwise provided herein,  from earnings on moneys and the proceeds of property
held as a part of the Trust Estate and, upon the  occurrence of certain  events,
from Insured  Payments.  Each Certificate  entitles the Owner thereof to receive
monthly on each Payment Date, in order of priority of distributions with respect
to such Class of Certificates a specified  portion of such payments with respect
to the Mortgage  Loans in the related  Mortgage  Loan Group and certain  related
Insured Payments, pro rata in accordance with such Owner's Percentage Interest.

                  (b) Each Owner is required,  and hereby  agrees,  to return to
the Trustee at the  Corporate  Trust Office any  Certificate  prior to the final
distribution due thereon.  Any such Certificate as to which the Trustee has made
the final  distribution  thereon shall be deemed canceled and shall no longer be
Outstanding for any purpose of this Agreement.

                                       41
<PAGE>
                  Section 5.2. Forms. The Class A-1 Certificates,  the Class A-2
Certificates and the Class R Certificates  shall be in  substantially  the forms
set forth in Exhibits A-1, A-2 and C hereof, respectively, with such appropriate
insertions,  omissions,  substitutions  and other  variations as are required or
permitted by this  Agreement or as may in the  Company's  judgment be necessary,
appropriate or convenient to comply, or facilitate  compliance,  with applicable
laws, and may have such letters,  numbers or other marks of  identification  and
such legends or  endorsements  placed  thereon as may be required to comply with
the rules of any applicable securities laws or as may, consistently herewith, be
determined by the Authorized Officer of the Trustee executing such Certificates,
as evidenced by his execution thereof.

                  Section 5.3.  Execution,  Authentication  and  Delivery.  Each
Certificate shall be executed on behalf of the Trust, by the manual or facsimile
signature of one of the Trustee's Authorized Officers and shall be authenticated
by the  manual  or  facsimile  signature  of one  of  the  Trustee's  Authorized
Officers.

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

                  The initial  Certificates shall be dated as of the Startup Day
and delivered at the Closing to the parties specified in Section 4.2 hereof.

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

                  Section 5.4.  Registration and Transfer of  Certificates.  (a)
The Trustee, as registrar, shall cause to be kept a register (the "Register") in
which, subject to such reasonable  regulations as it may prescribe,  the Trustee
shall provide for the  registration  of  Certificates  and the  registration  of
transfer of  Certificates.  The Trustee is hereby  appointed  registrar  for the
purpose of  registering  Certificates  and transfers of  Certificates  as herein
provided.  The  Owners  shall  have the right to  inspect  the  Register  during
business hours upon reasonable  notice (but no less than 2 Business Days) and to
obtain copies thereof.

                  (b) Subject to the  provisions  of Section  5.8  hereof,  upon
surrender  for  registration  of  transfer  of any  Certificate  at  the  office
designated  as  the  location  of  the  Register,  the  Trustee  shall  execute,
authenticate  and  deliver,  in  the  name  of  the  designated   transferee  or
transferees,  one or more new  Certificates of a like Class and in the aggregate
principal amount of the Certificate so surrendered.

                  (c) At the  option  of any  Owner,  Certificates  of any Class
owned by such Owner may be exchanged for other  Certificates  authorized of like
Class,  tenor,  aggregate  original  principal  amount and  bearing  numbers not
contemporaneously   outstanding,  upon  surrender  of  the  Certificates  to  be
exchanged at the office designated as the location of the Register. Whenever any
Certificate  is  so  surrendered  for  exchange,   the  Trustee  shall  execute,
authenticate and deliver the Certificate or Certificates  which the Owner making
the exchange is entitled to receive.

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

                                       42
<PAGE>
                  (e)   Every   Certificate   presented   or   surrendered   for
registration  of transfer or exchange shall be duly endorsed,  or be accompanied
by a written  instrument  of transfer in form  satisfactory  to the Trustee duly
executed by the Owner thereof or his attorney duly authorized in writing.

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

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

                  On the Startup Day, no Class A Certificates shall be issued in
denominations of less than $1,000 except for one Certificate of each Class which
may be in a denomination  of less than $1,000;  accordingly  the Trust shall not
issue tail certificates on the Startup Day.

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

                  With  respect  to  Class  A  Certificates  registered  in  the
Register in the name of Cede & Co., as nominee of the Depository, the Depositor,
the  Company,  the  Servicer  and the Trustee  shall have no  responsibility  or
obligation to Direct or Indirect Participants or beneficial owners for which the
Depository holds Class A Certificates from time to time as a Depository. Without
limiting the immediately  preceding sentence,  the Company, the Servicer and the
Trustee  shall have no  responsibility  or  obligation  with  respect to (i) the
accuracy of the records of the Depository, Cede & Co., or any Direct or Indirect
Participant with respect to the ownership  interest in the Class A Certificates,
(ii) the  delivery to any Direct or Indirect  Participant  or any other  Person,
other than a registered Owner of a Class A Certificate as shown in the Register,
of any notice with respect to the Class A  Certificates  or (iii) the payment to
any Direct or Indirect  Participant or any other Person, other than a registered
Owner of a Class A  Certificate  as shown in the  Register,  of any amount  with
respect  to  any   distribution   of  principal  or  interest  on  the  Class  A
Certificates.  No Person other than a registered  Owner of a Class A Certificate
as shown in the Register  shall  receive a certificate  evidencing  such Class A
Certificate.

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

                  (h) In the  event  that  (i)  the  Depository  or the  Company
advises the Trustee in writing that the  Depository is no longer willing or able
to  discharge  properly  its  responsibilities  as nominee and  depository  with
respect to the Class A Certificates  and the Company or the Trustee is unable to
locate a qualified  successor  or (ii) the Company at its sole option  elects to
terminate the book-entry system

                                       43
<PAGE>
through the Depository,  the Class A Certificates  shall no longer be restricted
to being  registered  in the  Register in the name of Cede & Co. (or a successor
nominee) as nominee of the  Depository.  At that time, the Company may determine
that the Class A  Certificates  shall be registered in the name of and deposited
with a successor  depository  operating a global  book-entry  system,  as may be
acceptable to the Company and at the  Company's  expense,  or such  depository's
agent or designee  but, if the Company does not select such  alternative  global
book-entry  system,  then the Class A Certificates may be registered in whatever
name or names  registered  Owners of Class A Certificates  transferring  Class A
Certificates shall designate, in accordance with the provisions hereof.

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

                  Section   5.5.   Mutilated,    Destroyed,   Lost   or   Stolen
Certificates. If (i) any mutilated Certificate is surrendered to the Trustee, or
the Trustee receives  evidence to its  satisfaction of the destruction,  loss or
theft of any  Certificate,  and (ii) in the case of any  mutilated  Certificate,
such mutilated Certificate shall first be surrendered to the Trustee, and in the
case  of any  destroyed,  lost or  stolen  Certificate,  there  shall  be  first
delivered  to the  Trustee  such  security  or  indemnity  as may be  reasonably
required by it to hold the Trustee  harmless,  then, in the absence of notice to
the Trustee that such  Certificate  has been acquired by a bona fide  purchaser,
the Trustee shall execute,  authenticate and deliver, in exchange for or in lieu
of any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate
of like  Class,  tenor and  aggregate  principal  amount,  bearing a number  not
contemporaneously outstanding.

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

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

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

                  Section 5.6. Persons Deemed Owners.  The Trustee and any agent
of the Trustee may treat the Person in whose name any  Certificate is registered
as the Owner of such Certificate for the purpose of receiving distributions with
respect to such Certificate and for all other purposes  whatsoever,  and neither
the  Trustee  nor any agent of the  Trustee  shall be  affected by notice to the
contrary.

                  Section 5.7.  Cancellation.  All Certificates  surrendered for
registration  of transfer or exchange  shall, if surrendered to any Person other
than the Trustee,  be delivered to the Trustee and shall be promptly canceled by
it. No  Certificate  shall be  authenticated  in lieu of or in exchange  for any
Certificate canceled as provided in this Section,  except as expressly permitted
by this  Agreement.  All  canceled  Certificates  may be held by the  Trustee in
accordance with its standard retention policy.

                                     44
<PAGE>
                   Section 5.8.  Limitation on Transfer of Ownership Rights. (a)
No sale or  other  transfer  of any  Class A  Certificate  shall  be made to the
Company, any Originator or any of their respective affiliates.

                  (b)  No  sale  or  other  transfer  of  record  or  beneficial
ownership of a Class R Certificate  (whether pursuant to a purchase,  a transfer
resulting from a default under a secured lending  agreement or otherwise)  shall
be made to a Disqualified Organization or agent of a Disqualified  Organization.
The  transfer,  sale or  other  disposition  of a Class R  Certificate  (whether
pursuant  to a purchase,  a transfer  resulting  from a default  under a secured
lending agreement or otherwise) to a Disqualified  Organization  shall be deemed
to be of no legal force or effect  whatsoever and such  transferee  shall not be
deemed to be an Owner for any purpose hereunder,  including, but not limited to,
the receipt of  distributions  on such Class R Certificate.  Furthermore,  in no
event shall the Trustee accept surrender for transfer, registration of transfer,
or register the transfer,  of any Class R Certificate nor  authenticate and make
available  any new Class R  Certificate  unless  the  Trustee  has  received  an
affidavit from the proposed transferee in the form attached hereto as Exhibit H.
Each holder of a Class R Certificate, by his acceptance thereof, shall be deemed
for all purposes to have consented to the provisions of this Section 5.8(b).

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

                  Section  5.9.  Assignment  of  Rights.  An Owner  may  pledge,
encumber,  hypothecate  or  assign  all or any  part  of its  right  to  receive
distributions  hereunder,  but  such  pledge,   encumbrance,   hypothecation  or
assignment shall not constitute a transfer of an ownership  interest  sufficient
to render  the  transferee  an Owner of the Trust  without  compliance  with the
provisions of Section 5.4 and Section 5.8 hereof.

                                   ARTICLE VI

                                    COVENANTS

                  Section 6.1. Distributions.  On each Payment Date, the Trustee
will withdraw  amounts from the Certificate  Account and make the  distributions
with  respect  to  the   Certificates  in  accordance  with  the  terms  of  the
Certificates and this Agreement.  Such distributions  shall be made (i) by check
mailed on each Payment Date or (ii) if requested by any Owner,  to such Owner by
wire transfer to an account  within the United  States  designated no later than
five Business Days prior to the related Record Date,

                                       45
<PAGE>
made  on each  Payment  Date,  in each  case to  each  Owner  of  record  on the
immediately preceding Record Date; provided, however, that an Owner of a Class A
Certificate  shall only be  entitled  to payment by wire  transfer if such Owner
owns Class A Certificates in the aggregate denomination of at least $5,000,000.

                  Section  6.2.  Money  for  Distributions  to be Held in Trust;
Withholding.  (a) All  payments of amounts due and payable  with  respect to any
Certificate  that are to be made from  amounts  withdrawn  from the  Certificate
Account pursuant to Section 7.5 hereof or from Insured Payments shall be made by
and on behalf of the Trustee,  and no amounts so withdrawn from the  Certificate
Account for payments of the  Certificates  and no Insured  Payment shall be paid
over to the Trustee except as provided in this Section.

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

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

                  Section 6.3.  Protection of Trust Estate. (a) The Trustee will
hold the Trust  Estate in trust for the benefit of the Owners and,  upon request
of the Certificate  Insurer, or, with the consent of the Certificate Insurer, at
the  request  and  expense of the  Company,  will from time to time  execute and
deliver all such  supplements  and amendments  hereto  pursuant to Section 11.14
hereof and all instruments of further assurance and other instruments,  and will
take such other  action upon such  request  from the Company or the  Certificate
Insurer, to:

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

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

                   (iii) enforce any of the Mortgage Loans; or

                                       46
<PAGE>
                   (iv)  preserve  and defend  title to the Trust Estate and the
         rights  of the  Trustee,  and the  ownership  interests  of the  Owners
         represented  thereby,  in such Trust  Estate  against the claims of all
         Persons and parties.

                  The Trustee shall send copies of any request received from the
Certificate  Insurer or the Company to take any action  pursuant to this Section
6.3 to the other party.

                  (b) The Trustee shall have the power to enforce, shall enforce
the  obligations of the other parties to this  Agreement and of the  Certificate
Insurer,  by action, suit or proceeding at law or equity and shall also have the
power to enjoin, by action or suit in equity,  any acts or occurrences which may
be unlawful or in violation of the rights of the Owners; provided, however, that
nothing in this  Section  shall  require  any action by the  Trustee  unless the
Trustee shall first (i) have been  furnished  indemnity  satisfactory  to it and
(ii) when required by this Agreement, have been requested to take such action by
a majority of the  Percentage  Interests  represented  by the affected  Class or
Classes of Class A Certificates  then Outstanding or, if there are no longer any
affected  Class  A  Certificates  then  outstanding,  by  such  majority  of the
Percentage Interests represented by the Class R Certificates.

                  (c) The Trustee shall execute any instrument required pursuant
to this Section so long as such instrument does not conflict with this Agreement
or with the Trustee's fiduciary duties.

                  Section 6.4. Performance of Obligations.  The Trustee will not
take any action that would release the Depositor, the Company or the Certificate
Insurer  from  any of  their  respective  covenants  or  obligations  under  any
instrument or document relating to the Trust Estate or the Certificates or which
would result in the  amendment,  hypothecation,  subordination,  termination  or
discharge of, or impair the validity or effectiveness of, any such instrument or
document,  except  as  expressly  provided  in  this  Agreement  or  such  other
instrument or document.

                   The Trustee may contract  with other  Persons to assist it in
performing its duties hereunder.

                   Section 6.5. Negative Covenants. The Trustee will not, to the
extent within the control of the Trustee, take any of the following actions:

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

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

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

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

                    (v)  (A)  impair  the  validity  or  effectiveness  of  this
         Agreement, or release any Person from any covenants or obligations with
         respect  to the  Trust or to the  Certificates  under  this

                                       47
<PAGE>
Agreement,  except as may be expressly  permitted hereby or (B) create or extend
any  lien,  charge,   adverse  claim,  security  interest,   mortgage  or  other
encumbrance  to or upon the Trust  Estate or any part  thereof  or any  interest
therein or the proceeds thereof.

                  Section  6.6. No Other  Powers.  The Trustee  will not, to the
extent  within  the  control of the  Trustee,  permit the Trust to engage in any
business  activity  or  transaction  other than those  activities  permitted  by
Section 2.3 hereof.

                  Section  6.7.  Limitation  of Suits.  No Owner  shall have any
right to institute any proceeding,  judicial or otherwise,  with respect to this
Agreement or the  Certificate  Insurance  Policies or for the  appointment  of a
receiver or trustee, or for any other remedy hereunder, unless:

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

         (2)      the  Owners of not less than 25% of the  Percentage  Interests
                  represented by the affected  Class or Classes of  Certificates
                  then Outstanding or, if there are no affected Classes of Class
                  A Certificates  then  Outstanding,  by such  percentage of the
                  Percentage  Interests  represented by the Class R Certificates
                  shall have made  written  request to the Trustee to  institute
                  such proceeding in respect of such Event of Default;

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

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

         (5)      as  long as any  Class A  Certificates  are  Outstanding,  the
                  Certificate Insurer consented in writing thereto; and

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

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

                  In  the  event  the  Trustee  shall  receive   conflicting  or
inconsistent  requests  and  indemnity  from two or more groups of Owners,  each
representing  less than a majority of the applicable Class of Certificates,  the
Trustee in its sole  discretion  may  determine  what action,  if any,  shall be
taken, notwithstanding any other provision of this Agreement.

                  Section  6.8.   Unconditional  Rights  of  Owners  to  Receive
Distributions.  Notwithstanding any other provision in this Agreement, the Owner
of any Certificate shall have the right,

                                       48
<PAGE>

which is absolute  and  unconditional,  to receive  distributions  to the extent
provided  herein and therein  with respect to such  Certificate  or to institute
suit for the enforcement of any such  distribution,  and such right shall not be
impaired without the consent of such Owner.

                  Section  6.9.  Rights  and  Remedies  Cumulative.   Except  as
otherwise  provided herein, no right or remedy herein conferred upon or reserved
to the  Trustee,  the  Certificate  Insurer or to the Owners is  intended  to be
exclusive of any other right or remedy, and every right and remedy shall, to the
extent  permitted by law, be cumulative and in addition to every other right and
remedy  given  hereunder  or now or  hereafter  existing  at law or in equity or
otherwise.  Except as otherwise  provided herein, the assertion or employment of
any right or remedy  hereunder,  or otherwise,  shall not prevent the concurrent
assertion or employment of any other appropriate right or remedy.

                  Section  6.10.  Delay or Omission Not Waiver.  No delay of the
Trustee, the Certificate Insurer or any Owner of any Certificate to exercise any
right or remedy under this  Agreement  to any Event of Default  shall impair any
such right or remedy or  constitute  a waiver of any such Event of Default or an
acquiescence therein.  Every right and remedy given by this Article VI or by law
to the Trustee, the Certificate Insurer or the Owners may be exercised from time
to  time,  and as  often  as may  be  deemed  expedient,  by  the  Trustee,  the
Certificate Insurer or the Owners, as the case may be.

                  Section 6.11.  Control by Owners.  The Certificate  Insurer or
the Owners of a majority of the Percentage Interests  represented by the Class A
Certificates  then  Outstanding,  with the  consent of the  Certificate  Insurer
(which may not be unreasonably withheld), or, if there are no longer any Class A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates  then  Outstanding,  with the consent of
the Certificate Insurer (which may not be unreasonably withheld), may direct the
time,  method and place of conducting any proceeding for any remedy available to
the Trustee with respect to the  Certificates  or exercising  any trust or power
conferred on the Trustee with respect to the  Certificates  or the Trust Estate,
including,  but not limited to, those  powers set forth in Section 6.3,  Section
8.20 and Section 10.1 hereof, provided that:

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

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

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

                  Section  6.12.  Access to Owners  of  Certificates'  Names and
Addresses.  (a) If any owner (for purposes of this Section 6.12, an "Applicant")
applies  in  writing  to the  Trustee,  and  such  application  states  that the
Applicant  desires to communicate with other Owners with respect to their rights
under this Agreement or under the  Certificates  and is accompanied by a copy of
the communication  which such Applicant  proposes to transmit,  then the Trustee
shall, at the expense of such Applicant, within ten (10) Business Days after the
receipt of such application,  furnish or cause to be furnished to such Applicant
a list of the names and  addresses of the Owners of record as of the most recent
Payment Date.

                  (b) Every Owner,  by receiving  and holding such list,  agrees
with the Trustee that the Trustee  shall not be held  accountable  in any way by
reason of the disclosure of any information as to the

                                       49
<PAGE>
names and addresses of the owners hereunder, regardless of the source from which
such information was derived.


                                   ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

                  Section  7.1.   Collection  of  Money.   Except  as  otherwise
expressly  provided  herein,  the Trustee may demand  payment or delivery of all
money and other  property  payable to or receivable  by the Trustee  pursuant to
this  Agreement,  including  (a)  all  payments  due on the  Mortgage  Loans  in
accordance  with the respective  terms and conditions of such Mortgage Loans and
required to be paid over to the Trustee by the  Servicer or by any  Sub-Servicer
and (b) Insured  Payments.  The Trustee  shall hold all such money and  property
received by it,  other than  pursuant to or as  contemplated  by Section  6.2(b)
hereof,  as part of the Trust  Estate  and shall  apply it as  provided  in this
Agreement.

                  Section  7.2.  Establishment  of Accounts.  The Company  shall
cause to be established,  and the Trustee shall maintain, at the Corporate Trust
Office, a Certificate  Account and an Available Funds Cap  Carry-Forward  Amount
Account,  each to be held by the Trustee so long as the Trustee  qualifies  as a
Designated  Depository  Institution and if the Trustee does not so qualify, then
by any  Designated  Depository  Institution  in the  name of the  Trust  for the
benefit of the Owners of the Certificates and the Certificate  Insurer, as their
interests may appear.

                  Section 7.3. The Certificate Insurance Policies. (a) (i) Three
Business  Days prior to each Payment  Date the Trustee  shall  determine  (based
solely upon the  information  contained  in the Monthly  Servicing  Report) with
respect to the immediately  following Payment Date, the amount required to be on
deposit in the Certificate  Account on such Payment Date with respect to Group I
(disregarding  the sum of (x) the  amount of any  Insured  Payments  and (y) the
amount of any  expected  investment  earnings)  and equal to the sum of (A) such
amount  excluding the amount of any Total Monthly  Excess  Cashflow from Group I
included  in such amount plus (B) any amount of Total  Monthly  Excess  Cashflow
from either  Group to be applied on account of Group I on such  Payment  Date to
the Class A-1 Certificates.  The amount described in clause (A) of the preceding
sentence with respect to each Payment Date is the "Group I Available Funds"; the
sum of the amounts  described in clauses (A) and (B) of the  preceding  sentence
with respect to each Payment Date is the "Group I Total Available Funds."

                  (ii) Three  Business  Days  prior to each  Payment  Date,  the
Trustee  shall  determine  (based solely upon the  information  contained in the
Monthly  Servicing  Report) with respect to the  immediately  following  Payment
Date, the amount  required to be on deposit in the  Certificate  Account on such
Payment Date with respect to Group II (disregarding the sum of (x) the amount of
any Insured  Payments and (y) the amount of any expected  investment  earnings),
and  equal to the sum of (A) such  amount  excluding  the  amount  of any  Total
Monthly  Excess  Cashflow  from Group II  included  in such  amount plus (B) any
amounts of Total  Monthly  Excess  Cashflow  from either  Group to be applied on
account  of Group II on such  Payment  Date to the Class A-2  Certificates.  The
amount  described in clause (A) of the  preceding  sentence with respect to each
Payment Date is the "Group II Available Funds"; the sum of the amounts described
in clauses (A) and (B) of the  preceding  sentence  with respect to each Payment
Date is the "Group II Total Available Funds".

                  (b) If the sum of the Class A-1 Current  Interest  and Group I
Subordination  Deficit for any Payment Date exceeds the Group I Total  Available
Funds for such Payment Date after deducting amounts payable  therefrom,  if any,
for the Group I Premium  Amount and the Group I Trustee Fee due

                                       50
<PAGE>
on such  Payment  Date and after  taking into account the portion of the Group I
Principal  Distribution  Amount to be actually  distributed on such Payment Date
without  regard to any Group I Insured  Payment to be made with  respect to such
Payment Date,  (such event being a "Group I Total Available  Funds  Shortfall"),
the  Trustee  shall  complete a Notice in the form of Exhibit A to the Class A-1
Certificate  Insurance Policy and submit such notice to the Certificate  Insurer
no later than 12:00 noon New York City time on the third  Business Day preceding
such Payment  Date as a claim for an Insured  Payment in an amount equal to such
Group I Total Available Funds Shortfall.  Similarly,  if on any Payment Date the
sum of the Class A-2 Current Interest and Group II Subordination Deficit exceeds
the Group II Total Available Funds for such Payment Date after deducting amounts
payable  therefrom,  if any,  for the Group II  Premium  Amount and the Group II
Trustee Fee due on such  Payment  Date and after taking into account the portion
of the Class A-2 Principal  Distribution  Amount to be actually  distributed  on
such Payment Date without regard to any Group II Insured Payment to be made with
respect to such  Payment  Date,  (such event  being a "Group II Total  Available
Funds Shortfall"),  the Trustee shall complete a Notice in the form of Exhibit A
to the Class A-2  Certificate  Insurance  Policy and submit  such  notice to the
Certificate  Insurer  no later  than 12:00 noon New York City time on the second
Business Day preceding such Payment Date as a claim for an Insured Payment in an
amount equal to such Group II Total Available Funds Shortfall.

                  (c) The  Certificate  Insurer  shall  forward  to the  Trustee
Insured Payments no later than 12:00 noon New York City time on the Business Day
preceding  the  Payment  Date or on such later  date  specified  in the  related
Certificate  Insurance  Policy.  Upon  receipt  of  Insured  Payments  from  the
Certificate  Insurer on behalf of Owners, the Trustee shall deposit such Insured
Payments in the Certificate  Account and shall distribute such Insured Payments,
or the proceeds thereof,  in accordance with Section 7.5(d)(iv) to the Owners of
the Class A Certificates of the related Class.

                  (d)  The  Trustee  shall  (i)  receive  Insured   Payments  as
attorney-in-fact  of each Owner of the Class A Certificates of the related Class
receiving  any Insured  Payment from the  Certificate  Insurer and (ii) disburse
such  Insured  Payment  to the Owners of  Offered  Certificates  as set forth in
Section 7.5(d)(iv). Insured Payments disbursed by the Trustee from proceeds of a
Certificate  Insurance  Policy shall not be considered  payment by the Trust nor
shall such payments  discharge  the  obligation of the Trust with respect to the
related Class A Certificates,  and the Certificate  Insurer shall be entitled to
receive the related Reimbursement Amount pursuant to Sections  7.5(d)(ii)(C) and
7.5(d)(ii)(D)  hereof.  Each  Owner of Class A  Certificates  by its  acceptance
thereof  recognizes  that to the extent the  Certificate  Insurer  makes Insured
Payments,  either directly or indirectly (as by paying through the Trustee),  to
the Owners of such Class A Certificates the Certificate Insurer will be entitled
to receive the related  Reimbursement Amount pursuant to Sections  7.5(d)(ii)(C)
and 7.5(d)(ii)(D) hereof.

                  Section 7.4 [Reserved]

                  Section 7.5.  Flow of Funds.  (a) The Trustee shall deposit to
the  Certificate  Account  with respect to Group I,  without  duplication,  upon
receipt,  any  Insured  Payments  relating  to  Group  I,  the  proceeds  of any
liquidation  of the assets of the Trust,  insofar as such assets relate to Group
I, the  Group I  Monthly  Remittance  Amount  remitted  by the  Servicer  or any
Sub-Servicer, together with any Substitution Amounts and any Loan Purchase Price
amounts received by the Trustee (each with respect to Group I).

                  (b) The Trustee shall deposit to the Certificate  Account with
respect to Group II, without duplication, (i) upon receipt, any Insured Payments
relating  to Group II,  the  proceeds  of any  liquidation  of the assets of the
Trust,  insofar  as such  assets  relate  to Group  II,  the  Group  II  Monthly
Remittance

                                       51
<PAGE>
Amount  remitted  by  the  Servicer  or  any  Sub-Servicer,  together  with  any
Substitution Amounts and any Loan Purchase Price amounts received by the Trustee
(each with respect to Group II).

                  (c)  [Reserved].

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

(i)      first,  on each  Payment  Date  from  amounts  then on  deposit  in the
         Certificate  Account  (A) to the  Trustee,  the  Trustee  Fee  and  (B)
         commencing on the third Payment Date following the Startup Day and each
         Payment Date thereafter,  to the Certificate Insurer, from amounts then
         on deposit in the Certificate Account, (x) from amounts then on deposit
         therein  with  respect to Group I, the Group I Premium  Amount for such
         Payment  Date and (y)  commencing  on the  seventh  Payment  Date  from
         amounts then on deposit  therein with respect to Group II, the Group II
         Premium Amount for such Payment Date;

(ii)     second,  on each Payment  Date,  the Trustee  shall  allocate an amount
         equal to the sum of (x) the Total Monthly Excess Spread with respect to
         such Mortgage  Loan Group and Payment Date (net of the related  Premium
         Amount  and  Trustee  Fee  paid  as  described   above)  plus  (y)  any
         Subordination Reduction Amount with respect to such Mortgage Loan Group
         and Payment Date (such sum being the "Total  Monthly  Excess  Cashflow"
         with respect to such Mortgage Loan Group and Payment Date) with respect
         to each Mortgage Loan Group in the following order of priority:

                  (A)      first,   such  Total  Monthly  Excess  Cashflow  with
                           respect  to each  Group  shall  be  allocated  to the
                           payment of the related  Class A  Distribution  Amount
                           pursuant  to clause (iv) below on such  Payment  Date
                           with respect to the related Mortgage Loan Group in an
                           amount equal to the difference,  if any,  between (x)
                           the related Class A Distribution  Amount  (calculated
                           only with respect to clause (y) of the  definition of
                           the   related   Group  I  or   Group   II   Principal
                           Distribution  Amount and  without  any  Subordination
                           Increase  Amount) for such  Payment  Date and (y) the
                           Available  Funds with respect to such  Mortgage  Loan
                           Group  for such  Payment  Date  (the  amount  of such
                           difference  being  the  "Group  I  or  the  Group  II
                           Available  Funds   Shortfall"  with  respect  to  the
                           related Mortgage Loan Group);

                  (B)      second,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with  respect to such  Mortgage  Loan Group
                           remaining after the  application  described in clause
                           (A) above shall be  allocated  against any  Available
                           Funds  Shortfall  with respect to the other  Mortgage
                           Loan  Group  and  to  the  payment  of  the  Class  A
                           Distribution   Amount  with   respect  to  the  other
                           Mortgage Loan Group pursuant to clause (iv) below;

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

                                       52
<PAGE>
                           owen on  account  of any  Reimbursement  Amount  with
                           respect to the related Mortgage Loan Group; and

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


(iii)    third,  the amount,  if any, of the Total Monthly Excess  Cashflow with
         respect to a Mortgage Loan Group on a Payment Date remaining  after the
         allocations  described in clause (ii) above is the "Net Monthly  Excess
         Cashflow"  with  respect to such  Mortgage  Loan Group for such Payment
         Date;  such Net Monthly Excess  Cashflow is required to be allocated in
         the following order of priority:

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

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

                  (C)      third,  an  amount  equal  to the  lesser  of (i) any
                           portion of the Net Monthly Excess Cashflow  remaining
                           after the  applications  described in clauses (A) and
                           (B)  above and (ii) the  excess of (a) the  Available
                           Funds Cap Carry-Forward  Amount for such Payment Date
                           over (b) the amount then on deposit in the  Available
                           Funds  Cap  Carry-Forward  Amount  Account  shall  be
                           allocated to the  Available  Funds Cap  Carry-Forward
                           Amount Account.

