PRUDENTIAL SECURITIES SECURED FINANCING CORP
8-K, 1997-04-04
ASSET-BACKED SECURITIES
Previous: HISTORIC PRESERVATION PROPERTIES 1989 LIMITED PARTNERSHIP, 10-K, 1997-04-04
Next: ENERGY INITIATIVES INC, 35-CERT, 1997-04-04




================================================================================

                       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 26, 1997

               Prudential Securities Secured Financing Corporation
             (Exact name of registrant as specified in its charter)

          Delaware                   333-16511                 13-3526694
(State or Other Jurisdiction        (Commission             (I.R.S. Employer
      of Incorporation)             File Number)           Identification No.)
                               
  c/o Prudential Securities
      Secured Financing
         Corporation                            
  Attention: Norman Chaleff                               10292
One New York Plaza, 12th Fl.                            (Zip Code)   
     New York, New York                                
    (Address of Principal
     Executive Offices)

        Registrant's telephone number, including area code (212) 214-7435

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

================================================================================

<PAGE>

Item 2. Acquisition or Disposition of Assets

Description of the Certificates and the Mortgage Loans

     Prudential Securities Secured Financing Corporation, as Depositor (the
"Depositor"), has registered issuances of securities backed by mortgage loans,
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, as amended (the "Act"), by a Registration Statement on Form S-3
(Registration File No. 333-16511) (as amended, the "Registration Statement").
The Depositor formed the Emergent Home Equity Loan Trust 1997-1 (the "Trust"),
pursuant to a Pooling and Servicing Agreement, dated as of March 1, 1997 (the
"Pooling and Servicing Agreement"), among the Depositor, Emergent Mortgage
Corp., as servicer (the "Servicer") and First Union National Bank of North
Carolina, as trustee (the "Trustee"). Pursuant to the Registration Statement,
the Trust issued $75,000,000 in aggregate principal amount of its Emergent Home
Equity Loan Pass-Through Certificates, Class A (the "Certificates"), on March
26, 1997. This Current Report on Form 8-K is being filed to satisfy an
undertaking to file copies of certain agreements executed in connection with the
issuance of the Certificates, the forms of which are being filed as exhibits to
the Pooling and Servicing Agreement attached hereto as Exhibit 4.1.

     The Certificates were issued pursuant to the Pooling and Servicing
Agreement attached hereto as Exhibit 4.1. The Certificates consist of three
senior classes, the Class A-1 Certificates, the Class A-2 Certificates and the
Class A-3 Certificates, together the "Class A Certificates" and the Class R
Certificates. Only the Class A Certificates were issued pursuant to the
Registration Statement.

     The assets of the Trust consist of a segregated pool of mortgage loans (the
"Mortgage Loans"), together with the Mortgage Files relating thereto, and
together with all collections thereon or in respect thereof after the Cut-off
Date (including amounts due on or before the Cut-off Date but received after the
Cut-off Date), any REO Property, together with all collections thereon and
proceeds thereof, the Trustee's rights with respect to the Mortgage Loans under
the insurance policies required to be maintained pursuant to the Pooling and
Servicing Agreement and any proceeds thereof, the Depositor's rights under the
Unaffiliated Seller's Agreement (including any security interest created
thereby), the Collection Account, the Distribution Account, any REO Account and
the Expense Account and such assets that are deposited therein from time to time
and any investments thereof and the Trustee's rights under the Policy, together
with any and all income, proceeds and payments with respect thereto (all such
capitalized terms as defined in the Pooling and Servicing Agreement). On and
prior to March 26, 1997 (the "Closing Date"), Emergent Mortgage Corp. (the
"Originator") transferred the Mortgage Loans and the related assets to Emergent

<PAGE>

Mortgage Holdings Corporation (the "Seller") pursuant to the Purchase Agreement
and Assignment, dated as of March 1, 1997, attached hereto as Exhibit 10.2,
between the Originator, the Seller and Emergent Group, Inc. On the Closing Date,
the Seller transferred the Mortgage Loans and the related assets to the
Depositor pursuant to the Unaffiliated Seller's Agreement, dated as of March 1,
1997, attached hereto as Exhibit 10.1, among the Seller, Emergent Group, Inc.
and the Depositor. The Depositor, in turn, then transferred the Mortgage Loans
and the related assets to the Trust pursuant to the Pooling and Servicing
Agreement, attached hereto as Exhibit 4.1.

     Interest payments on the Class A Certificates are based on the outstanding
Certificate Principal Balance for the related Class A Certificates and the
applicable Pass-Through Rate. The Class A-1 Pass-Through Rate will be 6.91% per
annum; the Class A- 2 Pass-Through Rate will be 7.30% per annum; and the Class
A-3 Pass-Through Rate will be 7.725% per annum. The Class A-1 Certificates have
an initial Class A-1 Certificate Principal Balance of $44,788,000; the Class A-2
Certificates have an initial Class A-2 Certificate Principal Balance of
$11,336,000; and the Class A-3 Certificates have an initial Class A-3
Certificate Principal Balance of $18,876,000.

     As of the Closing Date, the Mortgage Loans generally possessed the
characteristics described in the Prospectus dated December 4, 1996 and the
Prospectus Supplement dated March 21, 1997 filed pursuant to Rule 424(b) of the
Act on March 25, 1997.



                                        2

<PAGE>

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

     (a)  Not applicable

     (b)  Not applicable

     (c)  Exhibits:

     1.1 Underwriting Agreement, dated March 21, 1997, between Prudential
Securities Secured Financing Corporation and Prudential Securities Incorporated.

     1.2 Indemnification Agreement, dated as of March 1, 1997 among Financial
Security Assurance Inc., Prudential Securities Secured Financing Corporation,
Emergent Group, Inc., Emergent Mortgage Holdings Corporation, Emergent Mortage
Corp. and Prudential Securities Incorporated.