                  (D)      third,  any Net  Monthly  Excess  Cashflow  remaining
                           after the applications  described in clauses (A), (B)
                           and (C) above  shall be paid to the  Servicer  to the
                           extent  of  any  unreimbursed  Delinquency  Advances,
                           unreimbursed   Servicing  Advances  and  accrued  and
                           unpaid  Servicing  Fees, in each case as certified to
                           the  Trustee by the  Servicer to be owing to it as of
                           such Payment Date.

(iv)     fourth,  following  the  making  by the  Trustee  of  all  allocations,
         transfers and  disbursements  described  above under Section 7.3 hereof
         and the prior clauses of this Section 7.5, from amounts  (including any
         related  Insured  Payment which shall be paid only to the Owners of the
         Class A Certificates)  then on deposit in the Certificate  Account with
         respect  to  the  related   Mortgage  Loan  Group,  the  Trustee  shall
         distribute in the following order of priority:

                  (A)      from the amounts  then on deposit in the  Certificate
                           Account with respect to Group I, to the Owners of the
                           Class  A-1   Certificates,   the  Class  A-1  Current
                           Interest  thereon  until the  Class  A-1  Certificate
                           Termination Date;

                                       53
<PAGE>

                  (B)      from the amounts  then on deposit in the  Certificate
                           Account with respect to Group I, to the Owners of the
                           Class  A-1   Certificates,   the  Group  I  Principal
                           Distribution  Amount until the Class A-1  Certificate
                           Termination Date;

                  (C)      from the amounts  then on deposit in the  Certificate
                           Account  with  respect  to Group II, to the Owners of
                           the Class  A-2  Certificates,  the Class A-2  Current
                           Interest until the Class A-2 Certificate  Termination
                           Date; and

                  (D)      from the amounts  then on deposit in the  Certificate
                           Account  with  respect  to Group II, to the Owners of
                           the Class A-2  Certificates,  the Group II  Principal
                           Distribution  Amount until the Class A-2  Certificate
                           Termination Date;

                  (E)      to  the  Owners  of the  Class  R  Certificates,  the
                           Residual  Net Monthly  Excess  Cashflow,  if any, for
                           such Payment Date.

         (e) On each Payment Date the Trustee shall  distribute to the Owners of
the Class A-2 Certificates the amount,  if any, then on deposit in the Available
Funds Cap Carry-Forward Amount Account.

         (f)  Notwithstanding   clause  (d)(iv)  above,  the  aggregate  amounts
distributed  on  all  Payment  Dates  to  the  Owners  of the  related  Class  A
Certificates on account of principal  shall not exceed the Original  Certificate
Principal Balance for the related Class A Certificates.

                  Section 7.6.  Investment of Accounts.  (a) So long as no event
described  in  Sections  8.20(a)  or  (b)  hereof  shall  have  occurred  and be
continuing,  and consistent with any  requirements of the Code, all or a portion
of the  Accounts  held by the Trustee  shall be invested and  reinvested  by the
Trustee in the name of the Trustee for the benefit of the Owners, as directed in
writing by the Servicer on the Closing Date and from time to time thereafter, in
one or more Eligible Investments bearing interest or sold at a discount.  During
the  continuance  of an event  described  in Sections  8.20(a) or (b) hereof and
following any removal of the Servicer, the Certificate Insurer shall direct such
investments.  No  investment  in any Account  shall mature later than the second
Business Day preceding the next Payment Date.

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

                  (c) Subject to Section 10.1 hereof,  the Trustee  shall not in
any way be held liable by reason of any insufficiency in any Account held by the
Trustee resulting from any loss on any Eligible Investment included therein.

                  (d) The Trustee  shall hold funds in the Accounts  held by the
Trustee uninvested upon the occurrence of either of the following events:

                         (i) the  Servicer or the  Certificate  Insurer,  as the
         case may be,  shall have failed to give  investment  directions  to the
         Trustee  within ten days after  receipt of a written  request  for such
         directions from the Trustee; or

                                       54
<PAGE>
                        (ii) the  Servicer or the  Certificate  Insurer,  as the
         case may be,  shall have failed to give  investment  directions  to the
         Trustee with respect to any investment by the Trustee that shall mature
         during the ten-day period described in clause (i).

                  (e) For purposes of  investment,  the Trustee shall  aggregate
all  amounts  on  deposit  in each  Account.  All  income  or  other  gain  from
investments  in any Account  shall be deposited in such Account  immediately  on
receipt,  and any loss resulting from such  investments  shall be charged to the
Company,  and upon request by the Trustee, the Company shall reimburse the Trust
Estate for such losses.

                  Section 7.7. Eligible Investments.  The following are Eligible
Investments:

                  (a) Direct  general  obligations  of the United  States or the
obligations  of any agency or  instrumentality  of the United  States  fully and
unconditionally  guaranteed,  the  timely  payment  or the  guarantee  of  which
constitutes a full faith and credit obligation of the United States.

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

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

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

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

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

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

                  5. The Trustee and the Certificate  Insurer receive an opinion
         of counsel that such  agreement is an  enforceable  obligation  of such
         insurance company or bank.

                  (d) Commercial paper (having  original  maturities of not more
than 365 days)  rated A-1 or better by  Standard  & Poor's  and P-1 or better by
Moody's.

                  (e)  Investments  in no load money  market funds rated AAAm or
AAAm-G by Standard & Poor's and P-1 by Moody's.

                  (f) Investments approved in writing by the Certificate Insurer
and acceptable to Moody's and Standard & Poor's.

                                       55
<PAGE>
provided that no instrument  described above is permitted to evidence either the
right to receive (a) only interest with respect to obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such instrument  provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that no instrument  described above may be purchased at a price greater than par
if such  instrument  may be prepaid or called at a price less than its  purchase
price prior to stated maturity.

                  Section 7.8. Reports by Trustee.  (a) On each Payment Date the
Trustee  shall  provide  to  each  Owner,  the  Servicer,  the  Depositor,   the
Certificate Insurer, the Underwriter, the Company, Standard & Poor's and Moody's
a written  report  (based solely upon the  information  contained in the Monthly
Servicing  Report) in substantially  the form set forth as Exhibit J hereto with
respect to each Mortgage Loan Group, as such form may be revised by the Trustee,
the Servicer, Moody's and Standard & Poor's from time to time, but in every case
setting  forth the  information  requested on Exhibit J hereto and the following
information:

                        (i) the amount of the  distribution  with respect to the
         related Class of the Class A Certificates and the Class R Certificates;

                        (ii)  the  amount  of such  distributions  allocable  to
         principal,   separately   identifying  the  aggregate   amount  of  any
         Prepayments  or Prepaid  Installments  of  principal  included  therein
         (based on a Certificate in the original principal amount of $1,000) and
         separately  identifying any Subordination Increase Amounts with respect
         to the related Mortgage Loan Group;

                        (iii) the  amount  of such  distributions  allocable  to
         interest;

                        (iv) the Certificate Principal Balance for each Class of
         Class  A  Certificates  as of  such  Payment  Date  together  with  the
         principal  amount  of such  Class of Class A  Certificates  (based on a
         Certificate   in  an  original   principal   amount  of  $1,000)   then
         outstanding,  in each  case  after  giving  effect  to any  payment  of
         principal on such Payment Date;

                         (v) the amount of any Insured  Payment  included in the
         amounts  distributed  with respect to the Class A Certificates  on such
         Payment Date;

                        (vi) information to the extent and in the form furnished
         by the Company  pursuant to Section  6049(d)(7)(C)  of the Code and the
         regulations  promulgated  thereunder  to assist the Owners in computing
         their market discount;

                        (vii) the total of any Substitution Amounts and any Loan
         Purchase Price amounts included in such distribution;

                        (viii) the amount of any Subordination  Reduction Amount
         with respect to each Mortgage Loan Group;

                        (ix) the amounts, if any, of any Realized Losses in each
         Mortgage Loan Group for the related Remittance Period;

                        (x) the amount of any Available Funds Cap  Carry-Forward
         Amount; and

                                       56
<PAGE>
                        (xi) a number  with  respect  to each  Class  (the "Pool
         Factor" for such Class) computed by dividing the Certificate  Principal
         Balance for such Class  (after  giving  effect to any  distribution  of
         principal to be made on such Payment Date) by the Original  Certificate
         Principal Balance for such Class on the Startup Day.

                  Items (i) through  (iii)  above  shall,  with  respect to each
Class of Class A Certificates, be presented on the basis of a Certificate having
a  $1,000  denomination.  In  addition,  by  January  31 of each  calendar  year
following any year during which the Certificates  are  outstanding,  the Trustee
shall  furnish a report to each Owner of record at any time during each calendar
year as to the  aggregate of amounts  reported  pursuant to (i),  (ii) and (iii)
with respect to the Certificates for such calendar year.

                  (b) In  addition,  on  each  Payment  Date  the  Trustee  will
distribute  to  each  Owner,  the  Certificate  Insurer,  the  Underwriter,  the
Depositor,  the Servicer, the Company,  Standard & Poor's and Moody's,  together
with the  information  described in  Subsection  (a)  preceding,  the  following
information  with respect to each  Mortgage Loan Group as of the last day of the
related  Remittance  Period,  which is hereby  required  to be  prepared  by the
Servicer  and  furnished  to the  Trustee  for such  purpose  on or prior to the
related Remittance Date:

                         (i) the total number of Mortgage Loans in each Mortgage
         Loan Group and the aggregate Loan Balances  thereof,  together with the
         number,  aggregate  principal  balances of such Mortgage  Loans in such
         Mortgage Loan Group and the  percentage  (based on the  aggregate  Loan
         Balances of the Mortgage  Loans in such  Mortgage Loan Group) (a) 31-60
         days  Delinquent,  (b) 61-90  days  Delinquent  and (c) 91 or more days
         Delinquent;

                        (ii) the  number  and  aggregate  Loan  Balances  of all
         Mortgage Loans in each Mortgage Loan Group and percentage (based on the
         aggregate  Loan  Balances of the Mortgage  Loans in such  Mortgage Loan
         Group) in foreclosure  proceedings (and whether any such Mortgage Loans
         are also included in any of the  statistics  described in the foregoing
         clause (i));

                       (iii) the number, aggregate Loan Balances of all Mortgage
         Loans  in  each  Mortgage  Loan  Group  and  percentage  (based  on the
         aggregate  Loan  Balances of the Mortgage  Loans in such  Mortgage Loan
         Group)  relating to Mortgagors in bankruptcy  proceedings  (and whether
         any such  Mortgage  Loans are also  included  in any of the  statistics
         described in the foregoing clause (i));

                        (iv) the number, aggregate Loan Balances of all Mortgage
         Loans  in  each  Mortgage  Loan  Group  and  percentage  (based  on the
         aggregate  Loan  Balances of the Mortgage  Loans in such  Mortgage Loan
         Group)  relating to REO Properties (and whether any such Mortgage Loans
         are also included in any of the  statistics  described in the foregoing
         clause (i));

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

               (vi) the book value of any REO  Property  in each  Mortgage  Loan
         Group.

                  (c) The  foregoing  reports  shall  be sent to an  Owner  only
insofar as such Owner owns a  Certificate  with respect to the related  Mortgage
Loan Group.

  
                                     57
<PAGE>
                  Section 7.9.  Additional  Reports by Trustee.  (a) The Trustee
shall report to the Company,  the  Depositor,  the Servicer,  Standard & Poor's,
Moody's and the Certificate Insurer with respect to the amount then held in each
Account (including  investment  earnings accrued or scheduled to accrue) held by
the  Trustee  and the  identity  of the  investments  included  therein,  as the
Company, the Servicer or the Certificate Insurer may from time to time request.

                  (b) Not  later  than 20 days  after  each  Payment  Date,  the
Trustee  shall  forward to the  Company,  the  Depositor,  the  Servicer and the
Certificate  Insurer a statement,  setting  forth the status of the  Certificate
Account as of the close of  business  on the last  Business  Day of the  related
Remittance  Period  showing,  for the  period  covered  by such  statement,  the
aggregate of deposits into and withdrawals from the Certificate Account.

                                  ARTICLE VIII

                          SERVICING AND ADMINISTRATION
                                OF MORTGAGE LOANS

                  Section 8.1. Servicer and  Sub-Servicers.  (a) Acting directly
or through one or more  Sub-Servicers  as provided in Section 8.3, the Servicer,
as servicer,  shall service and administer the Mortgage Loans in accordance with
this  Agreement  and with  reasonable  care,  and using that degree of skill and
attention that the Servicer exercises with respect to comparable  mortgage loans
that it services for itself or others,  and shall have full power and authority,
acting alone,  to do or cause to be done any and all things in  connection  with
such servicing and administration which it may deem necessary or desirable.

                  (b) The duties of the Servicer  shall include  collecting  and
posting of all  payments,  responding  to inquiries of Mortgagors or by federal,
state or local  government  authorities  with  respect  to the  Mortgage  Loans,
investigating   delinquencies,   reporting  tax  information  to  Mortgagors  in
accordance  with  its  customary   practices  and  accounting  for  collections,
furnishing  monthly  and  annual  statements  to the  Trustee  with  respect  to
distributions,  paying Compensating Interest and making Delinquency Advances and
Servicing  Advances  pursuant  hereto.  The Servicer  shall follow its customary
standards,  policies and  procedures in performing  its duties as Servicer.  The
Servicer  shall  cooperate  with the Trustee  and  furnish to the  Trustee  with
reasonable  promptness  information  in its  possession  as may be  necessary or
appropriate to enable the Trustee to perform its tax reporting duties hereunder.
The Trustee  shall  furnish the  Servicer  with any powers of attorney and other
documents  necessary  or  appropriate  to enable the  Servicer  to carry out its
servicing and administrative duties hereunder.

                  (c) Without  limiting the  generality  of the  foregoing,  the
Servicer  (i) shall  continue,  and is hereby  authorized  and  empowered by the
Trustee, to execute and deliver, on behalf of itself, the Owners 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 with respect to the related  Properties;  (ii)
may  consent  to  any  modification  of the  terms  of any  Note  not  expressly
prohibited  hereby  if the  effect of any such  modification  (x) will not be to
affect  materially and adversely the security  afforded by the related Property,
the timing of receipt of any payments  required  hereby or the  interests of the
Certificate  Insurer  and (y) will not cause the Trust to fail to  qualify  as a
REMIC.

                  (d) The parties  intend that the Trust  shall  constitute  and
that the affairs of Trust shall be conducted so as to qualify it as a REMIC.  In
furtherance of such intention,  the Servicer  covenants

                                       58
<PAGE>
and agrees that it shall act as agent (and the  Servicer is hereby  appointed to
act as agent) on behalf of the Trust and that in such capacity it shall: (i) use
its best efforts to conduct the affairs of the Trust at all times that any Class
of  Certificates  are outstanding so as to maintain the status of the Trust as a
REMIC under the REMIC Provisions;  (ii) not knowingly or intentionally  take any
action or omit to take any action that would cause the  termination of the REMIC
status of the Trust or that would  subject  the Trust to tax and (iii)  exercise
reasonable care not to allow the Trust to receive income from the performance of
services or from assets not permitted under the REMIC Provisions to be held by a
REMIC.

                  (e) The Servicer may, and is hereby authorized to, perform any
of its servicing responsibilities with respect to all or certain of the Mortgage
Loans through a  Sub-Servicer  as it may from time to time designate but no such
designation  of a  Sub-Servicer  shall serve to release the Servicer from any of
its  obligations  under this  Agreement.  Such  Sub-Servicer  shall have all the
rights and powers of the Servicer with respect to such Mortgage Loans under this
Agreement.

                  (f) Without  limiting the  generality  of the  foregoing,  but
subject to Sections  8.13 and 8.14,  the Servicer in its own name or in the name
of a  Sub-Servicer  may be  authorized  and  empowered  pursuant  to a power  of
attorney executed and delivered by the Trustee to execute and deliver, on behalf
of  itself,  the  Owners  and  the  Trustee  or any of  them,  (i)  any  and all
instruments of  satisfaction  or  cancellation  or of partial or full release or
discharge  and all other  comparable  instruments  with  respect to the Mortgage
Loans  and  with  respect  to the  Properties,  (ii)  to  institute  foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to effect ownership of
any  Property on behalf of the  Trustee and (iii) to hold title to any  Property
upon such  foreclosure  or deed in lieu of foreclosure on behalf of the Trustee;
provided,  however,  that Section  8.14(a) shall  constitute a power of attorney
from the Trustee to the Servicer to execute an  instrument of  satisfaction  (or
assignment of mortgage without  recourse) with respect to any Mortgage Loan paid
in full (or with respect to which payment in full has been escrowed). Subject to
Sections  8.13 and 8.14,  the Trustee  shall  execute a power of attorney to the
Servicer and any  Sub-Servicer  and furnish them with any other documents as the
Servicer or such  Sub-Servicer  shall reasonably  request to enable the Servicer
and such Sub-Servicer to carry out their respective servicing and administrative
duties hereunder.

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

                  (h)  Servicing  Advances  incurred  by  the  Servicer  or  any
Sub-Servicer in connection  with the servicing of the Mortgage Loans  (including
any penalties in  connection  with the payment of any taxes and  assessments  or
other  charges) on any  Property  shall be  recoverable  by the Servicer or such
Sub-Servicer  to  the  extent   described  in  Section  8.9(c)  and  in  Section
7.5(d)(iii)(C) hereof.

                  Section 8.2. Collection of Certain Mortgage Loan Payments. (a)
The Servicer shall, to the extent such procedures  shall be consistent with this
Agreement and the terms and  provisions  of any  applicable  Insurance  Policies
follow such  collection  procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans;  provided  that the  Servicer  shall  always at least  follow  collection
procedures that are consistent with or better than standard industry  practices.
Consistent with the foregoing,  the Servicer may in its discretion (i) waive any
assumption  fees,  late  payment  charges,   charges  for  checks  returned  for
insufficient  funds,  prepayment  fees,  if any,  or  other  fees  which  may be
collected in the  ordinary  course of servicing  the Mortgage  Loans,  (ii) if a
Mortgagor  is in  default or about to be in  default  because  of a  Mortgagor's
financial  condition,  arrange with the  Mortgagor a schedule for the payment of
delinquent  payments due on the

                                     59
<PAGE>
related Mortgage Loan; provided,  however, the Servicer shall not reschedule the
payment of delinquent payments more than one time in any twelve (12) consecutive
months  with  respect  to any  Mortgagor  or (iii)  modify  payments  of monthly
principal and interest on any Mortgage Loan becoming subject to the terms of the
Soldiers' and Sailors' Civil Relief Act of 1940, as amended,  in accordance with
the Servicer's general policies of the comparable mortgage loans subject to such
Act.

                  (b) The Servicer shall hold in escrow on behalf of the related
Mortgagor all Prepaid Installments  received by it, and shall apply such Prepaid
Installments as directed by such Mortgagor and as set forth in the related Note.

                  Section 8.3.  Sub-Servicing  Agreements  Between  Servicer and
Sub-Servicers.  The Servicer  may enter into  Sub-Servicing  Agreements  for any
servicing and  administration  of Mortgage Loans with any  institution  which is
acceptable to the  Certificate  Insurer and which is in compliance with the laws
of each state  necessary  to enable it to  perform  its  obligations  under such
Sub-Servicing   Agreement   and  (x)  has  (i)  been   designated   an  approved
seller-servicer  by FHLMC or FNMA for  Mortgage  Loans and (ii) has equity of at
least $5,000,000, as determined in accordance with generally accepted accounting
principles or (y) is a Servicer Affiliate. The Servicer shall give notice to the
Certificate  Insurer and the Trustee of the appointment of any  Sub-Servicer and
shall  furnish  to the  Certificate  Insurer  and  the  Trustee  a copy  of such
Sub-Servicing  Agreement.  For purposes of this Agreement, the Servicer shall be
deemed to have received  payments on Mortgage  Loans when any  Sub-Servicer  has
received such payments.  Any such  Sub-Servicing  Agreement  shall be consistent
with and not violate the provisions of this Agreement.

                  Section  8.4.  Successor   Sub-Servicers.   The  Servicer  may
terminate  any  Sub-Servicing   Agreement  in  accordance  with  the  terms  and
conditions of such  Sub-Servicing  Agreement and either itself directly  service
the  related  Mortgage  Loans or enter  into a  Sub-Servicing  Agreement  with a
successor Sub-Servicer that qualifies under Section 8.3.

                  Section 8.5. Liability of Servicer.  The Servicer shall not be
relieved  of  its   obligations   under  this  Agreement   notwithstanding   any
Sub-Servicing  Agreement or any of the provisions of this Agreement  relating to
agreements or arrangements between the Servicer and a Sub-Servicer or otherwise,
and the Servicer  shall be obligated to the same extent and under the same terms
and  conditions  as if it alone were  servicing and  administering  the Mortgage
Loans.  The  Servicer  shall be  entitled  to enter  into any  agreement  with a
Sub-Servicer  for  indemnification  of the  Servicer  by such  Sub-Servicer  and
nothing  contained in such  Sub-Servicing  Agreement shall be deemed to limit or
modify this Agreement. The Trust shall not indemnify the Servicer for any losses
due to the Servicer's negligence.

                  Section 8.6. No Contractual  Relationship Between Sub-Servicer
and  Trustee  or  the  Owners.   Any  Sub-Servicing   Agreement  and  any  other
transactions or services relating to the Mortgage Loans involving a Sub-Servicer
shall be deemed to be between the  Sub-Servicer  and the Servicer  alone and the
Certificate  Insurer,  the  Trustee and the Owners  shall not be deemed  parties
thereto and shall have no claims,  rights,  obligations,  duties or  liabilities
with respect to any Sub-Servicer except as set forth in Section 8.7.

                  Section  8.7.   Assumption  or  Termination  of  Sub-Servicing
Agreement by Trustee. In connection with the assumption of the responsibilities,
duties and  liabilities  and of the authority,  power and rights of the Servicer
hereunder by the Trustee  pursuant to Section 8.20, it is understood  and agreed
that the Servicer's  rights and obligations  under any  Sub-Servicing  Agreement
then in  force  between  the

                                       60
<PAGE>
 
Servicer and a  Sub-Servicer  may be assumed or terminated by the Trustee at its
option without the payment of a fee  notwithstanding  any contrary  provision in
any Sub-Servicing Agreement.

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

                  Section 8.8. Principal and Interest Account.

                  (a) The Servicer shall  establish in the name of the Trust for
the  benefit  of the  Owners of the  Certificates  and  maintain  at one or more
Designated Depository Institutions one or more Principal and Interest Accounts.

                  Subject  to  Subsection  (c)  below,   the  Servicer  and  any
Sub-Servicer  shall deposit all receipts  related to the Mortgage Loans into the
Principal  and  Interest  Account on a daily  basis (but no later than the first
Business Day after receipt).

                  Subject to  Subsection  (c) below,  within  one  Business  Day
following  the Startup Day, the Company  and/or the Servicer  shall deposit into
the Principal and Interest  Account all receipts related to the related Mortgage
Loans received after the Cut-Off Date.

                  (b) Any  investment  of funds in the  Principal  and  Interest
Account shall mature or be  withdrawable  at par on or prior to the  immediately
succeeding  Remittance Date. All funds in the Principal and Interest Account may
only be held  (i)  uninvested,  up to the  limits  insured  by the  FDIC or (ii)
invested in Eligible  Investments.  The Principal and Interest  Account shall be
held in trust in the name of the Trust and for the  benefit of the Owners of the
Certificates.  Any  investment  earnings  on  funds  held in the  Principal  and
Interest  Account  shall  be for the  account  of the  Servicer  and may only be
withdrawn from the Principal and Interest  Account by the Servicer on the second
Business Day of the month for the investment  earnings for the previous calendar
month.  The Servicer shall withdraw from the Principal and Interest Account held
by the Trustee, on the second Business Day of the month, investment earnings for
the previous  calendar month.  The Servicer shall deposit into the Principal and
Interest  Account  the  amount  of all  losses  on  investment  of  funds in the
Principal  and Interest  Account upon request from the Trustee.  Any  references
herein to amounts on deposit in the Principal  and Interest  Account shall refer
to amounts net of investment earnings.

                  (c) The Servicer  shall  deposit to the Principal and Interest
Account all principal and interest  collections  on the Mortgage  Loans received
after the Cut-Off Date, including any Prepayments and Net Liquidation  Proceeds,
all Loan  Purchase  Prices  and  Substitution  Amounts  received  or paid by the
Servicer with respect to the Mortgage Loans, other recoveries or amounts related
to the  Mortgage  Loans  received by the  Servicer,  Compensating  Interest  and
Delinquency  Advances  together with any amounts which are reimbursable from the
Principal and Interest  Account but net of (i) the Servicing Fee with respect to
each Mortgage Loan and other servicing compensation to the Servicer as permitted
by Section 8.15 hereof, (ii) principal (including  Prepayments) collected on the
related Mortgage Loans on or prior to the Cut-Off Date, (iii) interest  accruing
on the  related  Mortgage  Loans on or prior  to the  Cut-Off  Date and (iv) Net
Liquidation Proceeds to the extent such Net Liquidation Proceeds exceed the Loan
Balance of the related Mortgage Loan.

                                       61
<PAGE>

                  (d) (i) The Servicer may make  withdrawals  from the Principal
and Interest Account only for the following purposes:

                  (A)      to effect the timely remittance to the Trustee of the
                           Monthly  Remittance  Amounts  due on  the  Remittance
                           Date;

                  (B)      to reimburse itself pursuant to Section 8.9(a) hereof
                           for  unrecovered  Delinquency  Advances and Servicing
                           Advances;

                  (C)      to withdraw investment earnings on amounts on deposit
                           in the Principal and Interest Account;

                  (D)      to withdraw  amounts that have been  deposited to the
                           Principal and Interest Account in error; and

                  (E)      to clear and  terminate  the  Principal  and Interest
                           Account following the termination of the Trust Estate
                           pursuant to Article IX hereof.

                  (ii) On the  Determination  Date of each month,  commencing in
April 1996 the Servicer shall send to the Trustee the Monthly  Exception Report,
in the form of a computer  tape,  detailing  the payments on the Mortgage  Loans
during the prior  Remittance  Period and  certifying  the amounts and purpose of
withdrawals  permitted  pursuant to (d) above from the  Principal  and  Interest
Account.  Such tape shall  contain the  specified  data, as described in Section
8.26  hereof,  and  shall be in the form and have the  specifications  as may be
agreed to between the  Servicer,  the  Certificate  Insurer and the Trustee from
time to time.

                  (iii) On each  Remittance  Date,  commencing in April 1996 the
Servicer  shall remit to the Trustee by wire  transfer,  or otherwise make funds
available in immediately available funds for deposit to the Certificate Account,
(x) for  Group  I,  the  Group I  Interest  Remittance  Amount  and the  Group I
Principal  Remittance  Amount  and (y) for  Group  II,  the  Group  II  Interest
Remittance Amount and the Group II Principal Remittance Amount.

                  Section 8.9. Delinquency  Advances,  Compensating Interest and
Servicing Advances. (a) The Servicer is required, not later than each Remittance
Date, to deposit into the Principal and Interest  Account an amount equal to the
sum of (i) the interest due (net of the  Servicing  Fees due but not  collected)
and (ii) scheduled principal due, but not collected,  with respect to Delinquent
Mortgage  Loans  during  the  related  Due Period but only if, in its good faith
business  judgment,  the  Servicer  reasonably  believes  that such  amount will
ultimately  be  recovered  from the  related  Mortgage  Loan.  Such  amounts are
"Delinquency Advances".

                  The  Servicer  shall  be  permitted  to fund  its  payment  of
Delinquency  Advances on any  Remittance  Date and to  reimburse  itself for any
Delinquency Advances paid from the Servicer's own funds, from collections on any
Mortgage Loan deposited to the Principal and Interest Account  subsequent to the
related Due Period and shall  deposit into the  Principal  and Interest  Account
with respect thereto (i) collections  from the Mortgagor whose  Delinquency gave
rise to the shortfall  which resulted in such  Delinquency  Advance and (ii) Net
Liquidation  Proceeds  recovered on account of the related  Mortgage Loan to the
extent of the amount of aggregate  Delinquency  Advances related thereto. If not
thereto  recovered  from the related  Mortgagor  or the related Net  Liquidation
Proceeds,   Delinquency  Advances  shall  be  recoverable  pursuant  to  Section
7.5(d)(iii)(C).

                                       62
<PAGE>
                  (b) On or prior to each  Remittance  Date,  the Servicer shall
deposit in the Principal and Interest  Account with respect to any  Paid-in-Full
Mortgage Loan during the related  Remittance Period out of its own funds without
any right of  reimbursement  therefor an amount equal to the difference  between
(x) 30 days'  interest at such  Mortgage  Loan's Coupon Rate (less the Servicing
Fee) on the  Loan  Balance  of such  Mortgage  Loan as of the  first  day of the
related  Remittance  Period and (y) to the extent not previously  advanced,  the
interest  (less the  Servicing  Fee) paid by the  Mortgagor  with respect to the
Mortgage  Loan  during  such  Remittance  Period  (any such  amount  paid by the
Servicer,  "Compensating Interest").  The Servicer shall in no event be required
to pay Compensating  Interest with respect to any Remittance Period in an amount
in excess of the  aggregate  Servicing Fee received by the Servicer with respect
to all Mortgage Loans for such Remittance Period.  Further,  the Servicer is not
obligated to cover shortfalls in collections in interest due to Curtailments.

                  (c) The  Servicer  will  pay  all  "out-of-pocket"  costs  and
expenses  incurred in the performance of its servicing  obligations,  including,
but not limited to, the cost of (i) Preservation Expenses,  (ii) any enforcement
or judicial proceedings,  including  foreclosures,  and (iii) the management and
liquidation of REO Property, but is only required to pay such costs and expenses
to the extent the Servicer  reasonably  believes  such costs and  expenses  will
increase Net Liquidation Proceeds on the related Mortgage Loan. Each such amount
so paid  will  constitute  a  "Servicing  Advance".  The  Servicer  may  recover
Servicing  Advances  (x) from the  Mortgagors  to the  extent  permitted  by the
Mortgage Loans,  from Liquidation  Proceeds realized upon the liquidation of the
related Mortgage Loan, and (y) as provided in Section  7.5(d)(iii)(C) hereof. In
no case may the Servicer recover Servicing  Advances from principal and interest
payments on any Mortgage Loan or from any amounts relating to any other Mortgage
Loan except as provided pursuant to Section 7.5(d)(iii)(C) hereof.

                  Section 8.10.  Purchase of Mortgage  Loans.  The Servicer may,
but is not  obligated  to,  purchase for its own account any Mortgage Loan which
becomes  Delinquent,  in  whole  or in  part,  as to  four  consecutive  monthly
installments or any Mortgage Loan as to which enforcement  proceedings have been
brought by the Servicer or by any  Sub-Servicer  pursuant to Section  8.13.  Any
such Loan so  purchased  shall be  purchased  by the Servicer not later than the
related  Remittance  Date at a purchase  price equal to the Loan Purchase  Price
thereof,  which  purchase price shall be deposited in the Principal and Interest
Account.

                  Section 8.11. Maintenance of Insurance. (a) The Servicer shall
cause to be maintained  with respect to each  Mortgage  Loan a hazard  insurance
policy with a generally  acceptable  carrier that provides for fire and extended
coverage,  and which  provides  for a recovery by the  Servicer on behalf of the
Trust of insurance proceeds relating to such Mortgage Loan in an amount not less
than the least of (i) the  outstanding  principal  balance of the Mortgage Loan,
(ii)  the  minimum  amount  required  to  compensate  for  damage  or  loss on a
replacement cost basis and (iii) the full insurable value of the premises.

                  (b) If the Mortgage Loan at the time of origination relates to
a  Property  in an  area  identified  in the  Federal  Register  by the  Federal
Emergency  Management Agency as having special flood hazards,  the Servicer will
cause to be maintained with respect  thereto a flood insurance  policy in a form
meeting the  requirements  of the current  guidelines  of the Federal  Insurance
Administration  with a generally  acceptable  carrier in an amount  representing
coverage,  and which  provides  for a recovery by the  Servicer on behalf of the
Trust of insurance  proceeds relating to such Mortgage Loan of not less than the
least of (i) the  outstanding  principal  balance of the Mortgage Loan, (ii) the
minimum amount  required to compensate for damage or loss on a replacement  cost
basis and (iii) the maximum  amount of  insurance  that is  available  under the
Flood Disaster  Protection  Act of 1973. The Servicer shall  indemnify the Trust
and the Certificate  Insurer out of the Servicer's own funds for any loss to the
Trust
                                       63
<PAGE>
and the Certificate  Insurer  resulting from the Servicer's  failure to maintain
the insurance required by this Section.

                  (c) In the event that the Servicer shall obtain and maintain a
blanket policy insuring against fire, flood and hazards of extended  coverage on
all of the Mortgage Loans, then, to the extent such policy names the Servicer as
loss payee and  provides  coverage in an amount  equal to the  aggregate  unpaid
principal  balance on the Mortgage  Loans  without  co-insurance  and  otherwise
complies  with the  requirements  of this Section  8.11,  the Servicer  shall be
deemed  conclusively to have satisfied its obligations  with respect to fire and
hazard  insurance  coverage  under this Section  8.11, it being  understood  and
agreed that such blanket policy may contain a deductible  clause,  in which case
the Servicer  shall,  in the event that there shall not have been  maintained on
the related  Property a policy  complying with the preceding  paragraphs of this
Section 8.11,  and there shall have been a loss which would have been covered by
such policy,  deposit in the Principal and Interest  Account from the Servicer's
own funds the  difference,  if any,  between  the  amount  that  would have been
payable under a policy  complying with the preceding  paragraphs of this Section
8.11 and the amount  paid under such  blanket  policy.  Upon the  request of the
Trustee or the Certificate  Insurer, the Servicer shall cause to be delivered to
the Trustee or the Certificate Insurer a certified true copy of such policy.

                  Section 8.12. Due-on-Sale Clauses; Assumption and Substitution
Agreements.  When  a  Property  has  been  or is  about  to be  conveyed  by the
Mortgagor, the Servicer shall, to the extent it has knowledge of such conveyance
or prospective conveyance, exercise its rights to accelerate the maturity of the
related  Mortgage Loan under any  "due-on-sale"  clause contained in the related
Mortgage or Note;  provided,  however,  that the Servicer shall not exercise any
such right if (i) the  "due-on-sale"  clause,  in the  reasonable  belief of the
Servicer,  is  not  enforceable  under  applicable  law  or  (ii)  the  Servicer
reasonably  believes that to permit an assumption of the Mortgage Loan would not
materially and adversely affect the interest of the Owners or of the Certificate
Insurer.  In such  event,  the  Servicer  shall  enter  into an  assumption  and
modification  agreement  with the  person to whom such  property  has been or is
about to be  conveyed,  pursuant to which such Person  becomes  liable under the
Note and,  unless  prohibited by applicable law or the Mortgage  Documents,  the
Mortgagor  remains  liable  thereon.  If the  foregoing is not  permitted  under
applicable  law,  the Servicer is  authorized  to enter into a  substitution  of
liability  agreement with such person,  pursuant to which the original Mortgagor
is released  from  liability  and such person is  substituted  as Mortgagor  and
becomes liable under the Note;  provided,  however,  that to the extent any such
substitution of liability  agreement would be delivered by the Servicer  outside
of its  usual  procedures  for  mortgage  loans  held in its own  portfolio  the
Servicer shall,  prior to executing and delivering  such  agreement,  obtain the
prior written consent of the Certificate Insurer. The Mortgage Loan, as assumed,
shall  conform  in  all  respects  to  the  requirements,   representations  and
warranties  of this  Agreement.  The Servicer  shall notify the Trustee that any
such  assumption or  substitution  agreement has been completed by forwarding to
the Trustee the original  copy of such  assumption  or  substitution  agreement,
which copy shall be added by the  Trustee to the related  File and which  shall,
for all  purposes,  be  considered a part of such File to the same extent as all
other documents and instruments  constituting a part thereof. The Servicer shall
be responsible for recording any such assumption or substitution agreements.  In
connection  with any such  assumption or  substitution  agreement,  the required
monthly  payment on the  related  Mortgage  Loan shall not be changed  but shall
remain as in effect  immediately  prior to the assumption or  substitution,  the
stated maturity or outstanding  principal amount of such Mortgage Loan shall not
be changed nor shall any required  monthly  payments of principal or interest be
deferred or forgiven.  Any fee collected by the Servicer or the Sub-Servicer for
consenting to any such conveyance or entering into an assumption or substitution
agreement  shall be retained by or paid to the Servicer as additional  servicing
compensation.

                                       64
<PAGE>
                  Notwithstanding the foregoing paragraph or any other provision
of this Agreement,  the Servicer shall not be deemed to be in default, breach or
any other violation of its obligations  hereunder by reason of any assumption of
a Mortgage Loan by operation of law or any assumption  which the Servicer may be
restricted by law from preventing, for any reason whatsoever.

                  Section 8.13.  Realization Upon Defaulted  Mortgage Loans. (a)
The Servicer shall foreclose upon or otherwise  comparably  effect the ownership
on behalf of the Trust of Properties  relating to defaulted Mortgage Loans as to
which no  satisfactory  arrangements  can be made for  collection  of Delinquent
payments and which the Servicer has not  purchased  pursuant to Section 8.10. In
connection  with  such  foreclosure  or other  conversion,  the  Servicer  shall
exercise such of the rights and powers vested in it hereunder,  and use the same
degree of care and skill in its  exercise  or use as  prudent  mortgage  lenders
would  exercise  or use  under the  circumstances  in the  conduct  of their own
affairs,  including,  but not  limited  to,  advancing  funds for the payment of
taxes,  amounts due with respect to Senior  Liens and  insurance  premiums.  Any
amounts so advanced shall constitute  "Servicing Advances" within the meaning of
Section 8.9(c) hereof. The Servicer shall sell any REO Property within 23 months
of its acquisition by the Trust, unless the Servicer obtains for the Trustee and
the Certificate  Insurer an opinion of counsel experienced in federal income tax
matters and reasonably  acceptable to the Certificate Insurer,  addressed to the
Trustee,  the  Certificate  Insurer  and the  Servicer,  to the effect  that the
holding by the Trust of such REO Property for any greater period will not result
in the imposition of taxes on "Prohibited  Transactions" of the Trust as defined
in  Section  860F of the Code or cause the Trust to fail to  qualify  as a REMIC
under the REMIC Provisions at any time that any Certificates are outstanding, in
which case the  Servicer  shall sell any REO Property by the end of any extended
period specified in any such opinion.

                   Notwithstanding  the  generality of the foregoing  provisions,
the Servicer shall manage,  conserve,  protect and operate each REO Property for
the Owners solely for the purpose of its prompt disposition and sale in a manner
which  does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  "income  from  non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO  Property,  the  Servicer  shall  either  itself or
through an agent selected by the Servicer protect and conserve such REO Property
in the same manner and to such extent as is customary in the locality where such
REO Property is located and may,  incident to its conservation and protection of
the interests of the Owners, rent the same, or any part thereof, as the Servicer
deems to be in the best  interest of the Owners for the period prior to the sale
of such REO Property.  The Servicer shall take into account the existence of any
hazardous  substances,  hazardous  wastes  or solid  wastes,  as such  terms are
defined in the Comprehensive  Environmental  Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local  environmental  legislation,  on a Property in  determining  whether to
foreclose upon or otherwise comparably convert the ownership of such Property.

                  (b)  The  Servicer  shall  determine,  with  respect  to  each
defaulted Mortgage Loan, when it has recovered,  whether through trustee's sale,
foreclosure  sale or  otherwise,  all  amounts it expects to recover  from or on
account of such  defaulted  Mortgage  Loan,  whereupon  such Mortgage Loan shall
become a "Liquidated Loan".

                  Section 8.14. Trustee to Cooperate; Release of Files. (a) Upon
the  payment in full of any  Mortgage  Loan  (including  the  repurchase  of any
Mortgage Loan or any  liquidation  of such Mortgage Loan through  foreclosure or
otherwise) or the receipt by the Servicer of a notification that payment in full
will be escrowed in a manner  customary for such  purposes,  the Servicer  shall
deliver to the Trustee

                                       65
<PAGE>

a Request for Release.  Upon  receipt of such  Request for Release,  the Trustee
shall promptly  release the related File, in trust to (i) the Servicer,  (ii) an
escrow agent or (iii) any  employee,  agent or attorney of the Trustee,  in each
case pending its release by the  Servicer,  such escrow agent or such  employee,
agent or attorney of the  Trustee,  as the case may be. Upon any such payment in
full or the  receipt of such  notification  that such funds have been  placed in
escrow, the Servicer is authorized to give, as attorney-in-fact  for the Trustee
and the  mortgagee  under the Mortgage  which secured the Note, an instrument of
satisfaction (or assignment of Mortgage without recourse) regarding the Property
relating to such Mortgage,  which  instrument of satisfaction or assignment,  as
the case may be, shall be delivered  to the Person or Persons  entitled  thereto
against receipt therefor of payment in full, it being understood and agreed that
no expense  incurred in  connection  with such  instrument  of  satisfaction  or
assignment,  as the  case may be,  shall  be  chargeable  to the  Principal  and
Interest Account.  In lieu of executing any such satisfaction or assignment,  as
the  case  may be,  the  Servicer  may  prepare  and  submit  to the  Trustee  a
satisfaction  (or  assignment  without  recourse,  if requested by the Person or
Persons  entitled  thereto)  in form  for  execution  by the  Trustee  with  all
requisite  information  completed by the  Servicer;  in such event,  the Trustee
shall execute and acknowledge such  satisfaction or assignment,  as the case may
be, and deliver the same with the related File, as aforesaid.

                  (b) From time to time and as  appropriate  in the servicing of
any  Mortgage  Loan,  including,   without  limitation,   foreclosure  or  other
comparable  conversion  of a Mortgage Loan or  collection  under any  applicable
Insurance  Policy,  the  Trustee  shall  (except  in the case of the  payment or
liquidation pursuant to which the related File is released to an escrow agent or
an employee, agent or attorney of the Trustee), upon request of the Servicer and
delivery to the Trustee of a Request for  Release,  release the related  File to
the  Servicer  and shall  execute  such  documents  as shall be necessary to the
prosecution  of  any  such  proceedings,   including,   without  limitation,  an
assignment  without recourse of the related  Mortgage to the Servicer;  provided
that there shall not be released and unreturned at any one time more than 10% of
the  entire  number of Files.  The  Trustee  shall  complete  in the name of the
Trustee any endorsement in blank on any Note prior to releasing such Note to the
Servicer.  Such  receipt  shall  obligate the Servicer to return the File to the
Trustee  when the need  therefor  by the  Servicer no longer  exists  unless the
Mortgage Loan shall be liquidated in which case, upon receipt of the liquidation
information,  in physical or electronic  form,  the Request for Release shall be
released by the Trustee to the Servicer.

                  (c) The Servicer shall have the right to approve  applications
of Mortgagors for consent to (i) partial releases of Mortgages, (ii) alterations
and (iii) removal, demolition or division of properties subject to Mortgages. No
application  for approval  shall be considered by the Servicer  unless:  (x) the
provisions  of the related Note and Mortgage have been  complied  with;  (y) the
Combined  Loan-to-Value Ratio (which may, for this purpose, be determined at the
time of any such action in a manner  reasonably  acceptable  to the  Certificate
Insurer) after any release does not exceed the Combined  Loan-to-Value  Ratio as
of the Cut-Off Date and the Mortgagor's  debt-to-income  ratio after any release
does not exceed the debt-to-income  ratio as of the Cut-Off Date and in no event
exceeds  the  maximum  debt-to-income  levels  under  the  related  Originator's
underwriting  guidelines  for a similar  credit grade  borrower and (z) the lien
priority of the related Mortgage is not adversely affected.  Upon receipt by the
Trustee of an Officer's  Certificate  executed on behalf of the Servicer setting
forth the action  proposed to be taken in respect of a particular  Mortgage Loan
and certifying that the criteria set forth in the immediately preceding sentence
have been  satisfied,  the Trustee shall execute and deliver to the Servicer the
consent or partial  release so requested  by the  Servicer.  A proposed  form of
consent or partial  release,  as the case may be, shall  accompany any Officer's
Certificate delivered by the Servicer pursuant to this paragraph.

                                       66
<PAGE>
                  (d) No costs associated with the procedures  described in this
Section 8.14 shall be an expense of the Trust.

                  Section 8.15. Servicing Compensation.  As compensation for its
activities hereunder, the Servicer shall be entitled to retain the amount of the
Servicing  Fee  with  respect  to  each  Mortgage  Loan.   Additional  servicing
compensation in the form of prepayment charges, release fees, bad check charges,
assumption  fees,  late  payment  charges,   prepayment  penalties,   any  other
servicing-related fees, Net Liquidation Proceeds not required to be deposited in
the Principal and Interest  Account  pursuant to Section  8.8(c)(iv) and similar
items  shall,  to the extent  collected  from  Mortgagors,  be  retained  by the
Servicer.

                  Section  8.16.  Annual  Statement  as to  Compliance.  (a) The
Servicer,  at its own  expense,  will deliver to the  Trustee,  the  Certificate
Insurer, Standard & Poor's and Moody's, on or before the last day of December of
each year,  commencing in 1996,  an Officer's  Certificate  stating,  as to each
signer thereof,  that (i) a review of the activities of the Servicer during such
preceding  calendar year and of  performance  under this Agreement has been made
under  such  officers'  supervision  and  (ii) to the  best  of  such  officers'
knowledge,  based on such review, the Servicer has fulfilled all its obligations
under  this  Agreement  for such  year,  or, if there has been a default  in the
fulfillment of all such obligations,  specifying each such default known to such
officers and the nature and status  thereof  including  the steps being taken by
the Servicer to remedy such defaults.

                  (b) The Servicer shall deliver to the Trustee, the Certificate
Insurer,  the Owners and the Rating  Agencies,  promptly  after having  obtained
knowledge  thereof but in no event  later than five  Business  Days  thereafter,
written notice by means of an Officer's  Certificate of any event which with the
giving of notice or lapse of time,  or both,  would become an Event of Servicing
Termination.

                  Section 8.17. Annual Independent Certified Public Accountants'
Reports.  On or before the last day of March of each year,  commencing  in 1997,
the  Servicer,  at its own expense,  shall cause to be delivered to the Trustee,
the Certificate Insurer,  Standard & Poor's and Moody's a letter or letters of a
firm  of  independent,   nationally-  recognized  certified  public  accountants
reasonably  acceptable to the  Certificate  Insurer  stating that such firm has,
with respect to the Servicer's overall servicing operations during the preceding
calendar year,  examined such operations in accordance with the  requirements of
the Uniform  Single  Audit  Program  for  Mortgage  Bankers,  and in either case
stating such firm's conclusions relating thereto.

                  Section 8.18. Access to Certain  Documentation and Information
Regarding the Mortgage  Loans.  The Servicer  shall provide to the Trustee,  the
Certificate  Insurer,  the FDIC and the supervisory agents and examiners of each
of the  foregoing  access to the  documentation  regarding  the  Mortgage  Loans
required by applicable state and federal regulations, such access being afforded
without charge but only upon reasonable request and during normal business hours
at the offices of the Servicer designated by it.

                  Upon any change in the format of the computer tape  maintained
by the Servicer in respect of the Mortgage  Loans,  the Servicer shall deliver a
copy of such computer  tape to the Trustee and in addition  shall provide a copy
of such computer tape to the Trustee,  and the Certificate Insurer at such other
times as the Trustee or the Certificate Insurer may reasonably request.

                  Section 8.19.  Assignment  of Agreement.  The Servicer may not
assign its  obligations  under this  Agreement,  in whole or in part,  unless it
shall have first obtained the written consent of the

                                       67
<PAGE>
Trustee  and  the  Certificate   Insurer,   which  such  consent  shall  not  be
unreasonably  withheld;  provided,  however,  that any  assignee  must  meet the
eligibility  requirements  set forth in Section  8.21(f)  hereof for a successor
servicer.  Notice of any such  assignment  shall be given by the Servicer to the
Trustee, the Certificate Insurer and the Rating Agencies.

                  Section 8.20. Events of Servicing Termination. (a) The Trustee
or the  Certificate  Insurer (or the Owners pursuant to Section 6.11 hereof) may
remove the Servicer  (including  any successor  entity  serving as the Servicer)
upon the occurrence of any of the following events:

                         (i) The  Servicer  shall fail to deliver to the Trustee
         any proceeds or required payment,  which failure  continues  unremedied
         for five  Business  Days  following  written  notice  to an  Authorized
         Officer of the Servicer from the Trustee or from any Owner;

                        (ii) The Servicer  shall (I) apply for or consent to the
         appointment of a receiver,  trustee, liquidator or custodian or similar
         entity with  respect to itself or its  property,  (II) admit in writing
         its inability to pay its debts generally as they become due, (III) make
         a general assignment for the benefit of creditors,  (IV) be adjudicated
         a  bankrupt  or  insolvent,  (V)  commence a  voluntary  case under the
         federal  bankruptcy  laws of the  United  States of  America  or file a
         voluntary  petition or answer  seeking  reorganization,  an arrangement
         with  creditors or an order for relief or seeking to take  advantage of
         any insolvency law or file an answer admitting the material allegations
         of a petition  filed against it in any  bankruptcy,  reorganization  or
         insolvency  proceeding or (VI) take corporate action for the purpose of
         effecting any of the foregoing;

                        (iii) If without the application, approval or consent of
         the  Servicer,  a  proceeding  shall  be  instituted  in any  court  of
         competent   jurisdiction,   under  any  law  relating  to   bankruptcy,
         insolvency,  reorganization or relief of debtors, seeking in respect of
         the  Servicer  an order for relief or an  adjudication  in  bankruptcy,
         reorganization,  dissolution, winding up, liquidation, a composition or
         arrangement with creditors, a readjustment of debts, the appointment of
         a trustee,  receiver,  liquidator,  custodian  or similar  entity  with
         respect  to the  Servicer  or of all or  any  substantial  part  of its
         assets, or other like relief in respect thereof under any bankruptcy or
         insolvency  law,  and, if such  proceeding  is being  contested  by the
         Servicer  in good  faith,  the same shall (A) result in the entry of an
         order  for  relief  or any  such  adjudication  or  appointment  or (B)
         continue  undismissed  or  pending  and  unstayed  for  any  period  of
         seventy-five (75) consecutive days;

                        (iv) The Servicer  shall fail to perform any one or more
         of its obligations hereunder (other than the obligations set out in (i)
         above) and shall continue in default thereof for a period of sixty (60)
         days after the earlier of (x) notice by the Trustee or the  Certificate
         Insurer of said  failure or (y) actual  knowledge  of an officer of the
         Servicer;  provided,  however,  that if the Servicer can demonstrate to
         the  reasonable  satisfaction  of the  Certificate  Insurer  that it is
         diligently  pursuing  remedial  action,  then  the cure  period  may be
         extended with the written approval of the Certificate Insurer; or

                         (v) The  Servicer  shall fail to cure any breach of any
         of its  representations  and  warranties set forth in Section 3.2 which
         materially  and  adversely  affects  the  interests  of the  Owners  or
         Certificate  Insurer  for  a  period  of  sixty  (60)  days  after  the
         Servicer's discovery or receipt of notice thereof;  provided,  however,
         that if the Servicer can demonstrate to the

                                       68
<PAGE>
         reasonable   satisfaction  of  the  Certificate   Insurer  that  it  is
         diligently  pursuing  remedial  action,  then  the cure  period  may be
         extended with the written approval of the Certificate Insurer.

                  (b) The  Certificate  Insurer may remove the Servicer upon the
occurrence of any of the following events:

                        (i) a Group I Total Available Funds Shortfall or a Group
         II  Total  Available  Funds  Shortfall;  provided,  however,  that  the
         Certificate  Insurer  shall have no right to remove the Servicer  under
         this  clause (i) if the  Servicer  can  demonstrate  to the  reasonable
         satisfaction  of the  Certificate  Insurer  that such  event was due to
         circumstances beyond the control of the Servicer;

                        (ii) the failure by the  Servicer  to make any  required
         Servicing Advance;

                        (iii) the failure by the  Servicer to perform any one or
         more  of  its  obligations  hereunder,  which  failure  materially  and
         adversely  affects the interests of the  Certificate  Insurer,  and the
         continuance  of such  failure  for a period  of 30 days or such  longer
         period as agreed to in writing by the Certificate Insurer.

                        (iv) the failure by the  Servicer  to make any  required
         Delinquency Advance or to pay any Compensating Interest;

                        (v) if on any Payment Date the Pool Rolling  Three Month
         Delinquency Rate exceeds 7.0%;

                       (vi) if on any Payment  Date  occurring  in March of any
         year,  commencing in March 1997, the aggregate Pool Cumulative Realized
         Losses over the prior twelve  month  period  exceed 2.0% of the average
         Pool  Principal  Balance as of the close of business on the last day of
         each of the twelve preceding Remittance Periods; or

                       (vii) (a) if on any of the first 60  Payment  Dates  from
         the Startup Day the aggregate Pool  Cumulative  Expected Losses for all
         prior  Remittance  Periods  since the Startup Day exceed  6.625% of the
         Pool Principal Balance as of the Cut-Off Date and (b) if on any Payment
         Date thereafter the aggregate Pool  Cumulative  Expected Losses for all
         prior  Remittance  Periods  from the Startup Day exceed  9.9375% of the
         Pool Principal Balance as of the Cut-Off Date, provided,  however, with
         respect to clauses (v), (vi) and (vii), if the Servicer can demonstrate
         to the reasonable satisfaction of the Certificate Insurer that any such
         event was due to circumstances beyond the control of the Servicer, such
         event shall not be considered an event of termination of the Servicer.

Upon the Trustee's  determination that a required Delinquency Advance or payment
of Compensating Interest has not been made by the Servicer, the Trustee shall so
notify in writing an  Authorized  Officer of the  Servicer  and the  Certificate
Insurer as soon as is reasonably practical.

                  (c) In the case of clauses (i),  (ii),  (iii),  (iv) or (v) of
Subsection  (b) the Owners of  Certificates  evidencing not less than 33 1/3% of
the  aggregate  Class A Certificate  Principal  Balance (with the consent of the
Certificate Insurer) by notice then given in writing to the Servicer (and a copy
to the Trustee) may terminate all of the rights and  obligations of the Servicer
under this Agreement; provided, however, that the responsibilities and duties of
the initial  Servicer with respect to the  repurchase of Mortgage Loans pursuant
to Section 3.4 shall not terminate.  The Trustee shall mail a copy of any notice

                                       69
<PAGE>
given by it  hereunder  to the Rating  Agencies.  On or after the receipt by the
Servicer of such written  notice,  all authority and power of the Servicer under
this Agreement,  whether with respect to the  Certificates or the Mortgage Loans
or otherwise,  shall without further action pass to and be vested in the Trustee
(for this  purpose,  the term includes an affiliate  thereof) or such  successor
Servicer as may be appointed hereunder, and, without limitation,  the Trustee is
hereby  authorized and empowered  (which authority and power are coupled with an
interest  and  are  irrevocable)  to  execute  and  deliver,  on  behalf  of the
predecessor  Servicer,  as attorney-in-fact or otherwise,  any and all documents
and other instruments and to do or accomplish all other acts or things necessary
or appropriate to effect the purposes of such notice or termination,  whether to
complete  the  transfer  and  endorsement  of the  Mortgage  Loans  and  related
documents or  otherwise.  The  predecessor  Servicer  shall  cooperate  with the
successor   Servicer  or  the  Trustee  in  effecting  the  termination  of  the
responsibilities  and rights of the  predecessor  Servicer  under this Agreement
including  the  transfer  to  the  successor  Servicer  or to  the  Trustee  for
administration  by it of all cash accounts that shall at the time be held by the
predecessor Servicer for deposit or shall thereafter be received with respect to
a Mortgage Loan. All reasonable costs and expenses  (including  attorneys' fees)
incurred in connection with transferring the Files to the successor Servicer and
amending this Agreement to reflect such succession as Servicer  pursuant to this
Section 8.20 shall be paid by the  predecessor  Servicer  upon  presentation  of
reasonable documentation of such costs and expenses.

                  (d) If any event  described  in  subsections  (a) or (b) above
occurs and is continuing,  during the 30 day period following receipt of notice,
the Trustee  and the  Certificate  Insurer  shall  cooperate  with each other to
determine if the  occurrence of such event is more likely than not the result of
the acts or  omissions  of the  Servicer  or more  likely than not the result of
events  beyond the control of the Servicer.  If the Trustee and the  Certificate
Insurer  conclude  that the event is the result of the latter,  the Servicer may
not be terminated, unless and until some other event set forth in subsection (a)
or (b) has  occurred  and is  continuing.  If the  Trustee  and the  Certificate
Insurer  conclude  that the event is the result of the former,  the  Certificate
Insurer may  terminate the Servicer in  accordance  with this  Section,  and the
Trustee  shall act as successor  Servicer,  provided that the Trustee shall have
until  the 30th day  following  the date of  receipt  of  notice of the event to
appoint a successor Servicer pursuant to this Section.

                  If the Trustee and the Certificate  Insurer cannot agree,  and
the basis for such  disagreement  is not  arbitrary or  unreasonable,  as to the
cause of the event,  the  decision of the  Certificate  Insurer  shall  control;
provided,  however,  that if the  Certificate  Insurer  decides to terminate the
Servicer,  the  Trustee  shall be  relieved  of its  obligation  to  assume  the
servicing or to appoint a successor,  which shall be the exclusive obligation of
the Certificate Insurer.

                  The  Certificate  Insurer  agrees to use its best  efforts  to
inform  the  Trustee  of  any  materially  adverse  information   regarding  the
Servicer's  servicing  activities that comes to the attention of the Certificate
Insurer from time to time.