     4.1 Pooling and Servicing Agreement, dated as of March 1, 1997, among
Prudential Securities Secured Financing Corporation, as depositor, Emergent
Mortgage Corp., as servicer and First Union National Bank of North Carolina, as
trustee.

     4.2 Form of Certificate Insurance Policy and Endorsement No. 1 thereto
dated March 26, 1997.

     4.3 Unaffiliated Seller's Agreement, dated as of March 1, 1997, among
Prudential Securities Secured Financing Corporation, Emergent Group, Inc. and
Emergent Mortgage Holdings Corporation.

     4.4 Purchase Agreement and Assignment, dated as of March 1, 1997, between
the Originator, Emergent Mortgage Holdings Corporation and Emergent Group, Inc.

     23.1 Consent of Coopers & Lybrand dated March 25, 1997.

                                        3
<PAGE>

                                  EXHIBIT INDEX

================================================================================
Exhibit No.                      Description                          Page No.
- --------------------------------------------------------------------------------
1.1              Underwriting Agreement, dated March
                 21, 1997 between Prudential
                 Securities Secured Financing
                 Corporation and Prudential
                 Securities Incorporated.
- --------------------------------------------------------------------------------
1.2              Indemnification Agreement, dated as
                 of March 1, 1997 among Financial
                 Security Assurance Inc., Prudential
                 Securities Secured Financing
                 Corporation, Emergent Group, Inc.,
                 Emergent Mortgage Corp., Emergent
                 Mortgage Holdings Corporation. and
                 Prudential Securities Incorporated.
- --------------------------------------------------------------------------------
4.1              Pooling and Servicing Agreement,
                 dated as of March 1, 1997, among
                 Prudential Securities Secured
                 Financing Corporation, as
                 depositor, Emergent Mortage Corp.,
                 as servicer, and First Union
                 National Bank of North Carolina, as
                 trustee.
- --------------------------------------------------------------------------------
4.2              Form of Certificate Insurance
                 Policy and Endorsement No. 1
                 thereto dated March 26, 1997.
- --------------------------------------------------------------------------------
4.3              Unaffiliated Seller's Agreement,
                 dated as of March 1, 1997, among
                 Prudential Securities Secured
                 Financing Corporation, Emergent
                 Mortgage Holdings Corporation and
                 Emergent Group, Inc.
- --------------------------------------------------------------------------------
4.4              Purchase Agreement and Assignment,
                 dated as of March 1, 1997, between
                 Emergent Mortgage Holdings
                 Corporation, Emergent Mortgage
                 Corp. and Emergent Group, Inc.
- --------------------------------------------------------------------------------
23.1             Consent of Coopers & Lybrand dated
                 March 25, 1997.
================================================================================

<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.



                                        Prudential Securities Secured
                                            Financing Corporation, as
                                            Depositor



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


Dated:  April 3, 1997




                                                                 Execution Copy






            PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION TRUST

                   HOME EQUITY LOAN PASS-THROUGH CERTIFICATES

                                  SERIES 1997-1

                             UNDERWRITING AGREEMENT









March 21, 1997

<PAGE>

                             UNDERWRITING AGREEMENT


PRUDENTIAL SECURITIES INCORPORATED
One New York Plaza, 17th Floor
New York, New York  10292

March 21, 1997

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 21, 1997 (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/ Glen Stein
                                             --------------------------- 
                                          Name:   Glen Stein
                                          Title:  Vice President




Accepted as of the date hereof:


PRUDENTIAL SECURITIES INCORPORATED

By:/s/ Glen Stein
   ----------------------------
   Name:
   Title:


                                        3
                                                                                
<PAGE>

                                                                      SCHEDULE I


Title of Offered
Securities:                Emergent Home Equity Loan Pass- Through Certificates,
                           Series  1997-1,  Class  A-1,  Class A-2 and Class A-3
                           (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, Emergent Mortgage Corp., as
                           servicer,  and  First  Union  National  Bank of North
                           Carolina, as trustee.

Purchase Price:            The  purchase  price for the  Class A-1  Certificates
                           shall be  $44,496,979  plus  accrued  interest at the
                           rate of 6.91%  per  annum  from  March 1, 1997 to the
                           date of payment  thereof.  The purchase price for the
                           Class A-2 Certificates  shall be $11,258,773.50  plus
                           accrued  interest at the rate of 7.30% per annum from
                           March 1,  1997 to the date of  payment  thereof.  The
                           purchase price for the Class A-3  Certificates  shall
                           be  $18,750,356.63  plus accrued interest at the rate
                           of 7.725% per annum from March 1, 1997 to the date of
                           payment thereof.  Total accrued interest on the Class
                           A-1,  Class  A-2  and  Class  A-3   Certificates   is
                           $373,649.29.

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

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


                                        4

<PAGE>

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

Closing Date:              On or about  March  26,  1997 at 12:00  noon  eastern
                           standard  time or at 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 and address of
Representative:            Designated   Representative:   Prudential  Securities
                           Incorporated.

Address for Notices,
etc.:                      One New York Plaza, 17th Floor
                           New York, New York  10292
                           Attn:  Glen Stein.


                                        5
                                                                                


<PAGE>

                  STANDARD PROVISIONS TO UNDERWRITING AGREEMENT
                                 March 21, 1997


     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 home
equity loan 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, Emergent Mortgage Corp. (the "Servicer")
and First Union National Bank of North Carolina, 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.  333-16511),
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 Policy 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  Financial   Security   Assurance  Inc.  ("the  Certificate
     Insurer"),  dated the Closing Date, in form and substance  satisfactory  to
     the Representative and counsel for the Underwriters and containing


                                