                  Section  8.21.  Resignation  of Servicer  and  Appointment  of
Successor.  (a) Upon the Servicer's receipt of notice of termination pursuant to
Section 8.20 or the Servicer's  resignation in accordance with the terms of this
Section 8.21, the  predecessor  Servicer shall continue to perform its functions
as Servicer under this  Agreement,  in the case of  termination,  only until the
date specified in such termination  notice or, if no such date is specified in a
notice  of  termination,  until  receipt  of such  notice  and,  in the  case of
resignation,  until the earlier of (x) the date 45 days from the delivery to the
Certificate  Insurer and the Trustee of written notice of such  resignation  (or
written  confirmation  of such  notice)  in  accordance  with the  terms of this
Agreement  and (y) the date upon which the  predecessor  Servicer  shall  become
unable  to act as  Servicer,  as  specified  in the  notice of  resignation  and

                                       70
<PAGE>
accompanying  Opinion  of  Counsel.  All  collections  then  being  held  by the
predecessor  Servicer prior to its removal and any  collections  received by the
Servicer after removal or resignation shall be endorsed by it to the Trustee and
remitted directly and immediately to the Trustee or the successor  Servicer.  In
the event of the Servicer's  resignation or termination  hereunder,  the Trustee
shall appoint a successor  Servicer and the successor  Servicer shall accept its
appointment  by a written  assumption in form  acceptable to the Trustee and the
Certificate  Insurer,  with  copies to the  Certificate  Insurer  and the Rating
Agencies.

                  (b) The  Servicer  shall not resign from the  obligations  and
duties  hereby  imposed  on it,  except (i) upon  determination  that its duties
hereunder  are no longer  permissible  under  applicable  law or are in material
conflict by reason of applicable law with any other activities carried on by it,
the other  activities of the Servicer so causing such a conflict being of a type
and nature carried on by the Servicer at the date of this Agreement or (ii) upon
written  consent  of  the  Certificate   Insurer  and  the  Trustee.   Any  such
determination  permitting the  resignation of the Servicer shall be evidenced by
an opinion of counsel to such effect which shall be delivered to the Trustee and
the Certificate Insurer.

                  (c) No removal or  resignation  of the  Servicer  shall become
effective  until the  Trustee or a  successor  Servicer  shall have  assumed the
Servicer's responsibilities and obligations in accordance with this Section.

                  (d) Upon removal or resignation of the Servicer,  the Servicer
also shall promptly deliver or cause to be delivered to a successor  Servicer or
the Trustee all the books and records (including,  without  limitation,  records
kept in  electronic  form) that the  Servicer  has  maintained  for the Mortgage
Loans,  including all tax bills,  assessment notices,  insurance premium notices
and all other documents as well as all original documents then in the Servicer's
possession.

                  (e) Any collections  received by the Servicer after removal or
resignation  shall be endorsed by it to the Trustee and  remitted  directly  and
immediately to the Trustee, or the successor Servicer.

                  (f) Upon removal or resignation  of the Servicer,  the Trustee
(x) shall  solicit  bids for a  successor  Servicer as  described  below and (y)
pending the  appointment of a successor  Servicer as a result of soliciting such
bids,  shall serve as Servicer.  The Trustee shall,  if it is unable to obtain a
qualifying bid and is prevented by law from acting as Servicer,  (I) appoint, or
petition a court of  competent  jurisdiction  to  appoint,  any housing and home
finance  institution,  bank or  mortgage  servicing  institution  which has been
designated as an approved  seller-servicer  by FNMA or FHLMC for second mortgage
loans and having equity of not less than  $15,000,000 or such lower level as may
be acceptable  to the  Certificate  Insurer as  determined  in  accordance  with
generally  accepted  accounting  principles  as the  successor  to the  Servicer
hereunder in the assumption of all or any part of the  responsibilities,  duties
or  liabilities  of the Servicer  hereunder and (II) give notice  thereof to the
Certificate  Insurer and Rating  Agencies.  The  compensation  of any  successor
Servicer (including,  without limitation, the Trustee) so appointed shall be the
Servicing Fee,  together with the other  servicing  compensation  in the form of
assumption  fees,  late payment charges or otherwise as provided in Sections 8.8
and 8.15;  provided,  however,  that if the Trustee acts as successor  Servicer,
then the  former  Servicer  agrees to pay to the  Trustee  at such time that the
Trustee  becomes such  successor  Servicer a set-up fee of  twenty-five  dollars
($25.00) for each Mortgage  Loan then included in the Trust Estate.  The Trustee
shall be  obligated  to  serve  as  successor  Servicer  whether  or not the fee
described in the  preceding  sentence is paid by the  Company,  but shall in any
event be  entitled  to  receive,  and to enforce  payment  of, such fee from the
former Servicer.

                                       71
<PAGE>
                  (g) In the event the Trustee  solicits bids as provided above,
the Trustee shall solicit,  by public  announcement,  bids from housing and home
finance  institutions,  banks and mortgage  servicing  institutions  meeting the
qualifications set forth above. Such public  announcement shall specify that the
successor  Servicer  shall be  entitled  to the  full  amount  of the  aggregate
Servicing  Fees as servicing  compensation,  together  with the other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.8 and 8.15.  Within  thirty days after any such public
announcement,  the Trustee  shall  negotiate  and effect the sale,  transfer and
assignment  of  the  servicing  rights  and  responsibilities  hereunder  to the
qualified  party  submitting the highest  satisfactory  bid as to the price they
will pay to  obtain  such  servicing.  The  Trustee  shall  deduct  from any sum
received by the Trustee  from the  successor  to the Servicer in respect of such
sale,  transfer and assignment all costs and expenses of any public announcement
and  of  any  sale,   transfer  and  assignment  of  the  servicing  rights  and
responsibilities  hereunder.  After such  deductions,  the remainder of such sum
shall be paid by the Trustee to the Servicer at the time of such sale.

                  (h) The  Trustee  and such  successor  shall take such  action
consistent  with this  Agreement as shall be necessary  to  effectuate  any such
succession,  including  the  notification  to all  Mortgagors of the transfer of
servicing  if such  notification  is not done by the  Servicer  as  required  by
subsection (j) below.  The Servicer agrees to cooperate with the Trustee and any
successor  Servicer in effecting the  termination  of the  Servicer's  servicing
responsibilities  and rights hereunder and shall promptly provide the Trustee or
such successor  Servicer,  as applicable,  all documents and records  reasonably
requested by it to enable it to assume the  Servicer's  functions  hereunder and
shall  promptly  also  transfer to the Trustee or such  successor  Servicer,  as
applicable,  all amounts  which then have been or should have been  deposited in
the  Principal  and  Interest  Account by the  Servicer or which are  thereafter
received with respect to the Mortgage  Loans.  Neither the Trustee nor any other
successor Servicer shall be held liable by reason of any failure to make, or any
delay in making, any distribution hereunder or any portion thereof caused by (i)
the  failure  of the  Servicer  to  deliver,  or any  delay in  delivery,  cash,
documents  or  records  to it or (ii)  restrictions  imposed  by any  regulatory
authority having jurisdiction over the Servicer.

                  (i) The Trustee or any other successor Servicer, upon assuming
the  duties  of  Servicer  hereunder,  shall  immediately  make all  Delinquency
Advances and pay all  Compensating  Interest which the Servicer has  theretofore
failed to remit with respect to the Mortgage Loans;  provided,  however, that if
the Trustee is acting as successor Servicer,  the Trustee shall only be required
to make Delinquency  Advances  (including the Delinquency  Advances described in
this clause  (e)) if, in the  Trustee's  reasonable  good faith  judgment,  such
Delinquency Advances will ultimately be recoverable from the Mortgage Loans.

                  (j) The Servicer which is being removed or is resigning  shall
give notice to the Mortgagors and to the Rating  Agencies of the transfer of the
servicing to the successor Servicer.

                  (k) Upon  appointment,  the  successor  Servicer  shall be the
successor  in all respects to the  predecessor  Servicer and shall be subject to
all the  responsibilities,  duties and liabilities of the  predecessor  Servicer
including,  but  not  limited  to,  the  maintenance  of  the  hazard  insurance
policy(ies),  the fidelity bond and an errors and omissions  policy  pursuant to
Section 8.27 and shall be entitled to the Monthly  Servicing  Fee and all of the
rights granted to the  predecessor  Servicer by the terms and provisions of this
Agreement.  The  appointment  of a  successor  Servicer  shall  not  affect  any
liability of the predecessor Servicer which may have arisen under this Agreement
prior  to its  termination  as  Servicer  (including,  without  limitation,  any
deductible under an insurance policy) nor shall any successor Servicer

                                       72
<PAGE>
be liable  for any acts or  omissions  of the  predecessor  Servicer  or for any
breach by such Servicer of any of its  representations  or warranties  contained
herein or in any related document or agreement.

                  (l) The Trustee shall give notice to the Certificate  Insurer,
Moody's  and  Standard & Poor's and the  Owners of the  occurrence  of any event
specified  in Section  8.20 of which a  Responsible  Officer of the  Trustee has
actual knowledge.

                  Section 8.22. Waiver of Past Events of Servicing  Termination.
Subject to the rights of the  Certificate  Insurer  pursuant to Section  8.20 to
terminate  all  of  the  rights  and  obligations  of the  Servicer  under  this
Agreement,  the  Owners  of at least 51% of the  Class A  Certificate  Principal
Balance may, on behalf of all Owners of  Certificates,  waive any default by the
Servicer in the performance of its obligations  hereunder and its  consequences,
except a  default  in making  any  required  deposits  to or  payments  from the
Principal and Interest Account in accordance with this Agreement.  Upon any such
waiver of a past default,  such default  shall cease to exist,  and any Event of
Servicing  Termination  arising  therefrom shall be deemed to have been remedied
for  every  purpose  of this  Agreement.  No such  waiver  shall  extend  to any
subsequent or other default or impair any right consequent thereon.

                  Section 8.23.  Inspections by Certificate Insurer;  Errors and
Omissions  Insurance.  (a) At any  reasonable  time and from  time to time  upon
reasonable  notice,  the  Certificate  Insurer,  the  Trustee,  or any agents or
representatives  thereof may inspect the  Servicer's  servicing  operations  and
discuss the  servicing  operations  of the Servicer  with any of its officers or
directors.  The costs and  expenses  incurred  by the  Servicer or its agents or
representatives in connection with any such examinations or discussions shall be
paid by the Servicer.

                  (b) The  Servicer  agrees to  maintain  errors  and  omissions
coverage and a fidelity bond, each at least to the extent  generally  maintained
by prudent  mortgage loan  servicers  having  servicing  portfolios of a similar
size.

                  Section 8.24. Merger, Conversion,  Consolidation or Succession
to Business of Servicer.  Any corporation  into which the Servicer may be merged
or converted or with which it may be consolidated, or corporation resulting from
any merger, conversion or consolidation to which the Servicer
shall be a party or any corporation  succeeding to all or  substantially  all of
the business of the Servicer  shall be the successor of the Servicer  hereunder,
without the  execution  or filing of any paper or any further act on the part of
any  of  the  parties   hereto   provided  that  such   corporation   meets  the
qualifications set forth in Section 8.21(f).

                  Section 8.25.  Notices of Material Events.  The Servicer shall
give prompt notice to the Certificate Insurer, the Trustee, Moody's and Standard
& Poor's of the occurrence of any of the following events:

                  (a) Any default or any fact or event which  results,  or which
with notice or the passage of time, or both, would result in the occurrence of a
default by the Company,  any  Originator or the Servicer  under any  Transaction
Document or would constitute a material breach of a representation,  warranty or
covenant under any Transaction Document;

                  (b) The submission of any claim or the initiation of any legal
process,  litigation or  administrative  or judicial  investigation  against the
Company  or the  Servicer  in any  federal,  state or local  court or before any
governmental  body or  agency  or  before  any  arbitration  board  or any  such
proceedings   threatened  by  any  governmental  agency,   which,  if  adversely
determined,  would have a material  adverse

                                       73
<PAGE>
effect  upon  any  the  Company's  or the  Servicer's  ability  to  perform  its
obligations under any Transaction Document;

                  (c) The  commencement  of any  proceedings  by or against  the
Company  or  the  Servicer  under  any  applicable  bankruptcy,  reorganization,
liquidation,  insolvency  or other  similar law now or hereafter in effect or of
any  proceeding  in which a  receiver,  liquidator,  trustee  or  other  similar
official  shall have been, or may be,  appointed or requested for the Company or
the Servicer; and

                  (d) The receipt of notice from any agency or governmental body
having  authority  over the conduct of any of the  Company's  or the  Servicer's
business  that the  Company  or the  Servicer  is to  cease  and  desist,  or to
undertake any practice,  program, procedure or policy employed by the Company or
the Servicer in the conduct of the business of any of them,  and such  cessation
or undertaking will materially and adversely affect the conduct of the Company's
or the  Servicer's  business  or its  ability to perform  under the  Transaction
Documents  or  materially  and  adversely  affect the  financial  affairs of the
Company or the Servicer.

                  Section   8.26.   Monthly   Servicing   Report  and  Servicing
Certificate.  (a) The Servicer shall,  not later than the related  Determination
Date,  deliver to the  Depositor,  the  Trustee  and the  Certificate  Insurer a
Monthly  Servicing  Report  relating to the Group I Mortgage Loans and a Monthly
Servicing  Report  relating to the Group II Mortgage Loans in computer  readable
format stating the following:

                           (i)  As to  the  related  Due  Period,  the  Interest
         Remittance Amount (in both cases specifying the (a) scheduled  interest
         collected;   (b)  Delinquency   Advances  relating  to  interest;   (c)
         Compensating Interest paid; and (d) the Principal Remittance Amount (in
         both  cases  specifying  the (a)  scheduled  principal  collected;  (b)
         Delinquency  Advance relating to Mortgage  principal;  (c) Prepayments;
         (d) Loan Balance of Loans repurchased;  (e) Substitution  Amounts;  and
         (f) Net Liquidation Proceeds (related to principal);

                           (ii) With respect to the related  Remittance  period,
         the Servicing Fee payable to the Servicer;


                           (iii) With respect to the related  Remittance period,
         the net  scheduled  principal  and  interest  payments  remitted by the
         Servicer to the Principal and Interest Account;

                           (iv) The scheduled principal and interest payments on
         the Mortgage  Loans that were not made by the related  Mortgagors as of
         the last day of the related Remittance Period;

                           (v) The number and aggregate Loan Balances  (computed
         in accordance  with the terms of the Mortgage Loans) and the percentage
         of the total  number of Mortgage  Loans and of the Loan  Balance  which
         they  represent of Mortgage Loans  delinquent,  if any, (i) 31-60 days,
         (ii) 61-90 days and (iii) 91 days or more, respectively, as of the last
         day of the related Remittance Period;

                           (vi)  The  number  and  aggregate  Loan  Balances  of
         Mortgage  Loans,  if any, in foreclosure and the book value (within the
         meaning  of 12  Code  of  Federal  Regulations  Section  571.13  or any
         comparable  provision) of any real estate acquired through  foreclosure
         or deed in lieu of foreclosure, including REO Properties as of the last
         day of the related Remittance Period;

                                       74
<PAGE>
                           (vii) The Loan Balances  (immediately  prior to being
         classified as Liquidated  Mortgage Loans) of Liquidated  Mortgage Loans
         as of the last day of the related Remittance Period;

                           (viii)  Liquidation   Proceeds  received  during  the
         related Remittance Period;

                           (ix) The  amount of any  Liquidation  Expenses  being
         deducted from  Liquidation  Proceeds or otherwise  being charged to the
         Principal and Interest Account with respect to such Determination Date;

                           (x) Liquidation  Expenses incurred during the related
         Remittance  Period  which  are  not  being  deducted  from  Liquidation
         Proceeds or  otherwise  being  charged to the  Principal  and  Interest
         Account with respect to such Determination Date;

                           (xi) Net  Liquidation  Proceeds as of the last day of
         the related Remittance Period;

                           (xii)  Insurance  payments  received  from  Insurance
         Policies during the related Remittance Period;

                           (xiii) The number of Mortgage Loans and the aggregate
         scheduled  Loan Balances as of the last day of the Due Period  relating
         to the Payment Date;

                           (xiv) The Group I Total Available Funds and the Group
         II Total Available Funds for each Remittance Date;

                           (xv) The number and aggregate  Loan Balances and Loan
         Purchase  Prices of Mortgage  Loans  required to be  repurchased by the
         Company or purchased by the Servicer as of the Replacement Cut-Off Date
         occurring during the Remittance Period preceding such Date;

                           (xvi) The  number  and  aggregate  Loan  Balances  of
         Mortgage Loans (at the time they became Defaulted Mortgage Loans) which
         are being carried as REO Properties;

                           (xvii) The amount of any Delinquency Advances made by
         the Servicer during the related  Remittance Period and any unreimbursed
         Delinquency Advances as of such Payment Date;

                           (xviii)  The  weighted  average  Coupon  Rates of the
         Group I and Group II Mortgage Loans, respectively;

                           (xix) The Monthly Exception Report;

                           (xx) The amount of any Substitution Amounts delivered
         by the Company;

                           (xxi) The  number  and  aggregate  Loan  Balances  of
         Mortgage Loans, if any, in bankruptcy proceedings as of the last day of
         related Remittance Period;

                           (xxii)   The  amount  of   unreimbursed   Delinquency
         Advances made by the Servicer;

                                       75
<PAGE>
                           (xxiii) The amount of unreimbursed Servicing Advances
         made by the Servicer;

                           (xxiv) Unpaid Servicing Fees;

                           (xxv) The amount of Compensating  Interest to be paid
         by the Servicer during the related Remittance Period;

                           (xxvi) The  weighted  average  net Coupon Rate of the
         Mortgage Loans; and

                           (xxvii) Any other information reasonably requested by
         the Certificate Insurer.

                  (b) On each Payment  Date,  the Trustee  shall  provide to the
Depositor,  the Certificate  Insurer, the Underwriter,  the Company,  Standard &
Poor's  and  Moody's a written  report  in  substantially  the form set forth as
Exhibit J hereto (the  "Servicing  Certificate")  with respect to each  Mortgage
Loan Group,  as such form may be revised by the Trustee,  the Servicer,  Moody's
and  Standard & Poor's from time to time,  but in every case  setting  forth the
information  required  under  Section 7.8 hereof,  based  solely on  information
contained in the Monthly Servicing Report.

                  Section  8.27.  Indemnification  by the  Company.  The Company
agrees to indemnify and hold the Trustee, the Certificate Insurer, the Depositor
and each Owner harmless against any and all claims,  losses,  penalties,  fines,
forfeitures,  legal fees and related costs, judgments, and any other costs, fees
and expenses that the Trustee, the Certificate Insurer and any Owner may sustain
in any way related to the  failure of the  Company to perform  its duties  under
this Agreement. A party against whom a claim is brought shall immediately notify
the other  parties  and the Rating  Agencies if a claim is made by a third party
with respect to this  Agreement,  and the Company shall assume (with the consent
of the  Certificate  Insurer and the  Trustee) the defense of any such claim and
pay all expenses in connection therewith, including reasonable counsel fees, and
promptly pay,  discharge and satisfy any judgment or decree which may be entered
against the Certificate Insurer,  the Servicer,  the Company, the Trustee and/or
Owner in respect of such claim.

                  Section 8.28.  Indemnification  by the Servicer.  The Servicer
agrees to indemnify and hold the Trustee, the Certificate Insurer, the Depositor
and each Owner harmless against any and all claims,  losses,  penalties,  fines,
forfeitures,  legal fees and related costs, judgments, and any other costs, fees
and expenses that the Trustee, the Certificate Insurer and any Owner may sustain
in any way  related to the  failure of the  Servicer  to perform  its duties and
service the Mortgage  Loans in compliance  with the terms of this  Agreement.  A
party against whom a claim is brought shall immediately notify the other parties
and the Rating Agencies if a claim is made by a third party with respect to this
Agreement,  and the Servicer  shall assume (with the consent of the Trustee) the
defense  of any  such  claim  and  pay all  expenses  in  connection  therewith,
including  reasonable  counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered  against the  Certificate  Insurer,  the
Servicer, the Trustee and/or Owner in respect of such claim.

                                       76
<PAGE>
                                   ARTICLE IX

                              TERMINATION OF TRUST

                  Section 9.1. Termination of Trust. The Trust created hereunder
and all obligations created by this Agreement will terminate upon the earlier of
(i) the payment to the Owners of all Certificates  from amounts other than those
available  under the Certificate  Insurance  Policies of all amounts held by the
Trustee and required to be paid to such Owners  pursuant to this  Agreement upon
the later to occur of (a) the final payment or other liquidation (or any advance
made with respect  thereto) of the last Mortgage Loan in the Trust Estate or (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust Estate, (ii) at any time when a Qualified  Liquidation of
both  Mortgage  Loan Groups  included  within the Trust is effected as described
below or (iii) as  described  in Section  9.2,  9.3 and 9.4 hereof.  To effect a
termination of this Agreement  pursuant to clause (ii) above,  the Owners of all
Certificates then Outstanding shall (x) unanimously direct the Trustee on behalf
of the Trust to adopt a plan of  complete  liquidation  for both  Mortgage  Loan
Groups, as contemplated by Section 860F(a)(4) of the Code and (y) provide to the
Trustee an opinion of counsel  experienced  in federal income tax matters to the
effect  that such  liquidation  constitutes  a  Qualified  Liquidation,  and the
Trustee  either shall sell the Mortgage Loans and distribute the proceeds of the
liquidation of the Trust Estate,  or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates based
on their interests in the Trust,  each in accordance with such plan, so that the
liquidation  or  distribution  of the  Trust  Estate,  the  distribution  of any
proceeds of the liquidation and the termination of this Agreement occur no later
than  the  close  of the 90th day  after  the  date of  adoption  of the plan of
liquidation and such  liquidation  qualifies as a Qualified  Liquidation.  In no
event,  however,  will the Trust created by this Agreement  continue  beyond the
expiration of  twenty-one  (21) years from the death of the last survivor of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the United  Kingdom,  living on the date hereof.  The Trustee shall give written
notice of  termination of the Agreement to each Owner in the manner set forth in
Section 11.5 hereof.

                  Section 9.2.  Termination Upon Option of Servicer.  (a) On any
Remittance  Date on or after the Remittance  Date on which the  then-outstanding
aggregate  Loan Balances of the Mortgage  Loans in the Trust Estate is less than
or equal to ten percent of the Original  Aggregate  Loan  Balance,  the Servicer
acting  directly or through one or more affiliates may determine to purchase and
may cause the purchase  from the Trust of all (but not fewer than all)  Mortgage
Loans in the Trust  Estate and all property  theretofore  acquired in respect of
any such Mortgage Loan by foreclosure, deed in lieu of foreclosure, or otherwise
then  remaining  in the  Trust  Estate  at a price  equal  to the sum of (w) the
greater of (i) 100% of the aggregate Loan Balances of the related Mortgage Loans
as of the Due  Date  which  immediately  follows  the  last  day of the  related
Remittance  Period  immediately  preceding the day of purchase  minus the amount
actually remitted by the Servicer  representing  collections of principal on the
Mortgage Loans during the related  Remittance Period and Due Period and (ii) the
greater  of (A) the fair  market  value  of such  Mortgage  Loans  (disregarding
accrued  interest)  and  (B) the  aggregate  outstanding  Certificate  Principal
Balance, (x) one month's interest on the purchase price computed at the weighted
average  Pass-Through  Rate  for the  Class  A  Certificates,  (y)  the  related
Reimbursement  Amount,  if any, as of such Remittance Date and (z) the aggregate
amount  of  any   Delinquency   Advances  and   Servicing   Advances   remaining
unreimbursed,  together with any accrued and unpaid  Servicing  Fees, as of such
Remittance Date (such amount, the "Termination  Price"). In connection with such
purchase, the Servicer shall remit to the Trustee all amounts then on deposit in
the Principal and Interest Account for deposit to the Certificate Account, which
deposit shall be deemed to have occurred immediately preceding such purchase.

                                       77
<PAGE>
                  (b) In connection  with any such purchase,  the Servicer shall
provide to the Trustee an opinion of counsel  experienced  in federal income tax
matters and reasonably  acceptable to the Certificate Insurer to the effect that
such purchase constitutes a Qualified Liquidation of the Trust Estate.

                  (c) Promptly  following  any such  purchase,  the Trustee will
release the Files to the Servicer,  or otherwise  upon their order,  in a manner
similar to that described in Section 8.14 hereof.

                  (d) If the Servicer  does not exercise its option  pursuant to
this Section 9.2 with respect to the Trust Estate,  then the Certificate Insurer
may do so on the same terms.

                  Section  9.3.  Termination  Upon  Loss of  REMIC  Status.  (a)
Following a final  determination by the Internal Revenue Service,  or by a court
of competent  jurisdiction,  in either case from which no appeal is taken within
the permitted time for such appeal, or if any appeal is taken, following a final
determination  of such appeal from which no further appeal can be taken,  to the
effect that the Trust does not and will no longer qualify as a "REMIC"  pursuant
to Section 860D of the Code (the "Final Determination"), at any time on or after
the date which is 30 calendar days following such Final  Determination,  (i) the
Certificate  Insurer  or  the  Owners  of  a  majority  in  Percentage  Interest
represented by the Class A Certificates then Outstanding with the consent of the
Certificate  Insurer  (which  consent  shall not be  unreasonably  withheld) may
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation,  as  contemplated  by Section  860F(a)(4)  of the Code and (ii) the
Certificate  Insurer  may  notify  the  Trustee  of  the  Certificate  Insurer's
determination  to purchase  from the Trust all (but not fewer than all) Mortgage
Loans in the Trust Estate and all property  theretofore acquired by foreclosure,
deed in lieu of  foreclosure,  or otherwise in respect of any Mortgage Loan then
remaining  in the Trust  Estate at a price equal to the  Termination  Price.  In
connection  with such  purchase,  the  Servicer  shall  remit to the Trustee all
amounts then on deposit in the Principal and Interest Account for deposit in the
Certificate Account,  which deposit shall be deemed to have occurred immediately
preceding such purchase.

                  (b)  Upon  receipt  of such  direction  from  the  Certificate
Insurer,  the Trustee  shall notify the holders of the Class R  Certificates  of
such election to liquidate or such determination to purchase, as the case may be
(the "Termination  Notice").  The Owner of a majority of the Percentage Interest
of the Class R Certificates then Outstanding may, on any Remittance Date, within
60 days from the date of receipt of the Termination Notice (the "Purchase Option
Period"), at their option,  purchase from the Trust all (but not fewer than all)
Mortgage  Loans in the Trust Estate,  and all property  theretofore  acquired by
foreclosure,  deed  in lieu of  foreclosure,  or  otherwise  in  respect  of any
Mortgage  Loan then  remaining in the Trust Estate at a purchase  price equal to
the Termination Price.

                  (c) If, during the Purchase  Option Period,  the Owners of the
Class R Certificates  have not exercised the option described in the immediately
preceding paragraph,  then upon the expiration of the Purchase Option Period (i)
in the  event  that  the  Certificate  Insurer  or the  Owners  of the  Class  A
Certificates, with the consent of the Certificate Insurer have given the Trustee
the  direction  described in clause  (a)(i)  above,  the Trustee  shall sell the
Mortgage  Loans and  distribute  the  proceeds of the  liquidation  of the Trust
Estate, each in accordance with the plan of complete liquidation,  such that, if
so directed,  the  liquidation  of the Trust  Estate,  the  distribution  of the
proceeds of such  liquidation  and the  termination of this  Agreement  occur no
later  than the close of the 60th  day,  or such  later  day as the  Certificate
Insurer  or the  Owners of the Class A  Certificates,  with the  consent  of the
Certificate  Insurer shall permit or direct in writing,  after the expiration of
the Purchase  Option Period and (ii) in the event that the  Certificate  Insurer
has given the  Trustee  notice of the  Certificate  Insurer's  determination  to
purchase the  Mortgage  Loans in the Trust  Estate  described in clause  (a)(ii)
preceding, the Certificate 

                                       78
<PAGE>
Insurer shall, on any Remittance Date within 60 days,
purchase all (but not fewer than all) Mortgage  Loans in the Trust  Estate,  and
all property theretofore acquired by foreclosure, deed in lieu of foreclosure or
otherwise in respect of any Mortgage Loan then remaining in the Trust Estate. In
connection  with such  purchase,  the  Servicer  shall  remit to the Trustee all
amounts then on deposit in the Principal and Interest Account for deposit to the
Certificate Account,  which deposit shall be deemed to have occurred immediately
preceding such purchase.

                  (d) Following a Final Determination,  the Owners of a majority
of the Percentage  Interest of the Class R Certificates then Outstanding may, at
their option on any Remittance Date and upon delivery to the Owners of the Class
A Certificates and the Certificate  Insurer of an opinion of counsel experienced
in federal income tax matters acceptable to the Certificate  Insurer selected by
the  Owners of such  Class R  Certificates  which  opinion  shall be  reasonably
satisfactory  in form and substance to the  Certificate  Insurer,  to the effect
that the effect of the Final  Determination  is to  increase  substantially  the
probability  that the gross  income  of the Trust  will be  subject  to  federal
taxation, purchase from the Trust all (but not fewer than all) Mortgage Loans in
the Trust Estate, and all property theretofore acquired by foreclosure,  deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust  Estate at a purchase  price  equal to the  Termination  Price.  In
connection  with such  purchase,  the  Servicer  shall  remit to the Trustee all
amounts then on deposit in the Principal and Interest Account for deposit to the
Certificate Account,  which deposit shall be deemed to have occurred immediately
preceding  such  purchase.  The foregoing  opinion shall be deemed  satisfactory
unless the Certificate  Insurer gives the Owners of a majority of the Percentage
Interest  of  the  Class  R  Certificates   notice  that  such  opinion  is  not
satisfactory within thirty days after receipt of such opinion.

                  In connection with any such purchase, such Owners shall direct
the Trustee to adopt a plan of complete  liquidation as  contemplated by Section
860F(a)(4)  of the Code and shall  provide to the  Trustee an opinion of counsel
experienced  in federal  income tax  matters  to the effect  that such  purchase
constitutes a Qualified Liquidation.

                  Section 9.4. Disposition of Proceeds.  The Trustee shall, upon
receipt  thereof,  deposit the proceeds of any  liquidation  of the Trust Estate
pursuant to this Article IX to the Certificate Account; provided,  however, that
any amounts representing  Servicing Fees,  unreimbursed  Delinquency Advances or
unreimbursed  Servicing  Advances  theretofore  funded by the Servicer  from the
Servicer's  own funds  shall be paid by the  Trustee  to the  Servicer  from the
proceeds of the Trust Estate.

                  Section  9.5.  Netting of  Amounts.  If any Person  paying the
Termination Price would receive a portion of the amount so paid, such Person may
net any such amount against the Termination Price otherwise payable.

                                    ARTICLE X

                                   THE TRUSTEE

                  Section 10.1.  Certain  Duties and  Responsibilities.  (a) The
Trustee  (i)  undertakes  to perform  such  duties  and only such  duties as are
specifically  set  forth  in  this  Agreement,   and  no  implied  covenants  or
obligations  shall be read into this  Agreement  against the Trustee and (ii) in
the absence of bad faith on its part, may conclusively  rely, as to the truth of
the  statements  and the  correctness of the opinions  expressed  therein,  upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements  of this  Agreement;  but in the case of any such  certificates  or
opinions which by any 

                                       79
<PAGE>
provision hereof are specifically required to be furnished to the Trustee, shall
be under a duty to examine the same to determine  whether or not they conform to
the requirements of this Agreement.

                  (b) Following the  termination  of the Servicer  hereunder and
pending the appointment of any other Person as successor  Servicer,  the Trustee
(for this purpose,  the term includes an affiliate  thereof) is hereby empowered
to perform the duties of the Servicer hereunder and shall, for such period, have
all of the rights of the Servicer;  it being expressly  understood,  however, by
all parties  hereto,  and the Owners,  agree,  prior to any  termination  of the
Servicer  pursuant to Section  8.21,  the  Servicer  shall  perform such duties.
Specifically,  and not in  limitation of the  foregoing,  the Trustee shall upon
termination or resignation of the Servicer,  and pending the  appointment of any
other  Person  as  successor  Servicer,  have  the  power  and duty  during  its
performance as successor Servicer:

                  (i)      to collect Mortgage payments;

                  (ii)     to foreclose on defaulted Mortgage Loans;

                  (iii)    to  enforce  due-on-sale  clauses  and to enter  into
                           assumption and  substitution  agreements as permitted
                           by Section 8.12 hereof;

                  (iv)     to deliver  instruments of  satisfaction  pursuant to
                           Section 8.14 hereof;

                  (v)      to make Delinquency  Advances and Servicing  Advances
                           and to pay Compensating Interest, and

                  (vi)     to enforce the Mortgage Loans.

                  (c) No  provision  of this  Agreement  shall be  construed  to
relieve  the  Trustee  from  liability  for its own  negligent  action,  its own
negligent failure to act or its own willful misconduct, except that:

                  (i)      this  subsection  shall not be construed to limit the
                           effect of subsection (a) of this Section;

                  (ii)     the  Trustee  shall  not be  liable  for any error of
                           judgment made in good faith by an Authorized Officer,
                           unless  it  shall be  proved  that  the  Trustee  was
                           negligent in ascertaining the pertinent facts;

                  (iii)    the Trustee  shall not be liable with  respect to any
                           action  taken  or  omitted  to be taken by it in good
                           faith  in  accordance   with  the  direction  of  the
                           Certificate Insurer or of the Owners of a majority in
                           Percentage   Interest  of  the  Certificates  of  the
                           affected Class or Classes and the Certificate Insurer
                           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  relating to
                           such Certificates;

                  (iv)     The  Trustee  shall not be required to expend or risk
                           its own funds or otherwise incur financial  liability
                           for the performance of any of its duties hereunder or
                           the  exercise of any of its rights or powers if there
                           is reasonable ground for believing that the repayment
                           of such funds or adequate indemnity against such risk
                           or  liability  is not  reasonably  assured to it, and
                           none of the  provisions  contained

                                       80
<PAGE>
                           in this  Agreement  shall in any  event  require  the
                           Trustee to perform,  or be responsible for the manner
                           of  performance  of,  any of the  obligations  of the
                           Servicer  under this  Agreement  except  during  such
                           time,  if any, as the Trustee  shall be the successor
                           to, and be vested with the rights, duties, powers and
                           privileges  of, the Servicer in  accordance  with the
                           terms of this Agreement;

                  (v)      Subject to the other provisions of this Agreement and
                           without limiting the generality of this Section 10.1,
                           the  Trustee  shall  have  no  duty  (A) to  see  any
                           recording, filing, or depositing of this Agreement or
                           any  agreement  referred  to herein or any  financing
                           statement  or  continuation  statement  evidencing  a
                           security  interest,  or to see to the  maintenance of
                           any such  recording or filing or depositing or to any
                           rerecording, refiling or redepositing of any thereof,
                           (B) to see to any insurance (C) to see to the payment
                           or  discharge  of  any  tax,  assessment,   or  other
                           governmental charge or any lien or encumbrance of any
                           kind  owing  with  respect  to,  assessed  or  levied
                           against,  any part of the  Trust  Estate  from  funds
                           available in the Certificate  Account, (D) to confirm
                           or verify the contents of any reports or certificates
                           of the Servicer  delivered to the Trustee pursuant to
                           this Agreement  believed by the Trustee to be genuine
                           and to have been  signed or  presented  by the proper
                           party or parties;

               (vi)        The Trustee shall not be  accountable  for the use or
                           application  of any funds paid to the  Company or the
                           Servicer  in  respect  of  the   Mortgage   Loans  or
                           withdrawn from the Principal and Interest  Account or
                           the  Certificate   Account  by  the  Company  or  the
                           Servicer; and

              (vii)        The  Trustee  shall not be required to take notice or
                           be deemed to have notice or  knowledge of any default
                           or any of the events described in Section 8.20 unless
                           a  Responsible  Officer  of the  Trustee  shall  have
                           received  written  notice  thereof  or a  Responsible
                           Officer has actual knowledge thereof.  In the absence
                           of  receipt  of  such   notice,   the   Trustee   may
                           conclusively   assume   that  no   default  or  event
                           described in Section 8.20 has occurred.

                  (d)  Whether  or not  therein  expressly  so  provided,  every
provision of this  Agreement  relating to the conduct or affecting the liability
of or affording  protection to the Trustee shall be subject to the provisions of
this Section.

                  (e) No provision of this  Agreement  shall require the Trustee
to expend or risk its own funds or otherwise  incur any  financial  liability in
the performance of any of its duties hereunder, or in the exercise of any of its
rights or  powers,  if it shall  have  reasonable  grounds  for  believing  that
repayment of such funds or adequate  indemnity against such risk or liability is
not reasonably assured to it.

                  (f) The  permissive  right  of the  Trustee  to  take  actions
enumerated  in this  Agreement  shall not be construed as a duty and the Trustee
shall not be answerable for other than its own negligence or willful misconduct.

                  (g) The Trustee  shall be under no obligation to institute any
suit, or to take any remedial  proceeding  under this Agreement,  or to take any
steps in the execution of the trusts hereby created or in the enforcement of any
rights and powers  hereunder  until it shall be indemnified to its  satisfaction
against

                                       81
<PAGE>
any and all costs  and  expenses,  outlays,  counsel  fees and other  reasonable
disbursements  and against all liability,  except liability which is adjudicated
to have resulted from its negligence or willful  misconduct,  in connection with
any action so taken.

                  Section  10.2.  Removal of Trustee for Cause.  (a) The Trustee
may be removed  pursuant to paragraph  (b) hereof upon the  occurrence of any of
the following events (whatever the reason for such event and whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body):

         (1)      the Trustee shall fail to  distribute  to the Owners  entitled
                  thereto on any Payment Date amounts available for distribution
                  in accordance with the terms hereof; or

         (2)      the Trustee shall fail in the performance  of, or breach,  any
                  covenant or agreement of the Trustee in this Agreement,  or if
                  any  representation  or warranty  of the Trustee  made in this
                  Agreement or in any  certificate  or other  writing  delivered
                  pursuant  hereto or in connection  herewith  shall prove to be
                  incorrect in any material respect as of the time when the same
                  shall  have  been  made,  and such  failure  or  breach  shall
                  continue  or not be cured for a period of 30 days after  there
                  shall have been given, by registered or certified mail, to the
                  Trustee  by the  Company,  the  Certificate  Insurer or by the
                  Owners of at least 25% of the aggregate  Percentage  Interests
                  represented by the Class A Certificates then Outstanding,  or,
                  if there are no Class A Certificates then Outstanding, by such
                  Percentage Interests  represented by the Class R Certificates,
                  a  written  notice  specifying  such  failure  or  breach  and
                  requiring it to be remedied; or

         (3)      a  decree  or  order  of a  court  or  agency  or  supervisory
                  authority  having   jurisdiction  for  the  appointment  of  a
                  conservator  or  receiver  or  liquidator  in any  insolvency,
                  readjustment of debt, marshalling of assets and liabilities or
                  similar  proceedings,  or for the winding-up or liquidation of
                  its affairs,  shall have been entered against the Trustee, and
                  such decree or order shall have remained in force undischarged
                  or unstayed for a period of 75 days; or

         (4)      a conservator  or receiver or liquidator  or  sequestrator  or
                  custodian  of the  property of the Trustee is appointed in any
                  insolvency,  readjustment  of debt,  marshalling of assets and
                  liabilities  or  similar  proceedings  of or  relating  to the
                  Trustee  or  relating  to  all  or  substantially  all  of its
                  property; or

         (5)      the Trustee  shall become  insolvent  (however  insolvency  is
                  evidenced),  generally fail to pay its debts as they come due,
                  file or consent to the filing of a petition to take  advantage
                  of any applicable  insolvency or reorganization  statute, make
                  an assignment  for the benefit of its  creditors,  voluntarily
                  suspend  payment of its  obligations or take corporate  action
                  for the purpose of any of the foregoing.

                  The Company shall give to Moody's and Standard & Poor's notice
of the occurrence of any such event of which the Company is aware.

                  (b) If any event  described  in  Paragraph  (a)  occurs and is
continuing, then and in every such case (i) the Certificate Insurer or (ii) with
the prior  written  consent  (which shall not be  unreasonably  withheld) of the
Certificate  Insurer  (x) the  Company or (y) the  Owners of a  majority  of the
Percentage

                                       82
<PAGE>
Interests  represented  by the  Class A  Certificates  may,  whether  or not the
Trustee resigns pursuant to Section 10.9 hereof, immediately,  concurrently with
the giving of notice to the Trustee,  and without  delaying the 30 days required
for notice therein, appoint a successor Trustee pursuant to the terms of Section
10.9 hereof.

                  Section  10.3.  Certain  Rights  of  the  Trustee.  Except  as
otherwise provided in Section 10.1 hereof:

                  (a) the Trustee may rely and shall be  protected  in acting or
         refraining  from acting upon any  resolution,  certificate,  statement,
         instrument,  opinion,  report,  notice,  request,  direction,  consent,
         order,  bond,  note or other  paper or  document  believed  by it to be
         genuine and to have been  signed or  presented  by the proper  party or
         parties;

                  (b) any request or  direction of the  Depositor,  the Company,
         the  Certificate  Insurer  or the  Owners of any Class of  Certificates
         mentioned herein shall be sufficiently evidenced in writing;

                  (c)  whenever  in the  administration  of this  Agreement  the
         Trustee shall deem it desirable  that a matter be proved or established
         prior to  taking,  suffering  or  omitting  any action  hereunder,  the
         Trustee (unless other evidence be herein specifically  prescribed) may,
         in the  absence  of bad  faith  on its  part,  rely  upon an  Officer's
         Certificate;

                  (d) the  Trustee  may consult  with  counsel,  and the written
         advice of such  counsel  shall be full and complete  authorization  and
         protection  in respect of any action  taken,  suffered or omitted by it
         hereunder in good faith and in reasonable reliance thereon;

                  (e) the Trustee  shall be under no  obligation to exercise any
         of the rights or powers  vested in it by this  Agreement at the request
         or direction of any of the Owners  pursuant to this  Agreement,  unless
         such Owners  shall have offered to the Trustee  reasonable  security or
         indemnity  against the costs,  expenses and liabilities  which might be
         incurred by it in compliance with such request or direction;

                  (f) the Trustee  shall not be bound to make any  investigation
         into the  facts  or  matters  stated  in any  resolution,  certificate,
         statement,  instrument,  opinion,  report, notice, request,  direction,
         consent,  order, bond, note or other paper or document, but the Trustee
         in its discretion may make such further inquiry or  investigation  into
         such facts or matters as it may see fit; 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
         cost,  expense or  liability  as a condition to taking any such action.
         The reasonable  expense of every such examination  shall be paid by the
         Servicer  or, if paid by the  Trustee,  shall be repaid by the Servicer
         upon demand by the Trustee from the Servicer's own funds;

                  (g) the  Trustee  may  execute  any of the  trusts  or  powers
         hereunder  or perform  any duties  hereunder  either  directly or by or
         through  agents or attorneys,  and the Trustee shall not be responsible
         for any  misconduct  or negligence on the part of any agent or attorney
         appointed and supervised with due care by it hereunder;

                                       83
<PAGE>
                  (h) the Trustee shall not be personally  liable for any action
         it takes or omits to take in good faith which it reasonably believes to
         be  authorized  by the  Authorized  Officer of any Person or within its
         rights or powers under this Agreement;

                  (i) the right of the Trustee to perform any  discretionary act
         enumerated in this Agreement  shall not be construed as a duty, and the
         Trustee  shall not be  answerable  for  other  than its  negligence  or
         willful misconduct in the performance of such act;

                  (j) the  Trustee  shall  not be  required  to give any bond or
         surety in respect of the execution of the Trust Estate  created  hereby
         or the powers granted hereunder; and

                  Section  10.4.  Not  Responsible  for  Recitals or Issuance of
Certificates.  The  recitals  and  representations  contained  herein and in the
Certificates,  except any such recitals relating to the Trustee,  shall be taken
as the statements of the Company,  and the Trustee assumes no responsibility for
their  correctness.  The Trustee makes no  representation  as to the validity or
sufficiency of this Agreement, of the Certificates, of the Mortgage Loans or any
document  relating  thereto  other than as to validity  and  sufficiency  of its
authentication of the Certificates.

                  Section 10.5. May Hold Certificates.  The Trustee or any agent
of the Trust,  in its individual or any other  capacity,  may become an Owner or
pledgee  of  Certificates  and may  otherwise  deal with the Trust with the same
rights it would have if it were not Trustee or such agent.

                  Section 10.6.  Money Held in Trust.  Money held by the Trustee
in trust  hereunder need not be segregated  from other trust funds except to the
extent  required  herein  or  required  by law.  The  Trustee  shall be under no
liability for interest on any money received by it hereunder except as otherwise
agreed  with the  Company  and  except to the  extent of income or other gain on
investments  which are deposits in or  certificates of deposit of the Trustee in
its  commercial  capacity  and income or other  gain  actually  received  by the
Trustee on Eligible Investments.

                  Section 10.7. No Lien for Fees. The Trustee shall have no lien
on the Trust Estate for the payment of any fees and expenses.

                  Section 10.8. Corporate Trustee Required;  Eligibility.  There
shall at all  times be a  Trustee  hereunder  which  shall be a  corporation  or
association  organized and doing business under the laws of the United States of
America or of any State authorized  under such laws to exercise  corporate trust
powers, having a combined capital and surplus of at least $100,000,000,  subject
to  supervision or examination by the United States of America or any such State
having a rating or ratings  acceptable to the  Certificate  Insurer and having a
long-term  deposit  rating of at least BBB from Standard & Poor's (or such lower
rating as may be acceptable to Standard & Poor's) and at least Baa2 from Moody's
(or  such  lower  rating  as may be  acceptable  to  Moody's).  If such  Trustee
publishes  reports of  condition  at least  annually,  pursuant to law or to the
requirements of the aforesaid  supervising or examining authority,  then for the
purposes of this Section,  the combined  capital and surplus of such corporation
or  association  shall be deemed to be its  combined  capital and surplus as set
forth in its most recent  report of condition so  published.  If at any time the
Trustee  shall cease to be eligible in  accordance  with the  provisions of this
Section,  it shall,  upon the  request of the  Company  with the  consent of the
Certificate Insurer (which consent shall not be unreasonably withheld) or of the
Certificate  Insurer,  resign  immediately  in the  manner  and with the  effect
hereinafter specified in this Article X.

                                       84
<PAGE>
                  Section  10.9.   Resignation   and  Removal;   Appointment  of
Successor.  (a) No resignation or removal of the Trustee and no appointment of a
successor  trustee  pursuant to this Article X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

                  (b)  The  Trustee,   or  any  trustee  or  trustees  hereafter
appointed, may resign at any time by giving written notice of resignation to the
Company  and by  mailing  notice of  resignation  by  registered  mail,  postage
prepaid,  to the Certificate Insurer and the Owners at their addresses appearing
on the Register. A copy of such notice shall be sent by the resigning Trustee to
Moody's and Standard & Poor's. Upon receiving notice of resignation, the Company
shall promptly appoint a successor trustee or trustees reasonably  acceptable to
the Certificate  Insurer evidenced by its written consent by written instrument,
in duplicate,  executed on behalf of the Trust by an  Authorized  Officer of the
Company,  one copy of which  instrument  shall be  delivered  to the  Trustee so
resigning  and one copy to the  successor  trustee or trustees.  If no successor
trustee shall have been  appointed by the Company and have accepted  appointment
within 30 days after the giving of such notice of resignation, the Trustee shall
give  notice to the  Certificate  Insurer of such  failure  and the  Certificate
Insurer  shall have an  additional  30 days to appoint a successor  trustee.  If
after such time no successor has been  appointed and accepted then the resigning
trustee may petition any court of competent  jurisdiction for the appointment of
a  successor  trustee,  or any Owner may,  on behalf of  himself  and all others
similarly  situated,  petition any such court for the appointment of a successor
trustee.  Such court may  thereupon,  after such notice,  if any, as it may deem
proper and prescribe, appoint a successor trustee.

                  (c) If at any  time the  Trustee  shall  cease to be  eligible
under  Section  10.8  hereof  and shall  fail to resign  after  written  request
therefor by the Company or by the Certificate  Insurer,  the Certificate Insurer
or the Company with the written  consent of the  Certificate  Insurer may remove
the Trustee and appoint a successor trustee by written instrument, in duplicate,
executed on behalf of the Trust by an  Authorized  Officer of the  Company,  one
copy of which  instrument  shall be  delivered to the Trustee so removed and one
copy to the successor trustee.

                  (d) The  Owners  of a  majority  of the  Percentage  Interests
represented  by  the  Class  A  Certificates,  or,  if  there  are  no  Class  A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates,  may at any time remove the Trustee and
appoint a successor  trustee by delivering to the Trustee to be removed,  to the
successor trustee so appointed,  to the Company and to the Certificate  Insurer,
copies of the record of the act taken by the Owners,  as provided for in Section
11.3 hereof.

                  (e) If the Trustee  fails to perform its duties in  accordance
with the terms of this Agreement or becomes ineligible to serve as Trustee,  the
Certificate  Insurer may remove the  Trustee and appoint a successor  trustee by
written  instrument,  in  triplicate,  signed by the  Certificate  Insurer  duly
authorized,  one  complete  set of which  instruments  shall be delivered to the
Company,  one complete set to the Trustee so removed and one complete set to the
successor Trustee so appointed.

                  (f)  If  the  Trustee  shall  resign,  be  removed  or  become
incapable  of acting,  or if a vacancy  shall occur in the office of the Trustee
for any cause, the Company shall promptly appoint a successor Trustee. If within
one year after such  resignation,  removal or  incapability or the occurrence of
such vacancy,  a successor  Trustee shall be appointed by act of the Owners of a
majority of the  Percentage  Interests  represented  by the Class A Certificates
then Outstanding or, if there are no Class A Certificates then  Outstanding,  by
such majority of the Percentage  Interest of the Class R Certificates  delivered
to the Company and the  retiring  Trustee,  the  successor  Trustee so appointed
shall  forthwith  upon its acceptance of such  appointment  become the successor
Trustee and  supersede  the successor  Trustee  appointed by the 

                                     85
<PAGE>
Company.  If no successor Trustee shall have been so appointed by the Company or
the  Owners  and shall  have  accepted  appointment  in the  manner  hereinafter
provided, any Owner may, on behalf of himself and all others similarly situated,
petition any court of competent  jurisdiction for the appointment of a successor
Trustee.  Such court may  thereupon,  after such notice,  if any, as it may deem
proper and prescribe, appoint a successor Trustee.

                  (g) The  Company  shall  give  notice  of any  removal  of the
Trustee by mailing notice of such event by registered mail, postage prepaid,  to
the Certificate Insurer and to the Owners as their names and addresses appear in
the Register.  Each notice shall  include the name of the successor  Trustee and
the address of its corporate trust office.

                  Section 10.10. Acceptance of Appointment by Successor Trustee.
Every  successor  Trustee  appointed  hereunder  shall execute,  acknowledge and
deliver to the Company on behalf of the Trust, to the Certificate Insurer and to
its predecessor Trustee an instrument  accepting such appointment  hereunder and
stating  its  eligibility  to serve as  Trustee  hereunder,  and  thereupon  the
resignation  or removal of the  predecessor  Trustee shall become  effective and
such  successor  Trustee,  without any further act,  deed or  conveyance,  shall
become vested with all the rights, powers, trusts, duties and obligations of its
predecessor  hereunder;  but, on request of the Company, the Certificate Insurer
or the successor  Trustee,  such predecessor  Trustee shall, upon payment of its
charges  then unpaid,  execute and deliver an  instrument  transferring  to such
successor Trustee all of the rights, powers and trusts of the Trustee so ceasing
to act, and shall duly assign,  transfer and deliver to such  successor  Trustee
all property and money held by such  Trustee so ceasing to act  hereunder.  Upon
request of any such successor Trustee,  the Company on behalf of the Trust shall
execute  any and all  instruments  for more fully and  certainly  vesting in and
confirming to such successor Trustee all such rights, powers and trusts.

                  Upon  acceptance  of  appointment  by a  successor  Trustee as
provided in this Section,  the Company shall mail notice  thereof by first-class
mail, postage prepaid,  to the Owners at their last addresses appearing upon the
Register and to the Certificate  Insurer.  The Company shall send a copy of such
notice to Moody's  and  Standard  & Poor's.  If the  Company  fails to mail such
notice within ten days after acceptance of appointment by the successor Trustee,
the successor Trustee shall cause such notice to be mailed at the expense of the
Trust.

                  No successor  Trustee shall accept its  appointment  unless at
the time of such acceptance such successor shall be qualified and eligible under
this Article X.

                  Section 10.11. Merger, Conversion, Consolidation or Succession
to  Business of the  Trustee.  Any  corporation  or  association  into which the
Trustee may be merged or  converted  or with which it may be  consolidated,  any
corporation   or   association   resulting   from  any  merger,   conversion  or
consolidation  to which  the  Trustee  shall be a party  or any  corporation  or
association  succeeding  to all or  substantially  all  of the  corporate  trust
business of the Trustee shall be the successor of the Trustee hereunder, without
the  execution  or filing of any paper or any  further act on the part of any of
the parties  hereto;  provided,  however,  that such  corporation or association
shall be  otherwise  qualified  and  eligible  under this Article X. In case any
Certificates  have been  executed,  but not  delivered,  by the Trustee  then in
office, any successor by merger, conversion or consolidation to such Trustee may
adopt such  execution  and deliver the  Certificates  so executed  with the same
effect as if such successor Trustee had itself executed such Certificates.

                  Section  10.12.  Reporting;  Withholding.  The  Trustee  shall
timely  provide to the Owners the Internal  Revenue  Service's Form 1099 and any
other statement required by applicable Treasury

                                       86
<PAGE>
regulations  as  determined  by the Company and shall  withhold,  as required by
applicable  law,  federal,   state  or  local  taxes,  if  any,   applicable  to
distributions  to the Owners,  including  but not limited to backup  withholding
under  Section  3406 of the Code and the  withholding  tax on  distributions  to
foreign investors under Sections 1441 and 1442 of the Code.

                  Section 10.13.  Liability of the Trustee. The Trustee shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed upon and undertaken by the Trustee  herein.  Neither the Trustee nor any
of the  directors,  officers,  employees or agents of the Trustee shall be under
any liability on any Certificate or otherwise to any Account,  the Company,  the
Servicer or any Owner for any action taken or for refraining  from the taking of
any action in good faith pursuant to this Agreement,  or for errors in judgment;
provided, however, that this provision shall not protect the Trustee or any such
Person  against  any  liability  which would  otherwise  be imposed by reason of
negligent  action,  negligent  failure to act or bad faith in the performance of
duties or by reason of reckless  disregard of obligations and duties  hereunder.
Subject to the foregoing sentence, the Trustee shall not be liable for losses on
investments  of amounts in any Account  (except for any losses on obligations on
which the bank serving as Trustee is the obligor). In addition,  the Company and
Servicer  covenant  and  agree to  indemnify  the  Trustee  and the  Certificate
Insurer,  and when the Trustee is acting as Servicer,  the Servicer,  from,  and
hold it harmless against, any and all losses,  liabilities,  damages,  claims or
expenses (including legal fees and expenses) other than those resulting from the
negligence or bad faith of the Trustee.  The Trustee and the Certificate Insurer
and any  director,  officer,  employee  or agent  thereof  may rely and shall be
protected in acting or refraining from acting in good faith on any  certificate,
notice or other document of any kind prima facie properly executed and submitted
by  the  Authorized  Officer  of  any  Person  respecting  any  matters  arising
hereunder.  Provisions of this Section 10.13 shall  survive the  termination  of
this Agreement.

                  Section 10.14.  Appointment of Co-Trustee or Separate Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Estate or Property may at the time be located, the Servicer and the
Trustee  acting  jointly  shall have the power and shall execute and deliver all
instruments  to appoint  one or more  Persons  approved  by the  Trustee and the
Certificate  Insurer to act as  co-Trustee  or co-  Trustees,  jointly  with the
Trustee,  of all or any part of the Trust Estate or separate Trustee or separate
Trustees of any part of the Trust  Estate and to vest in such Person or Persons,
in such  capacity  and for the  benefit of the  Owners,  such title to the Trust
Estate,  or any part  thereof,  and,  subject  to the other  provisions  of this
Section  10.14,  such  powers,  duties,  obligations,  rights  and trusts as the
Servicer and the Trustee may consider  necessary or  desirable.  If the Servicer
shall not have joined in such appointment within 15 days after the receipt by it
of a request so to do, or in the case any event indicated in Sections 8.20(a) or
8.20(b) shall have occurred and be continuing,  the Trustee alone shall have the
power to make such  appointment  (with the  written  consent of the  Certificate
Insurer).  No co-Trustee or separate Trustee hereunder shall be required to meet
the terms of eligibility as a successor Trustee under Section 10.8 and no notice
to Owner of the  appointment  of any  co-Trustee  or separate  Trustee  shall be
required under Section 10.8.

                  Every  separate  Trustee and co-Trustee  shall,  to the extent
permitted,  be  appointed  and  act  subject  to the  following  provisions  and
conditions:

                     (i) All rights, powers, duties and obligations conferred or
         imposed  upon  the  Trustee  shall be  conferred  or  imposed  upon and
         exercised  or  performed  by the Trustee and such  separate  Trustee or
         co-Trustee  jointly (it being  understood that such separate Trustee or
         co-Trustee  is not  authorized  to act  separately  without the Trustee
         joining  in such act),  except to the extent  that

                                       87
<PAGE>
         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  Servicer   hereunder),   the  Trustee  shall  be   incompetent  or
         unqualified  to perform  such act or acts,  in which event such rights,
         powers,  duties and obligations  (including the holding of title to the
         Trust Estate or any portion thereof in any such jurisdiction)  shall be
         exercised and performed  singly by such separate Trustee or co-Trustee,
         but solely at the direction of the Trustee;

                     (ii) No  co-Trustee  hereunder  shall  be  held  personally
         liable  by  reason  of any  act or  omission  of any  other  co-Trustee
         hereunder; and

                     (iii) The  Servicer and the Trustee  acting  jointly may at
         any time accept the  resignation  of or remove any separate  Trustee or
         co-Trustee.

                  Any  notice,  request or other  writing  given to the  Trustee
shall be deemed to have been  given to each of the then  separate  Trustees  and
co-Trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  Trustee or co-Trustee shall refer to this Agreement and
the conditions of this Section 10.14. Each separate Trustee and co-Trustee, upon
its  acceptance  of the trusts  conferred,  shall be vested  with the estates or
property  specified in its  instrument of  appointment,  either jointly with the
Trustee or separately, as may be provided therein, subject to all the provisions
of this  Agreement,  specifically  including  every  provision of this Agreement
relating to the conduct of,  affecting the liability of or affording  protection
to the Trustee. Every such instrument shall be filed with the Trustee and a copy
thereof given to the Servicer.

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

                  The  Trustee  shall  give  to  Moody's,  the  Company  and the
Certificate  Insurer  notice of the  appointment  of any  Co-Trustee or separate
Trustee.

                                   ARTICLE XI

                                  MISCELLANEOUS

                  Section 11.1. Compliance  Certificates and Opinions.  Upon any
application or request by the Company,  the Certificate Insurer or the Owners to
the  Trustee to take any  action  under any  provision  of this  Agreement,  the
Company,  the  Certificate  Insurer  or the  Owners,  as the case may be,  shall
furnish to the Trustee a certificate stating that all conditions  precedent,  if
any,  provided for in this Agreement  relating to the proposed  action have been
complied with,  except that in the case of any such application or request as to
which the furnishing of any documents is specifically  required by any provision
of this  Agreement  relating  to such  particular  application  or  request,  no
additional certificate need be furnished.

                  Except  as  otherwise   specifically   provided  herein,  each
certificate  or opinion with respect to compliance  with a condition or covenant
provided for in this Agreement shall include:

                                       88
<PAGE>

                  (a) a statement that each individual  signing such certificate
         or opinion has read such  covenant  or  condition  and the  definitions
         herein relating thereto;

                  (b) a  brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based; and

                  (c) a  statement  as to  whether,  in the opinion of each such
         individual, such condition or covenant has been complied with.

                  Section 11.2. Form of Documents  Delivered to the Trustee.  In
any case where several matters are required to be certified by, or covered by an
opinion of, any specified  Person,  it is not necessary that all such matters be
certified by, or covered by the opinion of, only one such Person or that they be
so certified or covered by only one document, but one such Person may certify or
give an opinion  with respect to some matters and one or more other such Persons
as to other  matters,  and any such  Person may certify or give an opinion as to
such matters in one or several documents.

                  Any certificate of an Authorized Officer of the Trustee may be
based,  insofar  as it  relates to legal  matters,  upon an opinion of  counsel,
unless such  Authorized  Officer  knows,  or in the exercise of reasonable  care
should  know,  that  the  opinion  is  erroneous.  Any  such  certificate  of an
Authorized  Officer  of the  Trustee or any  opinion  of  counsel  may be based,
insofar as it relates to factual  matter  upon a  certificate  or opinion of, or
representations  by, one or more  Authorized  Officers  of the Company or of the
Servicer,  stating that the information  with respect to such factual matters is
in the  possession  of the Company or of the  Servicer,  unless such  Authorized
Officer or counsel  knows,  or in the exercise of  reasonable  care should know,
that the certificate or opinion or representations  with respect to such matters
are erroneous.  Any opinion of counsel may also be based,  insofar as it relates
to factual matters,  upon a certificate or opinion of, or representations by, an
Authorized Officer of the Trustee,  stating that the information with respect to
such matters is in the possession of the Trustee,  unless such counsel knows, or
in the exercise of reasonable  care should know, that the certificate or opinion
or  representations  with respect to such matters are erroneous.  Any opinion of
counsel may be based on the  written  opinion of other  counsel,  in which event
such opinion of counsel shall be accompanied  by a copy of such other  counsel's
opinion and shall  include a statement to the effect that such counsel  believes
that such counsel and the Trustee may  reasonably  rely upon the opinion of such
other counsel.

                  Where any Person is required  to make,  give or execute two or
more applications,  requests, consents,  certificates,  statements,  opinions or
other instruments under this Agreement,  they may, but need not, be consolidated
and form one instrument.

                  Section  11.3.  Acts  of  Owners.  (a)  Any  request,  demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this  Agreement  to be  given  or taken by the  Owners  may be  embodied  in and
evidenced by one or more  instruments of  substantially  similar tenor signed by
such Owners in person or by an agent duly appointed in writing;  and,  except as
herein  otherwise  expressly  provided,  such action shall become effective when
such  instrument or instruments  are delivered to the Trustee,  and, where it is
hereby expressly required,  to the Company.  Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "act" of the Owners signing such instrument or  instruments.  Proof of
execution of any such instrument or of a writing appointing any such agent shall
be sufficient  for any purpose of this  Agreement and conclusive in favor of the
Trustee and the Trust, if made in the manner provided in this Section.

                                       89
<PAGE>
                  (b) The fact and date of the  execution  by any  Person of any
such  instrument  or writing may be proved by the affidavit of a witness of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also constitute sufficient proof of his authority.

                  (c) The  ownership  of  Certificates  shall be  proved  by the
Register.

                  (d) Any request,  demand,  authorization,  direction,  notice,
consent,  waiver or other action by the Owner of any Certificate  shall bind the
Owner of every  Certificate  issued upon the registration of transfer thereof or
in exchange therefor or in lieu thereof, in respect of anything done, omitted or
suffered to be done by the Trustee or the Trust in reliance thereon,  whether or
not notation of such action is made upon such Certificates.

                  Section 11.4. Notices,  etc. to Trustee. Any request,  demand,
authorization,  direction, notice, consent, waiver or act of the Owners or other
documents  provided or  permitted by this  Agreement  to be made upon,  given or
furnished to or filed with the Trustee by any Owner, the Certificate  Insurer or
by the Company shall be sufficient for every purpose  hereunder if made,  given,
furnished  or filed in writing  to or with and  received  by the  Trustee at its
corporate trust office as set forth in Section 2.2 hereof.

                  Section  11.5.  Notices  and  Reports  to  Owners;  Waiver  of
Notices.  Where this Agreement provides for notice to Owners of any event or the
mailing of any report to Owners,  such  notice or report  shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided)  if mailed,  first-class
postage prepaid,  to each Owner affected by such event or to whom such report is
required  to be  mailed,  at the  address  of such  Owner as it  appears  on the
Register,  not later than the latest  date,  and not earlier  than the  earliest
date, prescribed for the giving of such notice or the mailing of such report. In
any case  where a notice or report  to Owners is mailed in the  manner  provided
above,  neither  the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular  Owner shall affect the sufficiency
of such notice or report with respect to other Owners,  and any notice or report
which is mailed in the manner herein provided shall be conclusively  presumed to
have been duly given or provided.

                  Where this Agreement  provides for notice in any manner,  such
notice may be waived in writing by any Person  entitled to receive  such notice,
either  before or after the event,  and such waiver shall be the  equivalent  of
such notice.  Waivers of notice by Owners  shall be filed with the Trustee,  but
such filing  shall not be a condition  precedent  to the  validity of any action
taken in reliance upon such waiver.

                  In case,  by reason of the  suspension of regular mail service
as a  result  of a  strike,  work  stoppage  or  similar  activity,  it shall be
impractical  to mail  notice of any event to Owners when such notice is required
to be given  pursuant to any  provision  of this  Agreement,  then any manner of
giving such notice as shall be satisfactory to the Trustee shall be deemed to be
a sufficient giving of such notice.

                  Where this Agreement  provides for notice to any rating agency
that rated any  Certificates,  failure to give such notice  shall not affect any
other rights or obligations created hereunder.

                                       90
<PAGE>
                  Section  11.6.  Rules by Trustee and the Company.  The Trustee
may make  reasonable  rules for any  meeting of  Owners.  The  Company  may make
reasonable rules and set reasonable requirements for its functions.

                  Section  11.7.  Successors  and  Assigns.  All  covenants  and
agreements in this  Agreement by any party hereto shall bind its  successors and
assigns, whether so expressed or not.

                  Section  11.8.  Severability.  In case any  provision  in this
Agreement or in the Certificates shall be invalid, illegal or unenforceable, the
validity,  legality and enforceability of the remaining  provisions shall not in
any way be affected or impaired thereby.

                  Section 11.9. Benefits of Agreement. Nothing in this Agreement
or in the Certificates,  expressed or implied,  shall give to any Person,  other
than the  Owners,  the  Certificate  Insurer  and the  parties  hereto and their
successors  hereunder,  any benefit or any legal or equitable  right,  remedy or
claim under this Agreement.

                  Section 11.10.  Legal Holidays.  In any case where the date of
any Remittance  Date, any Payment Date, any other date on which any distribution
to any Owner is proposed to be paid or any date on which a notice is required to
be sent to any Person  pursuant  to the terms of this  Agreement  shall not be a
Business Day, then  (notwithstanding  any other provision of the Certificates or
this Agreement) payment or mailing need not be made on such date but may be made
on the next succeeding Business Day with the same force and effect as if made or
mailed on the nominal  date of any such  Remittance  Date,  such Payment Date or
such other date for the payment of any  distribution to any Owner or the mailing
of such notice,  as the case may be, and no interest shall accrue for the period
from and after any such nominal  date,  provided such payment is made in full on
such next succeeding Business Day.

                  Section 11.11.  Governing Law. In view of the fact that Owners
are  expected to reside in many  states and  outside  the United  States and the
desire to establish  with  certainty that this Agreement will be governed by and
construed  and  interpreted  in  accordance  with  the law of a state  having  a
well-developed  body of commercial and financial law relevant to transactions of
the type  contemplated  herein,  this  Agreement and each  Certificate  shall be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

                  Section 11.12.  Counterparts.  This instrument may be executed
in any number of  counterparts,  each of which so executed shall be deemed to be
an original, but all such counterparts shall together constitute but one and the
same instrument.

                  Section 11.13.  Usury.  The amount of interest payable or paid
on any  Certificate  under the terms of this  Agreement  shall be  limited to an
amount which shall not exceed the maximum  nonusurious  rate of interest allowed
by the  applicable  laws of the State of New York or any  applicable  law of the
United States  permitting a higher maximum  nonusurious  rate that preempts such
applicable  New York laws,  which could lawfully be contracted  for,  charged or
received (the "Highest  Lawful  Rate").  In the event any payment of interest on
any Certificate  exceeds the Highest Lawful Rate, the Trust stipulates that such
excess amount will be deemed to have been paid to the Owner of such  Certificate
as a result of an error on the part of the Trustee acting on behalf of the Trust
and the Owner  receiving such excess payment shall  promptly,  upon discovery of
such  error or upon  notice  thereof  from the  Trustee  on behalf of the Trust,
refund the amount of such  excess  or, at the  option of such  Owner,  apply the
excess to the  payment  of  principal  of such  Certificate,  if any,  remaining
unpaid.  In addition,  all sums paid or agreed to be paid to the Trustee for the
benefit of Owners of Certificates for the use,
  
                                     91
<PAGE>
forbearance or detention of money shall,  to the extent  permitted by applicable
law, be amortized,  prorated,  allocated and spread  throughout the full term of
such Certificates.

                  Section 11.14. Amendment.  (a) The Trustee, the Depositor, the
Company and the Servicer,  may at any time and from time to time, with the prior
approval of the  Certificate  Insurer but without the giving of notice to or the
receipt of the consent of the Owners,  amend this  Agreement for the purposes of
(i) removing the restriction  against the transfer of a Class R Certificate to a
Disqualified  Organization  (as such term is defined in the Code) if accompanied
by an approving  opinion of counsel  experienced  in federal  income tax matters
addressed to the  Certificate  Insurer and the Trustee,  (ii) complying with the
requirements  of the Code including any  amendments  necessary to maintain REMIC
status of the assets of the Trust treated as a REMIC hereunder, (iii) curing any
ambiguity and (iv) correcting or supplementing  any provisions of this Agreement
which are  inconsistent  with any other  provisions of this Agreement;  provided
that  prior to the  effectiveness  of such  amendment,  the  Company  either (A)
delivers an opinion of counsel  acceptable  to the  Trustee and the  Certificate
Insurer that such  amendment will not adversely  affect in any material  respect
the interest of the Owners and the Certificate  Insurer or (B) delivers a letter
from each  Rating  Agency  stating  that  such  amendment  will not  result in a
withdrawal or reduction of the rating of the Class A Certificates without regard
to the Certificate Insurance Policy.  Notwithstanding  anything to the contrary,
no such  amendment  shall (a)  change in any  manner the amount of, or delay the
timing of,  payments  which are required to be  distributed to any Owner without
the  consent of the Owner of such  Certificate,  (b) change the  percentages  of
Percentage  Interest  which are  required  to  consent  to any such  amendments,
without  the consent of the Owners of all  Certificates  of the Class or Classes
affected  then  outstanding  or (c) which  affects  in any  manner  the terms or
provisions of the Certificate Insurance Policy.

                  (b) This  Agreement  may be  amended  from time to time by the
Servicer,  the Company,  the  Depositor  and the Trustee with the consent of the
Certificate  Insurer  (which  consent shall not be withheld if, in an opinion of
counsel addressed to the Trustee and the Certificate  Insurer,  failure to amend
would adversely  affect the interests of the Owners) and the Owners of a 66 2/3%
of the Class A  Certificates  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 Owners; provided,  however, that no
such amendment  shall be made that no such amendment  shall reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans which
are required to be  distributed  on any  Certificate  without the consent of the
Owner of such  Certificate or reduce the percentage for each Class the Owners of
which are required to consent to any such  amendment  without the consent of the
Owners of 100% of each Class of Certificates affected thereby.

                  (c)  Each  proposed  amendment  to  this  Agreement  shall  be
accompanied by an opinion of counsel nationally recognized in federal income tax
matters and reasonably  acceptable to the Certificate  Insurer  addressed to the
Trustee and to the  Certificate  Insurer to the effect that such amendment would
not adversely affect the status of the Trust as a REMIC.

                  (d) The Certificate Insurer, the Owners,  Moody's and Standard
& Poor's  shall be provided  with copies of any  amendments  to this  Agreement,
together with copies of any opinions or other documents or instruments  executed
in connection therewith.

                  Section 11.15. REMIC Status; Taxes. (a) The Tax Matters Person
shall  prepare and file or cause to be filed with the Internal  Revenue  Service
federal  tax  or  information   returns  with  respect  to  the  Trust  and  the
Certificates  containing such information and at the times and in such manner as
may be required by the Code or applicable Treasury regulations and shall furnish
to Owners such  statements 

                                       92
<PAGE>
or information at the times and in such manner as may be required  thereby.  For
this  purpose,  the Tax Matters  Person may, but need not,  rely on any proposed
regulations  of the United States  Department  of the Treasury.  The Tax Matters
Person shall indicate the election to treat the Trust as a REMIC (which election
shall apply to the taxable  period  ending  December 31, 1996 and each  calendar
year thereafter) in such manner as the Code or applicable  Treasury  regulations
may prescribe.  The Company, as Tax Matters Person appointed pursuant to Section
11.17 hereof,  shall sign all tax  information  returns  filed  pursuant to this
Section 11.15.  The Tax Matters Person shall provide  information  necessary for
the  computation  of tax imposed on the transfer of a Class R  Certificate  to a
Disqualified  Organization,  an  agent  of  a  Disqualified  Organization  or  a
pass-through entity in which a Disqualified Organization is the record holder of
an interest. The Tax Matters Person shall provide the Trustee with copies of any
Federal tax or  information  returns  filed,  or caused to be filed,  by the Tax
Matters Person with respect to the Trust or the Certificates.

                  (b) The Tax  Matters  Person  shall  timely  file all  reports
required to be filed by the Trust with any federal,  state or local governmental
authority having jurisdiction over the Trust,  including other reports that must
be filed with the Owners,  such as the Internal Revenue  Service's Form 1066 and
Schedule Q and the form required  under Section 6050K of the Code, if applicable
to REMICs.  Furthermore,  the Tax  Matters  Person  shall  report to Owners,  if
required,  with respect to the allocation of expenses pursuant to Section 212 of
the Code in accordance with the specific  instructions to the Tax Matters Person
by the Company with  respect to such  allocation  of  expenses.  The Tax Matters
Person  shall  collect any forms or reports  from the Owners  determined  by the
Company to be required under applicable federal, state and local tax laws.

                  (c) The Tax  Matters  Person  shall  provide  to the  Internal
Revenue  Service and to persons  described in Section  860E(e)(3) and (6) of the
Code  the  information   described  in  Proposed  Treasury   Regulation  Section
1.860D-1(b)(5)(ii),  or any successor regulation thereto.  Such information will
be provided in the manner  described  in Proposed  Treasury  Regulation  Section
1.860E(2)(a)(5), or any successor regulation thereto.

                  (d) The Company  covenants and agrees that within ten Business
Days  after the  Startup  Day it shall  provide  to the Tax  Matters  Person any
information  necessary to enable the Tax Matters Person to meet its  obligations
under subsections (b) and (c) above.

                  (e) The Trustee,  the Depositor,  the Company and the Servicer
each  covenants  and agrees for the  benefit of the Owners (i) to take no action
which would result in the  termination  of "REMIC" status for the Trust (ii) not
to engage in any  "prohibited  transaction",  as such term is defined in Section
860F(a)(2)  of the Code and (iii) not to  engage in any other  action  which may
result in the imposition on the Trust of any other taxes under the Code.

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

                  (g) Except as otherwise permitted by Section 7.6(b) hereof, no
Eligible  Investment  shall be sold prior to its stated  maturity  (unless  sold
pursuant to a plan of liquidation in accordance with Article IX hereof).

                  (h) Neither  the Company nor the Trustee  shall enter into any
arrangement  by which the Trustee will receive a fee or other  compensation  for
services rendered pursuant to this Agreement, which

                                       94
<PAGE>
fee or other compensation is paid from the Trust Estate, other than as expressly
contemplated by this Agreement.

                  (i)  Notwithstanding  the  foregoing  clauses (g) and (h), the
Trustee or the Company may engage in any of the transactions  prohibited by such
clauses,  provided  that the Trustee  shall have  received an opinion of counsel
experienced  in federal  income tax matters  and  reasonably  acceptable  to the
Certificate  Insurer,  which opinion shall not be at the expense of the Trustee,
to the effect  that such  transaction  does not  result in a tax  imposed on the
Trustee or cause a termination of REMIC status for the Trust; provided, however,
that such transaction is otherwise permitted under this Agreement.

                  Section 11.16.  Additional Limitation on Action and Imposition
of Tax. (a) Any provision of this Agreement to the contrary notwithstanding, the
Trustee shall not, without having obtained an opinion of counsel  experienced in
federal income tax matters and reasonably acceptable to the Certificate Insurer,
which  opinion  shall not be at the expense of the  Trustee,  to the effect that
such  transaction  does not  result  in a tax  imposed  on the  Trust or cause a
termination  of REMIC  status  for the  Trust,  (i) sell any assets in the Trust
Estate,  (ii) accept any  contribution  of assets after the Startup Day or (iii)
agree to any modification of this Agreement.

                  (b) In the  event  that  any  tax is  imposed  on  "prohibited
transactions" of the Trust as defined in Section  860F(a)(2) of the Code, on the
"net  income from  foreclosure  property"  as defined in Section  860G(c) of the
Code, on any contribution to the Trust after the Startup Day pursuant to Section
860G(d)  of the Code or any other tax (other  than any  minimum  tax  imposed by
Sections  23151(a) or 23153(a) of the  California  Revenue and Taxation Code) is
imposed, such tax shall be paid by (i) the Trustee, if such tax arises out of or
results  from a breach  by the  Trustee  of any of its  obligations  under  this
Agreement, (ii) the Servicer, if such tax arises out of or results from a breach
by the  Servicer of any of its  obligations  under this  Agreement  or (iii) the
Owners of the Class R Certificates in proportion to their Percentage  Interests.
To the  extent  such  tax is  chargeable  against  the  Owners  of the  Class  R
Certificates,  notwithstanding  anything to the contrary  contained herein,  the
Trustee is hereby authorized to retain from amounts  otherwise  distributable to
the Owners of the Class R Certificates on any Payment Date  sufficient  funds to
reimburse  the  Trustee  for the  payment  of such tax (to the  extent  that the
Trustee has not been previously reimbursed or indemnified therefor). The Trustee
agrees  to  first  seek  indemnification  for any  such  tax  payment  from  any
indemnifying   parties  before   reimbursing   itself  from  amounts   otherwise
distributable to the Owners of the Class R Certificates.

                  Section  11.17.  Appointment  of  Tax  Matters  Person.  A Tax
Matters Person will be appointed for the Trust for all purposes of the Code, and
such Tax Matters Person will perform,  or cause to be performed  through agents,
such duties and take,  or cause to be taken,  such actions as are required to be
performed  or taken by the Tax Matters  Person  under the Code.  The Tax Matters
Person  for  the  Trust  shall  be the  Company  as  long  as it  owns a Class R
Certificate  or, if the Company does not own a Class R  Certificate,  may be any
other entity selected by the Company that owns a Class R Certificate.

                  Section  11.18.  The  Certificate   Insurer.  The  Certificate
Insurer is a third-party  beneficiary of this Agreement.  Any right conferred to
the  Certificate  Insurer  shall be  suspended  during  any  period in which the
Certificate  Insurer  is  in  default  in  its  payment  obligations  under  the
Certificate Insurance Policies.  During any period of suspension the Certificate
Insurer's  rights hereunder shall vest in the Owners of the Class A Certificates
and shall be  exercisable  by the  Owners of at least a majority  in  Percentage
Interest of the Class A Certificates then Outstanding. At such time as the Class
A Certificates are no longer Outstanding  hereunder and the Certificate  Insurer
has been reimbursed for all

                                       94
<PAGE>
Insured Payments to which it is entitled  hereunder,  the Certificate  Insurer's
rights hereunder shall terminate.


                  Section  11.19.  Maintenance of Records.  Each  Originator and
Owner of a Class R Certificate shall each continuously keep an original executed
counterpart of this Agreement in its official records.

                  Section 11.20.  Notices.  All notices hereunder shall be given
as follows,  until any superseding  instructions  are given to all other Persons
listed below:

         The Trustee:               Bankers Trust Company of California, N.A.
                                    3 Park Plaza, 16th Floor
                                    Irvine, California  92714
                                    Attention:  First Alliance Mortgage
                                           Loan Trust, Series 1996-1
                                    Tel:  (714) 253-7575
                                    Fax:  (714) 253-7577

         The Company:               First Alliance Mortgage Company
                                    17305 Von Karman Avenue
                                    Irvine, California  92714-6203
                                    Attention:  Director:  Secondary Marketing
                                    Tel:  (714) 224-8357
                                    Fax:  (714) 224-8366

         The Servicer:              First Alliance Mortgage Company
                                    17305 Von Karman Avenue
                                    Irvine, California  92714-6203
                                    Attention:  Cassandra Fraulino
                                    Tel:  (714) 224-8357
                                    Fax:  (714) 224-8366

         The Depositor:             Prudential Securities Secured Financing
                                    Corporation
                                    199 Water Street
                                    26th Floor
                                    New York, NY  10292
                                    Attention: Director - Mortgage Finance Group
                                    Tel: (212)
                                    Fax:  (212)

         The Certificate
         Insurer:                   MBIA Insurance Corporation
                                    113 King Street
                                    Armonk, New York  10504
                                    Attention:  Surveillance Dept.:
                                       Structured Finance Group (First Alliance
                                    96-1)
                                    Tel: (914) 765-3111
                                    Fax:  (914) 765-3919

                                       95
<PAGE>
         Moody's:                   Moody's Investors Service
                                    99 Church Street
                                    New York, New York  10007
                                    Attention: The Home Equity Monitoring 
                                    Department

         Standard & Poor's:         Standard & Poor's, A Division of The McGraw-
                                    Hill Companies
                                    26 Broadway
                                    15th Floor
                                    New York, New York  10004
                                    Attention: Residential Mortgage
                                       Surveillance Dept.

         Underwriter:               Prudential Securities Incorporated
                                    One New York Plaza, 15th Floor
                                    New York, New York  10292-2015
                                    Attention: Director, Mortgage Finance Group
                                    Tel: (212) 778-1000
                                    Fax: (212) 778-5099


                                       96
<PAGE>
                  IN WITNESS WHEREOF,  the Depositor,  the Company, the Servicer
and the  Trustee  have  caused  this  Agreement  to be duly  executed  by  their
respective officers thereunto duly authorized,  all as of the day and year first
above written.


                             PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

                                    By:_________________________________________
                                       Name: ___________________________________
                                       Title:___________________________________


                                    FIRST ALLIANCE MORTGAGE COMPANY


                                    By: ________________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                    FIRST ALLIANCE MORTGAGE COMPANY,
                                      as Servicer


                                    By: ________________________________________
                                       Name: ___________________________________
                                       Title: __________________________________


                                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                                      as Trustee


                                    By:_________________________________________
                                       Name:____________________________________
                                       Title: __________________________________



                                       97
<PAGE>
                          CERTIFICATE OF ACKNOWLEDGMENT

STATE OF CALIFORNIA    )
                       )  ss.:
COUNTY OF ORANGE       )


                  On the ___ day of March,  1996,  before  me, a Notary  Public,
personally appeared  ____________________,  personally known to me (or proved to
me on the  basis  of  satisfactory  evidence)  to be the  person  whose  name is
subscribed to the within  instrument and acknowledged to me that he executed the
same in his authorized capacity, and that by his signature on the instrument the
person,  or the entity  upon  behalf of which the  person  acted,  executed  the
instrument.


                                   z WITNESS my hand and official seal.


                                                                [NOTARIAL SEAL]

- --------------------------------
         Notary Public





                                       98
<PAGE>
                     
STATE OF NEW YORK      )
                       )   ss.:
COUNTY OF NEW YORK     )



                  On the ____ day of March,  1996,  before me, a Notary  Public,
personally appeared  ____________________,  personally known to me (or proved to
me on the  basis  of  satisfactory  evidence)  to be the  person  whose  name is
subscribed to the within instrument and acknowledged to me that she executed the
same in her authorized capacity, and that by her signature on the instrument the
person,  or the entity  upon  behalf of which the  person  acted,  executed  the
instrument.


                  WITNESS my hand and official seal.


                                                                 [NOTARIAL SEAL]



- --------------------------------
         Notary Public




                                       99
<PAGE>
                                                                    EXHIBIT A-1


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-1
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-1 CERTIFICATE
                          (7.34% Class A-1 Certificate)

              Representing Certain Interests Relating to a Pool of
               Mortgage Loans in Group I formed by First Alliance
                        Mortgage Company, and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY
                                   as Servicer


                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to  Issuer  ("First  Alliance  Mortgage  Loan  Trust  1996-1")  or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

                  This  certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company,  the Depositor,  any Originator or any of their
subsidiaries and affiliates.  This certificate represents a fractional ownership
interest  in Group I  described  herein,  moneys  in  certain  Accounts  created
pursuant  to the Pooling  and  Servicing  Agreement  and  certain  other  rights
relating  thereto and is payable only from  amounts  received by the Trustee (i)
relating to the Mortgage Loans in Group I held by the Trust and (ii) pursuant to
the Class A-1 Certificate Insurance Policy.


No.:  A-1-1              March 29, 1996                   31846L AY2
                            Date                             CUSIP

              $20,541,000                                 June 20, 2027
- ---------------------------------------             --------------------------
     Certificate Principal Amount                        Final Scheduled
                                                           Payment Date

                                   Cede & Co.
                                Registered Owner



                                                                                                           
                                      A-1-1

<PAGE>
         The  registered  Owner  named  above  is  the  registered  Owner  of  a
fractional  interest in (i) a pool of fixed rate mortgage  loans (the  "Mortgage
Loans")  secured by first or second  mortgages  or deeds of trust  assigned to a
particular  mortgage  loan  group  ("Group  I")  which  will be  formed by First
Alliance  Mortgage  Company (the "Company" or, in its capacity as servicer,  the
"Servicer"),  a California  corporation,  and sold by the Company to  Prudential
Securities  Secured  Financing  Corporation  (the  "Depositor")  and sold by the
Depositor to Bankers  Trust  Company of  California,  N.A.,  a national  banking
association,  as trustee (the  "Trustee") on behalf of First  Alliance  Mortgage
Loan Trust 1996-1 (the "Trust")  pursuant to that certain  Pooling and Servicing
Agreement  dated as of March 1, 1996 (the "Pooling and Servicing  Agreement") by
and among the Depositor,  the Company,  the Servicer and the Trustee,  (ii) such
amounts,  including Eligible  Investments and the proceeds of payments under the
Class A-1 Certificate  Insurance Policy, as from time to time may be held in the
related  Accounts  (except as  otherwise  provided in the Pooling and  Servicing
Agreement),  each created pursuant to the Pooling and Servicing Agreement, (iii)
any Property  relating to the Mortgage  Loans in Group I, the ownership of which
has been effected in the name of the Servicer on behalf of the Trust as a result
of  foreclosure  or acceptance by the Servicer of a deed in lieu of  foreclosure
and that has not  been  withdrawn  from the  Trust  Estate,  (iv) any  Insurance
Policies relating to the Mortgage Loans in Group I and any rights of the Company
in any  Insurance  Policies  relating to the Mortgage  Loans in Group I, (v) Net
Liquidation Proceeds relating to the Mortgage Loans in Group I, (vi) the related
Certificate  Insurance  Policy,  (vii) the rights of the  Depositor  against the
Company  under the  Purchase  Agreement  and (viii)  the  rights of the  Company
against any Originator pursuant to the related Master Transfer Agreement and the
proceeds of any of the above.  Such Mortgage  Loans in Group I and other amounts
and property enumerated above are hereinafter referred to as "Group I."

                  The Certificate  Principal  Amount set forth above is equal to
the product of (i) the Percentage  Interest  represented by this Certificate and
(ii) the  aggregate  Original  Certificate  Principal  Balance  of the Class A-1
Certificates on March 29, 1996 (the "Startup Date"), which was $20,541,000.  The
Owner hereof may receive principal payments on each Payment Date, as hereinafter
described,  which will fully amortize such Certificate Principal Amount over the
period from the date of initial delivery hereof to the final Payment Date of the
Class A-1 Certificates.  Therefore,  the actual outstanding  principal amount of
this Class A-1 Certificate,  on any date subsequent to April 22, 1996 (the first
Payment  Date)  will be less than the  Certificate  Principal  Amount  set forth
above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN A CLASS OF "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

                  NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE

                                                                                                           
                                      A-1-2
<PAGE>
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-1,  Mortgage
Loan  Asset  Backed  Certificates,   Class  A-1  Certificates  (the  "Class  A-1
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents  and by which such Owner is bound.  Also  issued  under the  Pooling and
Servicing  Agreement are Class A-2  Certificates  and Class R Certificates;  all
such Certificates are collectively referred to herein as the "Certificates."

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  April  22,  1996,  the  Owners  of the  Class  A-1
Certificates  as of the  close  of  business  on the  last  business  day of the
calendar  month  immediately  preceding the calendar month in which such Payment
Date  occurs  (the  "Record  Date")  will be  entitled  to receive the Class A-1
Distribution Amount relating to such Payment Date. Distributions will be made in
immediately  available funds to such Owners,  by wire transfer or otherwise,  to
the account of such Owner at a domestic bank or other entity having  appropriate
facilities  therefor,  if such  Owner has so  notified  the  Trustee  at least 5
business  days  prior to the  related  record  date,  or by check  mailed to the
address of the person entitled thereto as it appears on the Register.

                  Each  Owner  of  record  of a Class  A-1  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment Date to the Owners of the Class A-1 Certificates.

                  "Class A-1 Distribution Amount" means the sum of (x) the Group
I  Principal  Distribution  Amount  payable  to  the  Owners  of the  Class  A-1
Certificates  pursuant to Section  7.5(d)(iv)(B)  of the  Pooling and  Servicing
Agreement and (y) the Class A-1 Current Interest.

                  Class A-1 Current  Interest  means,  with  respect to interest
accruing on or after the Cut-Off Date and as of any Payment Date,  the aggregate
amount  of  interest  accrued  on the Class A-1  Certificate  Principal  Balance
immediately  prior to such  Payment  Date  during the related  Interest  Accrual
Period at the Class A-1 Pass-Through Rate.

                  Group I Principal  Distribution  Amount means, with respect to
the Fixed Rate Certificates for any Payment Date, the lesser of:

         (x)      the  Group  I  Total  Available Funds plus any Group I Insured
                  Payment; and

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

                           1.   the Class A-1 Carry-Forward Amount,

                           2.   the principal  portion of all scheduled  monthly
                                payments on the Mortgage Loans in Group I due on
                                or prior to the  related  Due  Date  during  the
                                related  Due  Period,  to  the  extent  actually
                                received  by  the  Trustee  on or  prior  to the
                                related   Remittance   Date  or  to  the  extent
                                advanced by the Servicer on or

                                                                                                           
                                      A-1-3
<PAGE>
                                prior  to the  related  Remittance  Date and any
                                Prepayments  made by the  respective  Mortgagors
                                during the related Remittance Period,

                           3.   the Loan Balance of each  Mortgage Loan in Group
                                I that either was  repurchased by the Company or
                                an  Originator  or  purchased by the Servicer on
                                the related  Remittance Date, to the extent such
                                Loan Balance is actually received by the Trustee
                                on or prior to the related Remittance Date,

                           4.   any  Substitution   Amounts   delivered  by  the
                                Company  or  an   Originator   on  the   related
                                Remittance    Date   in   connection    with   a
                                substitution  of a Mortgage  Loan in Group I (to
                                the extent such  Substitution  Amounts relate to
                                principal),  to  the  extent  such  Substitution
                                Amounts are actually  received by the Trustee on
                                or prior to the related Remittance Date,

                           5.   all Net Liquidation  Proceeds actually collected
                                by the  Servicer  with  respect to the  Mortgage
                                Loans in Group I during the  related  Remittance
                                Period  (to  the  extent  such  Net  Liquidation
                                Proceeds  relate  to  principal)  to the  extent
                                actually  received by the Trustee on or prior to
                                the related Remittance Date,

                          6.    the amount of any Group I Subordination  Deficit
                                for such Payment Date,

                          7.    the  proceeds  received  by the  Trustee  of any
                                termination as set forth in Article IX hereof of
                                Group I (to the extent such proceeds  related to
                                principal), and

                          8.    the amount of any Subordination  Increase Amount
                                with respect to Group I for such  Payment  Date,
                                to the extent of any Net Monthly Excess Cashflow
                                available for such purpose;

               over

                (ii)      the amount of any Subordination  Reduction Amount with
                          respect to Group I for such Payment Date.

                  If, on any Payment Date, the amount of Group I Total Available
Funds  then on  deposit  in the  Certificate  Account is less than the Class A-1
Current Interest and the Group I Subordination Deficit on such Payment Date, the
Owners of the Class A-1  Certificates  will  receive  on such  Payment  Date the
amount of the Group I Total  Available  Funds and the amount of such  shortfall,
together  with  interest  on such  shortfall  at  one-twelfth  of the  Class A-1
Pass-Through  Rate from such Payment Date to the next Payment Date (resulting in
a compounding of interest) (the "Class A-1 Carry-Forward Amount"), which will be
distributed to the Owners of the Class A-1 Certificates on the next Payment Date
or, if Group I Total Available  Funds are  insufficient to distribute such Class
A-1  Carry-Forward  Amount  in full on such  Payment  Date,  then on  succeeding
Payment  Dates.  Pursuant to and in  accordance  with the Class A-1  Certificate
Insurance  Policy,  the  Certificate  Insurer is required,  to the extent of any
insufficiency  in  Group I Total  Available  Funds,  to  make  Insured  Payments
available to the Trustee  necessary to  distribute  the full amount of the Class
A-1 Distribution  Amount on each Payment Date. If the Certificate  Insurer makes
timely  payment under the Class A-1  Certificate  Insurance  Policy no Class A-1
Carry-Forward Amount will exist.


                                                                                                           
                                      A-1-4

<PAGE>
                  Upon  receipt  of  amounts  under the  Class  A-1  Certificate
Insurance  Policy  on behalf of the  Owners of the Class A-1  Certificates,  the
Trustee shall distribute in accordance with the Pooling and Servicing  Agreement
such amounts to the Owners of the Class A-1 Certificates.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable  to any Owner shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter  int o Sub-Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed  by, the  Depositor,  the Company,  any Originator or any of their
subsidiaries  and  affiliates  and are not insured or  guaranteed by the Federal
Deposit Insurance Corporation,  the Government National Mortgage Association, or
any other governmental  agency.  This Certificate is limited in right of payment
to certain  collections and recoveries relating to the Mortgage Loans in Group I
and  amounts on deposit in the  Accounts  (except as  otherwise  provided in the
Pooling and Servicing  Agreement) and payments  received by the Trustee pursuant
to the Class A-1 Certificate  Insurance  Policy,  all as more  specifically  set
forth hereinabove and in the Pooling and Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms hereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of the  Trust  Estate  is  effected  pursuant  to the  Pooling  and
Servicing Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust  all (but not  fewer  than  all)  remaining  Mortgage  Loans and other
property then constituting the Trust Estate, and thereby effect early retirement
of the  Class  A-1  Certificates,  on any  Remittance  Date  when the  aggregate
outstanding  Loan  Balances of the Mortgage  Loans in the Trust Estate is 10% or
less of the Original Aggregate Loan Balance and (ii)

                                                                                                           
                                      A-1-5
<PAGE>
under  certain  circumstances  relating to the  qualification  of the Trust as a
REMIC under the Code the Mortgage Loans may be sold, thereby affecting the early
retirement of the Class A-1 Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Owners  of  a  majority  of  the   Percentage   Interests
represented by the Class A Certificates,  upon compliance with the  requirements
set forth in the  Pooling  and  Servicing  Agreement,  have the right,  with the
consent of the Certificate  Insurer, to exercise any trust or power set forth in
the Pooling and  Servicing  Agreement  with respect to the  Certificates  or the
Trust Estate.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-1  Certificates  are issuable  only as  registered
Certificates  in  denominations  of  $1,000  certificate  principal  amount  and
integral multiples of $1,000. As provided in the Pooling and Servicing Agreement
and subject to certain limitations therein set forth, Class A-1 Certificates are
exchangeable  for  new  Class  A-1  Certificates  of  authorized   denominations
evidencing the same aggregate principal amount.

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary.


                                                                                                           
                                      A-1-6
<PAGE>
                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.

                                       BANKERS TRUST COMPANY OF CALIFORNIA,
                                       N.A., as Trustee



                                       By:
                                          --------------------------------------
                                         Name:    
                                              ---------------------------------- 
                                         Title:
                                               ---------------------------------



Trustee Authentication
BANKERS TRUST COMPANY OF CALIFORNIA, N.A., as Trustee

By:
    --------------------------
Name:
    --------------------------
Title:
    --------------------------



                              








                                      A-1-7

<PAGE>
                             STATEMENT OF INSURANCE

                  MBIA Insurance Corporation (the "Insurer") has issued a policy
containing the following provisions,  such Policy being on file at Bankers Trust
Company of California, N.A., Irvine, California, as trustee (the "Trustee").

                  The Insurer,  in  consideration  of the payment of the premium
and  subject to the terms of the Class A-1  Certificate  Insurance  Policy  (the
"Policy"),  thereby unconditionally and irrevocably guarantees to any Owner that
an  amount  equal to each full and  complete  Group I  Insured  Payment  will be
received  by the  Trustee or its  successor,  on behalf of the  Owners  from the
Insurer,  for  distribution  by the  Trustee  to  each  Owner  of  each  Owner's
proportionate  share of the Group I Insured  Payment.  The Insurer's  obligation
under the Policy with respect to a particular  Group I Insured  Payment shall be
discharged to the extent funds equal to the Group I Insured Payment are received
by the Trustee,  whether or not such funds are properly  applied by the Trustee.
Group I Insured Payments shall be made only at the time set forth in the Policy,
and no  accelerated  Group I Insured  Payments  shall be made  regardless of any
acceleration of the Obligations,  unless such acceleration is at the sole option
of the Insurer. "Obligations" shall mean:

                                   $20,541,000
                    First Alliance Mortgage Loan Trust 1996-1
                     Mortgage Loan Asset Backed Certificates
                                    Class A-1

                  Notwithstanding the foregoing  paragraph,  the Policy does not
cover shortfalls,  if any, attributable to the liability of the Trust, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such liability).

                  The  Insurer  will pay any Group I Insured  Payment  that is a
Group I Preference  Amount on the Business Day  following  receipt on a Business
Day by the Fiscal  Agent (as  described  below) of (i) a  certified  copy of the
order requiring the return of such Group I Preference Amount, (ii) an opinion of
counsel  satisfactory to the Insurer that such order is final and not subject to
appeal,  (iii) an  assignment  in such  form as is  reasonably  required  by the
Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner
relating to or arising under the Obligations  against the debtor which made such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the  court  exercising  jurisdiction  on behalf of the Owner and not to
such Owner directly unless such Owner has returned principal or interest paid on
the  Obligations to such receiver or trustee in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the related  Group I  Distribution  Amount is due or the  Business  Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A. as Fiscal Agent for the Insurer, or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below); provided that, if such Notice is received after 12:00 noon New York City
time on such  Business  Day, it will be deemed to be  received on the  following
Business  Day. If any such Notice  received by the Fiscal Agent is not in proper
form

             
                                                                                      
                                      A-1-8
<PAGE>
or is otherwise insufficient for the purpose of making a claim under the Policy,
it shall be deemed not to have been received by the Fiscal Agent for purposes of
this  paragraph,  and the Insurer or the Fiscal Agent, as the case may be, shall
promptly so advise the Trustee and the Trustee may submit an amended Notice.

                  Group  I  Insured  Payments  due  under  the  Policy,   unless
otherwise  stated in the Policy,  will be  disbursed  by the Fiscal Agent to the
Trustee on behalf of the Owners by wire transfer of immediately  available funds
in the amount of the Group I Insured Payment less, in respect of Group I Insured
Payments related to Group I Preference  Amounts,  any amount held by the Trustee
for the payment of such Group I Insured Payment and legally available therefor.

                  The Fiscal  Agent is the agent of the  Insurer  only,  and the
Fiscal  Agent  shall in no event be  liable  to the  Owners  for any acts of the
Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited,
sufficient funds to make payments due under the Policy.

                  As used in the  Policy,  the  following  terms  shall have the
following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
of March 1, 1996 among Prudential Securities Secured Financing  Corporation,  as
Depositor,  First Alliance Mortgage Company, as Company, First Alliance Mortgage
Company, as Servicer and Bankers Trust Company of California,  N.A., as Trustee,
without  regard to any amendment or supplement  thereto unless the Insurer shall
have consented in writing thereto.

                  "Business  Day" means any day other than a Saturday,  a Sunday
or a day on which banking  institutions in New York City or in the city in which
the  corporate  trust office of the Trustee  under the  Agreement is located are
authorized or obligated by law or executive order to close.

                  "Group I  Insured  Payment,"  with  respect  to the  Class A-1
Certificates  and as to any Payment Date,  will equal the sum of (i) the excess,
if  any,  of (a) the sum of the  Class  A-1  Current  Interest  and the  Group I
Subordination Deficit, if any, over (b) the Group I Total Available Funds (after
applying the cross collateralization provisions of Section 7.5(d)(ii)(A) and (B)
of the  Agreement,  after any deduction  for the Group I Premium  Amount and the
Group I Trustee  Fee and after  taking  into  account the portion of the Group I
Principal  Distribution  Amount to be actually  distributed on such Payment Date
without  regard to any Group I Insured  Payment to be made with  respect to such
Payment Date), plus (ii) the Group I Preference Amount.

                  "Group  I  Preference  Amount"  means  any  amount  previously
distributed to an Owner on the Class A-1  Certificates  that is recoverable  and
sought to be  recovered  as a voidable  preference  by a trustee  in  bankruptcy
pursuant to the United States Bankruptcy Code (11 U.S.C.),  as amended from time
to time,  in  accordance  with a final  nonappealable  order  of a court  having
competent jurisdiction.

                  "Notice" means the telephonic or telegraphic notice,  promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the Policy, the original of which is subsequently  delivered by registered or
certified  mail,  from the Trustee  specifying the Group I Insured Payment which
shall be due and owing on the applicable Payment Date.

                  "Owner" means each Owner of a Class A-1 Certificate as defined
in the Agreement  who, on the  applicable  Payment  Date, is entitled  under the
terms of the applicable Class A-1 Certificate to payment thereunder.

                                                                                                         
                                      A-1-9

<PAGE>
                  Capitalized terms used herein and not otherwise defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

                  Any  notice  under the  Policy or  service  of  process on the
Fiscal Agent may be made at the address listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.

                  The notice  address of the Fiscal Agent is 61  Broadway,  15th
Floor,  New York,  New York 10006,  Attention:  Municipal  Registrar  and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

                  The Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

                  The  insurance  provided  by the Policy is not  covered by the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION


                                                                                                           
                                     A-1-10



<PAGE>
                                                                    EXHIBIT A-2


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-1
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-2 CERTIFICATE
                      (Variable Rate Class A-2 Certificate)

              Representing Certain Interests Relating to a Pool of
          Mortgage Loans in Group II formed by First Alliance Mortgage
                            Company, and Serviced by

                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to  Issuer  ("First  Alliance  Mortgage  Loan  Trust  1996-1")  or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

                  This  certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company,  the Depositor,  any Originator or any of their
subsidiaries and affiliates.  This certificate represents a fractional ownership
interest  in Group II  described  herein,  moneys in  certain  Accounts  created
pursuant  to the Pooling  and  Servicing  Agreement  and  certain  other  rights
relating  thereto and is payable only from  amounts  received by the Trustee (i)
relating to the Mortgage  Loans in Group II held by the Trust and (ii)  pursuant
to the Class A-2 Certificate Insurance Policy.


No.:  A-2-1                  March 29, 1996                        31846L AZ9
                                 Date                                  CUSIP

              $31,878,000                                   June 20, 2027
- ---------------------------------------               --------------------------
     Certificate Principal Amount                           Final Scheduled
                                                             Payment Date

                                   Cede & Co.
                                Registered Owner





                                                                                                           
                                      A-2-1

<PAGE>
                  The registered  Owner named above is the registered Owner of a
fractional interest in (i) a pool of variable rate mortgage loans (the "Mortgage
Loans")  secured  by first  lien  mortgages  or deeds  of  trust  assigned  to a
particular  mortgage  loan  group  ("Group  II")  which  will be formed by First
Alliance  Mortgage  Company (the "Company" or, in its capacity as servicer,  the
"Servicer"),  a California  corporation,  and sold by the Company to  Prudential
Securities  Secured  Financing  Corporation  (the  "Depositor")  and sold by the
Depositor to Bankers  Trust  Company of  California,  N.A.,  a national  banking
association,  as trustee (the  "Trustee") on behalf of First  Alliance  Mortgage
Loan Trust 1996-1 (the "Trust")  pursuant to that certain  Pooling and Servicing
Agreement  dated as of March 1, 1996 (the "Pooling and Servicing  Agreement") by
and among the Depositor,  the Company,  the Servicer and the Trustee,  (ii) such
amounts,  including Eligible  Investments and the proceeds of payments under the
Class A-2 Certificate  Insurance Policy, as from time to time may be held in the
related  Accounts  (except as  otherwise  provided in the Pooling and  Servicing
Agreement),  each created pursuant to the Pooling and Servicing Agreement, (iii)
any Property  relating to the Mortgage Loans in Group II, the ownership of which
has been effected in the name of the Servicer on behalf of the Trust as a result
of  foreclosure  or acceptance by the Servicer of a deed in lieu of  foreclosure
and that has not  been  withdrawn  from the  Trust  Estate,  (iv) any  Insurance
Policies  relating  to the  Mortgage  Loans in Group  II and any  rights  of the
Company in any Insurance  Policies  relating to the Mortgage  Loans in Group II,
(v) Net  Liquidation  Proceeds  relating to the Mortgage Loans in Group II, (vi)
the Certificate  Insurance  Policies,  (vii) the rights of the Depositor against
the Company  under the Purchase  Agreement  and (viii) the rights of the Company
against any Originator pursuant to the related Master Transfer Agreement and the
proceeds of any of the above.  Such Mortgage Loans in Group II and other amounts
and property enumerated above are hereinafter referred to as "Group II."

                  The Certificate  Principal  Amount set forth above is equal to
the product of (i) the Percentage  Interest  represented by this Certificate and
(ii) the  aggregate  Original  Certificate  Principal  Balance  of the Class A-2
Certificates on March 29, 1996 (the "Startup Date"), which was $31,878,000.  The
Owner hereof may receive principal payments on each Payment Date, as hereinafter
described,  which will fully amortize such Certificate Principal Amount over the
period from the date of initial delivery hereof to the final Payment Date of the
Class A-2 Certificates.  Therefore,  the actual outstanding  principal amount of
this Class A-2 Certificate,  on any date subsequent to April 22, 1996 (the first
Payment  Date)  will be less than the  Certificate  Principal  Amount  set forth
above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN A CLASS OF "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

                  NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE

                                                                                                           
                                      A-2-2
<PAGE>
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-1,  Mortgage
Loan  Asset  Backed  Certificates,   Class  A-2  Certificates  (the  "Class  A-2
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents  and by which such Owner is bound.  Also  issued  under the  Pooling and
Servicing  Agreement are Class A-1  Certificates  and Class R Certificates;  all
such Certificates are collectively referred to herein as the "Certificates."

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  April  22,  1996,  the  Owners  of the  Class  A-2
Certificates  as of the  close  of  business  on the  last  business  day of the
calendar  month  immediately  preceding the calendar month in which such Payment
Date  occurs  (the  "Record  Date")  will be  entitled  to receive the Class A-2
Distribution Amount relating to such Payment Date. Distributions will be made in
immediately  available funds to such Owners,  by wire transfer or otherwise,  to
the account of an Owner at a domestic  bank or other entity  having  appropriate
facilities  therefor,  if such  Owner has so  notified  the  Trustee  at least 5
business  days  prior to the  related  record  date,  or by check  mailed to the
address of the person entitled thereto as it appears on the Register.

                  Each  Owner  of  record  of a Class  A-2  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment Date to the Owners of the Class A-2 Certificates.

                  Class A-2  Distribution  Amount means the sum of (x) the Group
II  Principal  Distribution  Amount  payable  to the  Owners  of the  Class  A-2
Certificates  pursuant to Section  7.5(d)(iv)(D)  of the  Pooling and  Servicing
Agreement and (y) Class A-2 Current Interest.

                  Class A-2 Current  Interest  means,  with  respect to interest
accruing on or after the Cut-Off Date and as of any Payment Date,  the aggregate
amount  of  interest  accrued  on the Class A-2  Certificate  Principal  Balance
immediately  prior to such  Payment  Date  during the related  Interest  Accrual
Period at the Class A-2 Pass-Through Rate for such Payment Date.

                  Group II Principal  Distribution  Amount means with respect to
the Class A-2 Certificates for any Payment Date, the lesser of:

         (x)      the Group II Total Available  Funds plus any  Group II Insured
                  Payment; and

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

                           1.       the Class A-2 Carry-Forward Amount,

                           2.       the  principal   portion  of  all  scheduled
                                    monthly  payments on the  Mortgage  Loans in
                                    Group II due on or prior to the  related Due
                                    Date during the  related Due Period,  to the
                                    extent  actually  received by the Trustee on
                                    or prior to the related  Remittance  Date or
                                    to the extent advanced by the

                                                                                                           
                                      A-2-3

<PAGE>
                                    Servicer   on  or  prior   to  the   related
                                    Remittance Date and any Prepayments  made by
                                    the respective Mortgagors during the related
                                    Remittance Period,

                           3.       the Loan  Balance of each  Mortgage  Loan in
                                    Group II that either was  repurchased by the
                                    Company or an Originator or purchased by the
                                    Servicer on the related  Remittance Date, to
                                    the extent  such Loan  Balance  is  actually
                                    received by the Trustee,  on or prior to the
                                    related Remittance Date,

                           4.       any  Substitution  Amounts  delivered by the
                                    Company  or an  Originator  on  the  related
                                    Remittance   Date  in   connection   with  a
                                    substitution  of a Mortgage Loan in Group II
                                    (to the  extent  such  Substitution  Amounts
                                    relate to  principal),  to the  extent  such
                                    Substitution  Amounts are actually  received
                                    by the  Trustee,  on or prior to the related
                                    Remittance Date,

                           5.       all  Net   Liquidation   Proceeds   actually
                                    collected  by the  Servicer  with respect to
                                    the  Mortgage  Loans in Group II during  the
                                    related  Remittance  Period  (to the  extent
                                    such  Net  Liquidation  Proceeds  relate  to
                                    principal) to the extent  actually  received
                                    by the  Trustee,  on or prior to the related
                                    Remittance Date,

                           6.       the  amount  of any  Group II  Subordination
                                    Deficit for such Payment Date,

                           7.       the proceeds  received by the Trustee of any
                                    termination  as  set  forth  in  Article  IX
                                    hereto  of  Group  II (to  the  extent  such
                                    proceeds related to principal), and

                           8.       the  amount  of any  Subordination  Increase
                                    Amount  with  respect  to  Group II for such
                                    Payment  Date,  to the  extent  of  any  Net
                                    Monthly Excess  Cashflow  available for such
                                    purpose;

                  over

                    (ii)            the  amount of any  Subordination  Reduction
                                    Amount  with  respect  to  Group II for such
                                    Payment Date.

                  If,  on any  Payment  Date,  the  amount  of  Group  II  Total
Available  Funds  then on deposit  in the  Certificate  Account is less than the
Class A-2  Current  Interest  and the  Group II  Subordination  Deficit  on such
Payment  Date,  the Owner of the  Class A-2  Certificate  will  receive  on such
Payment Date the amount of such Group II Total Available  Funds,  and the amount
of such  shortfall,  together with interest on such  shortfall at one-twelfth of
the Class A-2 Pass-Through  Rate from such Payment Date to the next Payment Date
(resulting in a compounding of interest) (the "Class A-2 Carry-Forward Amount"),
will be  distributed  to the  Owner of the  Class  A-2  Certificate  on the next
Payment  Date or,  if  Group  II  Total  Available  Funds  are  insufficient  to
distribute  such Class A-2  Carry-Forward  Amount in full on such Payment  Date,
then on succeeding  Payment Dates.  Pursuant to and in accordance with the Class
A-2 Certificate  Insurance Policy, the Certificate  Insurer is required,  to the
extent of any  insufficiency  in Group II Total Available Funds, to make Insured
Payments available to the Trustee necessary to distribute the full amount of the
Class A-2

                                                                                                           
                                      A-2-4

<PAGE>
Distribution  Amount on each Payment  Date.  If the  Certificate  Insurer  makes
timely  payment under the Class A-2  Certificate  Insurance  Policy no Class A-2
Carry-Forward Amount will exist.

                  Upon  receipt  of  amounts  under the  Class  A-2  Certificate
Insurance  Policy on behalf  of the  Owner of the  Class  A-2  Certificate,  the
Trustee shall distribute in accordance with the Pooling and Servicing  Agreement
such amounts to the Owners of the Class A-2 Certificates.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable  to any Owner shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter into Sub-  Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed  by, the  Depositor,  the Company,  any Originator or any of their
subsidiaries  and  affiliates  and are not insured or  guaranteed by the Federal
Deposit Insurance Corporation,  the Government National Mortgage Association, or
any other governmental  agency.  This Certificate is limited in right of payment
to certain collections and recoveries relating to the Mortgage Loans in Group II
and  amounts on deposit in the  Accounts  (except as  otherwise  provided in the
Pooling and Servicing  Agreement) and payments  received by the Trustee pursuant
to the Class A-2 Certificate  Insurance  Policy,  all as more  specifically  set
forth hereinabove and in the Pooling and Servicing Agreement.

                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms hereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of the  Trust  Estate  is  effected  pursuant  to the  Pooling  and
Servicing Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust all (but not fewer than all)

                                                                                                           
                                      A-2-5

<PAGE>
remaining  Mortgage Loans and other property then constituting the Trust Estate,
and  thereby  effect  early  retirement  of the Class A-2  Certificates,  on any
Remittance  Date when the  aggregate  outstanding  Loan Balances of the Mortgage
Loans in the Trust Estate is 10% or less of the Original  Aggregate Loan Balance
and (ii) under certain circumstances  relating to the qualification of the Trust
as a REMIC under the Code the Mortgage Loans may be sold,  thereby affecting the
early retirement of the Class A-2 Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Owners  of  a  majority  of  the   Percentage   Interests
represented by the Class A Certificates,  upon compliance with the  requirements
set forth in the  Pooling  and  Servicing  Agreement,  have the right,  with the
consent of the Certificate  Insurer, to exercise any trust or power set forth in
the Pooling and  Servicing  Agreement  with respect to the  Certificates  or the
Trust Estate.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-2  Certificates  are issuable  only as  registered
Certificates  in  denominations  of  $1,000  certificate  principal  amount  and
integral multiples of $1,000. As provided in the Pooling and Servicing Agreement
and subject to certain limitations therein set forth, Class A-2 Certificates are
exchangeable  for  new  Class  A-2  Certificates  of  authorized   denominations
evidencing the same aggregate principal amount.

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary.


                                                                                                           
                                      A-2-6
<PAGE>
                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.

                                       BANKERS TRUST COMPANY OF
                                       CALIFORNIA, N.A., as Trustee

                                       By:
                                          --------------------------------------
                                          Name:
                                               ---------------------------------
                                         Title:
                                               ---------------------------------


Trustee Authentication

BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  As Trustee


By:
    --------------------------------------
    Name:
         ---------------------------------
    Title:
         ---------------------------------
                                                                                                        

                                      A-2-7

<PAGE>
                             STATEMENT OF INSURANCE

                  MBIA Insurance Corporation (the "Insurer") has issued a policy
containing the following provisions,  such policy being on file at Bankers Trust
Company of California, N.A., as trustee (the "Trustee"), Irvine, California.

                  The Insurer,  in  consideration  of the payment of the premium
and  subject to the terms of the Class A-2  Certificate  Insurance  Policy  (the
"Policy"),  thereby unconditionally and irrevocably guarantees to any Owner that
an amount  equal to each full and  complete  Group II  Insured  Payment  will be
received  by the  Trustee or its  successor,  on behalf of the  Owners  from the
Insurer,  for  distribution  by the  Trustee  to  each  Owner  of  each  Owner's
proportionate  share of the Group II Insured Payment.  The Insurer's  obligation
under the Policy with respect to a particular  Group II Insured Payment shall be
discharged  to the  extent  funds  equal to the  Group II  Insured  Payment  are
received by the Trustee,  whether or not such funds are properly  applied by the
Trustee.  Group II Insured  Payments shall be made only at the time set forth in
the  Policy,  and no  accelerated  Group  II  Insured  Payments  shall  be  made
regardless of any acceleration of the Obligations,  unless such  acceleration is
at the sole option of the Insurer. "Obligations" shall mean:


                                   $31,878,000
                    First Alliance Mortgage Loan Trust 1996-1
                     Mortgage Loan Asset Backed Certificates
                                    Class A-2

                  Notwithstanding the foregoing  paragraph,  the Policy does not
cover shortfalls,  if any, attributable to the liability of the Trust, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such liability).

                  The Insurer  will pay any Group II Insured  Payment  that is a
Group II Preference  Amount on the Business Day following  receipt on a Business
Day by the Fiscal  Agent (as  described  below) of (i) a  certified  copy of the
order requiring the return of such Group II Preference  Amount,  (ii) an opinion
of counsel  satisfactory to the Insurer that such order is final and not subject
to appeal,  (iii) an assignment  in such form as is  reasonably  required by the
Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner
relating to or arising under the Obligations  against the debtor which made such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the  court  exercising  jurisdiction  on behalf of the Owner and not to
such Owner directly unless such Owner has returned principal or interest paid on
the  Obligations to such receiver or trustee in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the related  Group II  Distribution  Amount is due or the  Business Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A. as Fiscal Agent for the Insurer, or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below);  provided  that, if such Notice is received  after 12:00 noon,  New York
City time on such Business

                                                                                                           
                                      A-2-8

<PAGE>
Day, it will be deemed to be received on the following Business Day. If any such
Notice  received  by the  Fiscal  Agent is not in  proper  form or is  otherwise
insufficient  for the purpose of making a claim  under the  Policy,  it shall be
deemed  not to have been  received  by the  Fiscal  Agent for  purposes  of this
paragraph,  and the  Insurer  or the  Fiscal  Agent,  as the case may be,  shall
promptly so advise the Trustee and the Trustee may submit an amended Notice.

                  Group  II  Insured  Payments  due  under  the  Policy,  unless
otherwise  stated in the Policy,  will be  disbursed  by the Fiscal Agent to the
Trustee on behalf of the Owners by wire transfer of immediately  available funds
in the  amount of the Group II  Insured  Payment  less,  in  respect of Group II
Insured Payments related to Group II Preference Amounts,  any amount held by the
Trustee for the payment of such Group II Insured  Payment and legally  available
therefor.

                  The  Fiscal  Agent is the  agent of the  Insurer  only and the
Fiscal  Agent  shall in no event be  liable  to the  Owners  for any acts of the
Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited,
sufficient funds to make payments due under the policy.

                  As used in the  Policy,  the  following  terms  shall have the
following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
of March 1, 1996 among Prudential Securities Secured Financing  Corporation,  as
Depositor,  First Alliance Mortgage Company, as Company, First Alliance Mortgage
Company,  as Servicer and Bankers Trust Company of California,  N.A., as Trustee
without  regard to any amendment or supplement  thereto unless the Insurer shall
have consented in writing thereto.

                  "Business  Day" means any day other than a Saturday,  a Sunday
or a day on which banking  institutions in New York City or in the city in which
the  corporate  trust office of the Trustee  under the  Agreement is located are
authorized or obligated by law or executive order to close.

                  "Group II  Insured  Payment,"  with  respect  to the Class A-2
Certificates  and as to any Payment Date,  will equal the sum of (i) the excess,
if any,  of (a) the sum of the  Class  A-2  Current  Interest  and the  Group II
Subordination  Deficit,  if any,  over (b) the  Group II Total  Available  Funds
(after applying the cross collateralization  provisions of Section 7.5(d)(ii)(A)
and (B) of the  Agreement,  after any deduction for the Group II Premium  Amount
and the Group II Trustee Fee and after  taking  into  account the portion of the
Group II  Principal  Distribution  Amount  to be  actually  distributed  on such
Payment  Date  without  regard to any Group II  Insured  Payment to be made with
respect to such Payment Date), plus (ii) the Group II Preference Amount.

                  "Group  II  Preference  Amount"  means any  amount  previously
distributed to an Owner on the Class A-2  Certificates  that is recoverable  and
sought to be  recovered  as a voidable  preference  by a trustee  in  bankruptcy
pursuant to the United States Bankruptcy Code (11 U.S.C.),  as amended from time
to time  in  accordance  with a  final  nonappealable  order  of a court  having
competent jurisdiction.

                  "Notice" means the telephonic or telegraphic notice,  promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the Policy, the original of which is subsequently  delivered by registered or
certified mail,  from the Trustee  specifying the Group II Insured Payment which
shall be due and owing on the applicable Payment Date.


                                                                                                           
                                      A-2-9
<PAGE>
                  "Owner" means each Owner of a Class A-2 Certificate as defined
in the Agreement  who, on the  applicable  Payment  Date, is entitled  under the
terms of the applicable Class A-2 Certificate to payment thereunder.

                  Capitalized terms used herein and not otherwise defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

                  Any  notice  under the  Policy or  service  of  process on the
Fiscal Agent may be made at the address listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.

                  The notice  address of the Fiscal Agent is 61  Broadway,  15th
Floor, New York, New York 10006 Attention: Municipal Registrar and Paying Agency
or such other  address  as the  Fiscal  Agent  shall  specify to the  Trustee in
writing.

                  The Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

                  The  insurance  provided  by the Policy is not  covered by the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not  refundable  for any reason  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION




                                                                                                           
                                     A-2-10
<PAGE>
                                                                      EXHIBIT C


                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN THE  ONLY  "RESIDUAL  INTEREST"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G and 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                  THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "ACT").  ANY RESALE OR TRANSFER OF THIS CERTIFICATE
WITHOUT  REGISTRATION  THEREOF  UNDER THE ACT MAY BE MADE ONLY IN A  TRANSACTION
EXEMPT FROM THE REGISTRATION  REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE
PROVISIONS  OF SECTION 5.8 OF THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN.

                  TRANSFER  OF THIS CLASS R  CERTIFICATE  IS  RESTRICTED  AS SET
FORTH IN THE  POOLING  AND  SERVICING  AGREEMENT.  NO  TRANSFER  OF THIS CLASS R
CERTIFICATE MAY BE MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION
860E(e)(5)  OF THE CODE.  SUCH TERM  INCLUDES  THE UNITED  STATES,  ANY STATE OR
POLITICAL  SUBDIVISION  THEREOF,  ANY  FOREIGN  GOVERNMENT,   ANY  INTERNATIONAL
ORGANIZATION,  ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING (OTHER THAN
CERTAIN  TAXABLE  INSTRUMENTALITIES),  ANY COOPERATIVE  ORGANIZATION  FURNISHING
ELECTRIC  ENERGY OR PROVIDING  THEREOF SERVICE TO PERSONS IN RURAL AREAS, OR ANY
ORGANIZATION  (OTHER THAN A FARMERS'  COOPERATIVE)  THAT IS EXEMPT FROM  FEDERAL
INCOME TAX UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED  BUSINESS
INCOME.  NO  TRANSFER  OF THIS CLASS R  CERTIFICATE  WILL BE  REGISTERED  BY THE
TRUSTEE  UNLESS THE PROPOSED  TRANSFEREE  HAS DELIVERED AN AFFIDAVIT  AFFIRMING,
AMONG OTHER THINGS, THAT THE PROPOSED TRANSFEREE IS NOT A QUALIFIED ORGANIZATION
AND IS NOT ACQUIRING THE CLASS R CERTIFICATE  FOR THE ACCOUNT OF A  DISQUALIFIED
ORGANIZATION.  A COPY  OF THE  FORM  OF  AFFIDAVIT  REQUIRED  OF  EACH  PROPOSED
TRANSFEREE IS ON FILE AND AVAILABLE FROM THE TRUSTEE.

                  A TRANSFER IN VIOLATION  OF THE  APPLICABLE  RESTRICTIONS  MAY
GIVE RISE TO A SUBSTANTIAL TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES, UPON AN
AGENT ACTING FOR THE TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R
CERTIFICATE  AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY
TAXABLE YEAR  GENERALLY WILL BE SUBJECT TO A TAX FOR EACH SUCH YEAR EQUAL TO THE
PRODUCT OF (A) THE AMOUNT OF EXCESS  INCLUSIONS  WITH  RESPECT TO THE PORTION OF
THIS CERTIFICATE  OWNED THROUGH SUCH  PASS-THROUGH  ENTITY BY SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

<PAGE>
                                                                                                         
                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-1
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                                     CLASS R

                Representing Certain Interests Relating to a Pool
               of Mortgage Loans Formed by First Alliance Mortgage
                             Company and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY

                  This  Certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company,  the Depositor,  any Originator or any of their
subsidiaries and affiliates.  This Certificate  represents a fractional residual
ownership interest in the REMIC of the Trust described herein, moneys in certain
Accounts  created  pursuant to the Pooling and  Servicing  Agreement and certain
other rights relating  thereto and is payable only from amounts  received by the
Trustee relating to the Trust Estate.

No:  R-1                                                Date:  March 29, 1996

Percentage Interest:  100%                                         June 20, 2027
                                                                  --------------
                                                                 Final Scheduled
                                                                    Payment Date


                         First Alliance Mortgage Company
                                Registered Owner


                  The registered  Owner named above is the registered Owner of a
fractional  interest in (i) a pool of closed-end  mortgage  loans (the "Mortgage
Loans") formed by First Alliance Mortgage Company (the "Company"),  a California
corporation,  and sold by the Company,  Prudential  Securities Secured Financing
Corporation (the Depositor) and sold by the Depositor,  to Bankers Trust Company
of  California,  N.A., as trustee (the  "Trustee")  on behalf of First  Alliance
Mortgage  Loan Trust 1996-1 (the "Trust")  pursuant to that certain  Pooling and
Servicing  Agreement  dated as of March 1,  1996  (the  "Pooling  and  Servicing
Agreement")  by and among the  Company,  the Company in its capacity as servicer
(the  "Servicer")  and  the  Trustee,  (ii)  such  amount,   including  Eligible
Investments,  as from time to time may be held in the Accounts  created pursuant
to the Pooling  and  Servicing  Agreement,  (iii) any  Property  relating to the
Mortgage  Loans,  the  ownership  of which has been  effected in the name of the
Servicer on behalf of the Trust as a result of  foreclosure or acceptance by the
Servicer of a deed-in-lieu  of foreclosure  and that has not been withdrawn from
the Trust, (iv) Net Liquidation Proceeds relating to the Mortgage Loans, (v) any
Insurance  Policies relating to the Mortgage Loans and any rights of the Company
in any Insurance  Policies relating to such Mortgage Loans, (vi) the Certificate
Insurance Policies,  (vii) the rights of the Depositor against the Company under
the  Purchase  Agreement  and  (viii)  the  rights of the  Company  against  any
Originator pursuant to the related Master Transfer Agreement and the proceeds of
any of the above. Such Mortgage Loans and other amounts and property  enumerated
above are hereinafter referred to as the "Trust Estate".


                                                                                                           
                                       C-1
<PAGE>
                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

                  This  Certificate  is  one  of  a  Class  of  duly  authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-1,  Mortgage
Loan  Asset   Backed   Certificates,   Class  R   Certificates   (the  "Class  R
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents and by which such Owner is bound.

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of  each  month  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date"),  commencing  April 22, 1996, to the persons in whose names the
Class R  Certificates  are  registered  at the  close  of  business  on the last
business day of the calendar month  immediately  preceding the calendar month in
which such Payment Date occurs (the "Record Date"),  the Trustee will distribute
to each  Owner of the Class R  Certificates  such  Owner's  Percentage  Interest
multiplied by any amounts then  available to be distributed to the Owners of the
Class R Certificates. Distributions will be made in immediately available funds,
by wire transfer or  otherwise,  to the account of such Owner at a domestic bank
or other entity having  appropriate  facilities  therefor,  if such Owner has so
notified the Trustee at least 5 business days prior to the related  record date,
or by check mailed to the address of the person  entitled  thereto as it appears
on the Register.

                  The Pooling and Servicing Agreement provides that only certain
miscellaneous  amounts  will  be  distributed  to  the  Owners  of the  Class  R
Certificates.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or applicable  state or local law by any Person from a distribution  to
any Owner shall be  considered  as having been paid by the Trustee to such Owner
for all purposes of the Pooling and Servicing Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter into Sub-  Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed  by, the  Depositor,  the Company,  any Originator or any of their
subsidiaries  and  affiliates  and are not insured or  guaranteed by the Federal
Deposit Insurance Corporation,  the Government National Mortgage Association, or
any other governmental  agency.  This Certificate is limited in right of payment
to certain collections and

                                                                                                           
                                       C-2

<PAGE>
recoveries  relating to the Mortgage Loans,  all as more  specifically set forth
hereinabove and in the Pooling and Servicing Agreement.

                  No Owner  shall have the right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of a Trust  Estate  occurs  pursuant to the  Pooling and  Servicing
Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust  all (but not  fewer  than  all)  remaining  Mortgage  Loans and other
property then constituting the Trust Estate, and thereby effect early retirement
of the  Class  R  Certificates,  on  any  Remittance  Date  when  the  aggregate
outstanding  Loan  Balances of the Mortgage  Loans in the Trust Estate is 10% or
less of the Original Aggregate Loan Balance and (ii) under certain circumstances
relating  to the  qualification  of the  Trust  as a REMIC  under  the  Code the
Mortgage Loans may be sold,  thereby affecting the early retirement of the Class
R Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument  of  transfer  in the form  required  by the  Pooling  and  Servicing
Agreement duly executed by, the Owner hereof or his attorney duly  authorized in
writing,  and thereupon one or more new Certificates of like Class,  tenor and a
like aggregate  fractional undivided interest in the Trust Estate will be issued
to the designated transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The  Class R  Certificates  are  issuable  only as  registered
Certificates.  As provided in the Pooling and Servicing Agreement and subject to
certain limitations therein set forth, Class R

                                                                                                           
                                       C-3
<PAGE>
Certificates are  exchangeable for new Class R Certificates  evidencing the same
Percentage Interest as the Class R Certificates exchanged.

                  No service  charge will be made for any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the Owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.


                                                                                                           















                                       C-4


<PAGE>
                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.


                                          BANKERS TRUST COMPANY OF
                                          CALIFORNIA, N.A., as Trustee


                                       By:
                                          --------------------------------------
                                          Name:
                                               ---------------------------------
                                          Title:
                                               ---------------------------------

Trustee's Authentication

BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  as Trustee


By:
   --------------------------------------
   Name:
        ---------------------------------
   Title:
        ---------------------------------

                                                                                                           
                                       C-5
<PAGE>
                                                                      EXHIBIT D

                          CERTIFICATE RE: PREPAID LOANS


                  I,  ______________,  ______________ of First Alliance Mortgage
Company, a California corporation,  (the "Company"), hereby certify that between
the "Cut-Off Date" (as defined in the Pooling and Servicing  Agreement  dated as
of March 1, 1996 among Prudential Securities Secured Financing Corporation,  the
Company,  the Company in its capacity as servicer (the  "Servicer")  and Bankers
Trust  Company of  California,  N.A.,  a national  banking  association,  in its
capacity  as trustee  (the  "Trustee"))  and the  "Closing  Date" the  following
schedule of "Mortgage Loans" have been prepaid in full.


Dated:

                                       By:
                                          --------------------------------------
                                          Name:
                                               ---------------------------------
                                         Title:
                                               ---------------------------------

                                                                                                           










                                       D-1


<PAGE>
                                                                      EXHIBIT E

                              INITIAL CERTIFICATION


                  WHEREAS,  the undersigned is an Authorized  Officer of Bankers
Trust Company of California, N.A., a national banking association, acting in its
capacity as trustee (the  "Trustee")  of a certain  pool of mortgage  loans (the
"Pool")  heretofore  conveyed in trust to the Trustee,  pursuant to that certain
Pooling and  Servicing  Agreement  dated as of March 1, 1996 (the  "Pooling  and
Servicing  Agreement")  by and among  Prudential  Securities  Secured  Financing
Corporation,  First Alliance Mortgage Company, (the "Company"),  the Company, in
its capacity as servicer (the "Servicer") and the Trustee;

                  WHEREAS,  the Trustee is required,  pursuant to Section 3.6 of
the Pooling and Servicing Agreement, to review the Files relating to the Pool on
or before the Startup Day; and

                  WHEREAS,  Section 3.6 of the Pooling and  Servicing  Agreement
requires the Trustee to deliver this Initial Certification upon the satisfaction
of certain conditions set forth therein.

                  NOW,  THEREFORE,  the Trustee hereby certifies with respect to
each  Mortgage  Loan listed in the  Schedules of Mortgage  Loans (other than any
Mortgage  Loan paid in  full),  which is  attached  hereto,  that all  documents
required to be delivered to it pursuant to the Pooling and  Servicing  Agreement
are in its  possession,  such  documents  have been  reviewed  by it and  appear
regular  on their  face  and  relate  to such  Mortgage  Loan  and  based on its
examination and only as to the foregoing documents, the information set forth on
the  Schedules  of  Mortgage  Loans as to loan  number  and  address  accurately
reflects information set forth in the File, except as attached thereto.


                                     BANKERS TRUST COMPANY OF CALIFORNIA,
                                     N.A.,
                                     as Trustee



                                       By:
                                          --------------------------------------
                                          Name:
                                               ---------------------------------
                                          Title:
                                               ---------------------------------


Dated:

[Attached Exception List]






                                                                                                           
                                       E-1

<PAGE>
                                                                       EXHIBIT F

                               FINAL CERTIFICATION


                  WHEREAS,  the undersigned is an Authorized  Officer of Bankers
Trust Company of California, N.A., a national banking association, acting in its
capacity as trustee (the  "Trustee")  of a certain  pool of mortgage  loans (the
"Pool")  heretofore  conveyed in trust to the Trustee,  pursuant to that certain
Pooling and  Servicing  Agreement  dated as of March 1, 1996 (the  "Pooling  and
Servicing  Agreement")  by and among  Prudential  Securities  Secured  Financing
Corporation,  First Alliance Mortgage Company, (the "Company"),  the Company, in
its capacity as servicer (the "Servicer") and the Trustee;

                  WHEREAS,  the Trustee is required,  pursuant to Section 3.6 of
the Pooling and Servicing  Agreement,  to review the Files  relating to the Pool
within a specified  period  following  the Startup Day and to notify the Company
promptly of any defects with respect to the Pool, and the Company is required to
remedy such defects or take certain  other  action,  all as set forth in Section
3.6 of the Pooling and Servicing Agreement; and

                  WHEREAS,  Section 3.6 of the Pooling and  Servicing  Agreement
requires the Trustee to deliver this Final  Certification  upon the satisfaction
of certain conditions set forth therein.

                  NOW,  THEREFORE,  the  Trustee  hereby  certifies  that it has
determined that all required  documents (or certified copies of documents listed
in Section 3.5 of the Pooling and  Servicing  Agreement)  have been  executed or
received, and that such documents relate to the Mortgage Loans identified in the
Schedule  of  Mortgage  Loans  pursuant  to Section  3.5(a) of the  Pooling  and
Servicing  Agreement or, in the event that such documents have not been executed
and received or do not so relate to such Mortgage Loans,  any remedial action by
the Company  pursuant to Section 3.6 of the Pooling and Servicing  Agreement has
been completed. The Trustee makes no certification hereby, however, with respect
to any intervening assignments or assumption and modification agreements.



                                       By:
                                          --------------------------------------
                                          Name:
                                               ---------------------------------
                                          Title:
                                               ---------------------------------


Dated:

                                                                                                           
                                       F-1

<PAGE>
                                                                       EXHIBIT G


                                 DELIVERY ORDER

                                                                  March __, 1996


Bankers Trust Company of California, N.A.
3 Park Plaza, 16th Floor
Irvine, California  92714

Attention:  First Alliance Mortgage Loan Trust, Series 1996-1.

Dear Sirs:

                  Pursuant to Article IV of the Pooling and Servicing Agreement,
dated as of March 1, 1996 (the "Pooling and Servicing  Agreement")  by and among
Prudential  Securities  Secured Financing  Corporation,  First Alliance Mortgage
Company,  (the  "Company"),  the  Company,  in its  capacity  as  servicer  (the
"Servicer"),  and Bankers Trust Company of California,  N.A., a national banking
association,  in its capacity as trustee  (the  "Trustee"),  the Company  HEREBY
CERTIFIES  that all  conditions  precedent  to the  issuance  of First  Alliance
Mortgage Loan Trust 1996-1, Class A and Class R (the "Certificates"),  HAVE BEEN
SATISFIED and HEREBY REQUESTS YOU TO AUTHENTICATE AND DELIVER said Certificates,
and to RELEASE said Certificates to the Owners thereof,  or otherwise upon their
order.

                                                 
                                        Very truly yours,

                                        FIRST ALLIANCE MORTGAGE COMPANY



                                       By:
                                          --------------------------------------
                                          Name:
                                               ---------------------------------
                                          Title:
                                               ---------------------------------
                       

                                       G-1
<PAGE>
                                                                       EXHIBIT H


                FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE


                                        AFFIDAVIT PURSUANT TO SECTION 860E(e) OF
                                        THE  INTERNAL  REVENUE CODE  OF 1986, AS
                                        AMENDED


STATE OF                                    )
                                            )        ss:
COUNTY OF                                   )

                  [NAME OF OFFICER], being first duly sworn, deposes and says:

                  1. That he is [Title of  Officer] of [Name of  Investor]  (the
"Investor"),  a [savings institution]  [corporation] duly organized and existing
under the laws of [the State of __________]  [the United  States],  on behalf of
which he makes this affidavit.

                  2. That (i) the Investor is not a "disqualified  organization"
and will not be a "disqualified organization" as of [date of transfer] (For this
purpose,  a "disqualified  organization"  means the United States,  any state or
political  subdivision  thereof,  any  foreign  government,   any  international
organization,  any agency or instrumentality of any of the foregoing (other than
certain  taxable  instrumentalities),  any cooperative  organization  furnishing
electric energy or providing telephone service to persons in rural areas, or any
organization  (other than a farmers'  cooperative)  that is exempt from  federal
income tax unless such organization is subject to the tax on unrelated  business
income);  (ii) it is not acquiring the Class R Certificates for the account of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certificates  will  not  be  owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer any such Class R Certificate unless
(a) it has received from the transferee an affidavit in  substantially  the same
form as this affidavit  containing these same four representations and (b) as of
the time of the transfer,  it does not have actual knowledge that such affidavit
is false.





                                                                                                           
                                       H-1
<PAGE>
                  IN WITNESS WHEREOF, the Investor has caused this instrument to
be executed on its behalf,  pursuant to authority of its Board of Directors,  by
its [Title of Officer] and its corporate seal to be hereunto attached,  attested
by its [Assistant] Secretary, this __ day of __________, ____.

                                                     [NAME OF INVESTOR]


                                            By:___________________________
                                                      [Name of Officer]
                                                      [Title of Officer]


[Corporate Seal]

Attest:



- ---------------------------
[Assistant] Secretary



                  Personally   appeared  before  me  the  above-named  [Name  of
Officer],  known or proved to be the same  person  who  executed  the  foregoing
instrument and to be the [Title of Officer] of the Investor, and acknowledged to
me that he executed  the same as his free act and deed and the free act and deed
of the Investor.

                  Subscribed and sworn before me this ____ day of _______, ____.



- ---------------------------
NOTARY PUBLIC

COUNTY OF ________________

STATE OF _________________


                  My commission expires the ____ day of _______________, ____.





                                                                                                           
                                       H-2

<PAGE>
                                                                       EXHIBIT I


                                 FORM OF NOTICE

                    TO CERTIFICATE GUARANTY INSURANCE POLICY
                                     NUMBER:

                        NOTICE UNDER CERTIFICATE GUARANTY
                            INSURANCE POLICY NUMBER:


State Street Bank and Trust Company, N.A.,
  as Fiscal Agent For MBIA Insurance Corporation
61 Broadway, 15th Floor
New York, New York  10006
Attention:  Municipal Registrar and
                    Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY  10504

                  The    undersigned,    a   duly    authorized    officer    of
_______________________________, as trustee (the "Trustee"), hereby certifies to
State  Street  Bank and  Trust  Company,  N.A.  (the  "Fiscal  Agent")  and MBIA
Insurance  Corporation (the "Insurer"),  with reference to Certificate  Guaranty
Insurance  Policy Number:  ____________  (the "Policy") issued by the Insurer in
respect of the $________  First  Alliance  Mortgage Loan Trust 1996-1,  Mortgage
Loan Asset Backed Certificates, Class A[-1], [-2] (the "Obligations"), that:

                (i) the Trustee is the trustee  under the Pooling and  Servicing
          Agreement dated as of March 1, 1996 (the "Agreement") among Prudential
          Securities Secured Financing Corporation, as Depositor, First Alliance
          Mortgage Company,  as Company,  First Alliance  Mortgage  Company,  as
          Servicer, the Trustee, as trustee for the Owners;

                (ii) the [Class A-1] [Class A-2] Current  Interest for the Class
          Payment Date occurring on  ________________  (the "Applicable  Payment
          Date") is $___________;

                (iii) the Group [I][II] Subordination Deficit for the Applicable
          Payment Date is $--------------;

                (iv) the sum of Group [I][II] Total  Available  Funds  available
          under  the  Agreement  to pay the  [Class  A-1]  [Class  A-2]  Current
          Interest and the Group [I][II]  Subordination  Deficit minus the Group
          [I][II] Premium Amount for the Applicable  Payment Date (the "Adjusted
          Available Distribution Amount") is $_________;

                (v) the amount by which the sum of (ii) and (iii) above  exceeds
         the   Adjusted   Available   Distribution   Amount  in  (iv)  above  is
         $___________ (the "Group [I][II] Insured Payment");


         
                                                                                                  
                                       I-1
<PAGE>
                (vi) the  Trustee is making a claim  under and  pursuant  to the
          terms of the Policy for the Insured  Payment to be applied to payments
          of the sum of (ii) and (iii) above for the Applicable  Payment Date in
          accordance with the Agreement; and

                (vii) the  Trustee  directs  that  payment of the Group  [I][II]
          Insured Payment be made to the following account by bank wire transfer
          of federal or other immediately available funds in accordance with the
          terms of the Policy: [CERTIFICATE ACCOUNT].

Any Person Who  Knowingly  And With Intent To Defraud Any  Insurance  Company Or
Other Person Files An Application For Insurance Or Statement Of Claim Containing
Any  Materially  False  Information,  Or Conceals For The Purpose Of Misleading,
Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance
Act,  Which Is A Crime,  And Shall Be Subject To A Civil  Penalty  Not To Exceed
Five Thousand Dollars And The Stated Value Of The Claim For Each Such Violation.

                  Any  capitalized  term used in this  Notice and not  otherwise
defined herein shall have the meaning assigned thereto in the Policy.

                  IN WITNESS  WHEREOF,  the Trustee has executed  and  delivered
this Notice under the Policy as of the ___ day of ____________, ____.

                                    [TRUSTEE]


                                       By:
                                          --------------------------------------
                                       Title:
                                          --------------------------------------


                                                                                                           
                                       I-2

<PAGE>
                                                                       EXHIBIT J

                                     Form of
                                 Monthly Report

                         First Alliance Mortgage Company
                     Mortgage Loan Asset Backed Certificates
                                  Series 1996-1

                         Statement to Certificateholders

                           [To be provided by Trustee]





























                                                                                                           
                                       J-1


<PAGE>
                                                                      EXHIBIT K

                           FORM OF REQUEST FOR RELEASE

To:      Bankers Trust Company of California, N.A.
         3 Park Plaza, 16th Floor
         Irvine, California  92714

         Attn:  First Alliance Mortgage Loan Trust, Series 1996-1

                                      Date:

                  In connection  with the  administration  of the mortgage loans
held by you as Trustee under a certain Pooling and Servicing  Agreement dated as
of March 1,  1996  and by and  among  Prudential  Securities  Secured  Financing
Corporation,  First Alliance  Mortgage  Company,  the Company in its capacity as
servicer (the "Servicer"), and Bankers Trust Company of California, N.A., in its
capacity as Trustee (the "Agreement"), the Servicer hereby requests a release of
the File held by you as Trustee with respect to the following described Mortgage
Loan for the reason indicated below:

Mortgagor's Name:

Loan No.:

Reason for requesting file:

_______ 1.     Mortgage Loan paid in full.

                                (The Servicer hereby  certifies that all amounts
                                received in  connection  with the loan have been
                                or will be credited to the  Certificate  Account
                                (whichever  is   applicable)   pursuant  to  the
                                Agreement.)

_______ 2.     Mortgage Loan repurchased pursuant to Section 3.3, 3.4, 3.6(b) or
               8.10(b) of the Agreement.

                                (The  Servicer  hereby  certifies  that the Loan
                                Purchase  Price  has been or will be paid to the
                                Certificate Account pursuant to the Agreement.)

_______ 3.     Mortgage Loan substituted.

                                (The Servicer hereby  certifies that a Qualified
                                Replacement   Mortgage   has  been  or  will  be
                                assigned  and  delivered  to you along  with the
                                related File pursuant to the Agreement.)

_______ 4.     The Mortgage Loan is being foreclosed.

_______ 5.     Other.  (Describe)






                                                                                                           
                                       K-1
<PAGE>
          The undersigned  acknowledges  that the above File will be held by the
undersigned  in  accordance  with the  provisions  of the  Agreement and will be
returned  to you,  except  if the  Mortgage  Loan  has  been  paid in  full,  or
repurchased or  substituted  for by a Qualified  Replacement  Mortgage (in which
case the File will be retained  by us  permanently)  and except if the  Mortgage
Loan is being foreclosed (in which case the File will be returned when no longer
required by us for such purpose).

          Capitalized terms used herein shall have the meanings ascribed to them
in the Agreement.

                                FIRST ALLIANCE MORTGAGE COMPANY

       
                                       By:
                                          --------------------------------------
                                          Name:
                                               ---------------------------------
                                          Title:
                                               ---------------------------------





                                                                                                           
                                       K-2

<PAGE>
</TABLE>



                       CONSENT OF INDEPENDENT ACCOUNTANTS


     We consent to the inclusion in the Prospectus  Supplement to the Prospectus
dated August 4, 1995 to Registration  Statement No. 33-91148 of our report dated
February 1, 1995 on our audits of the consolidated  financial statements of MBIA
Insurance  Corporation  and  Subsidiaries  (formerly  known  as  Municipal  Bond
Investors Assurance Corporation and Subsidiaries).



                                        Coopers & Lybrand L.L.P.





March 28, 1995
New York, New York



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission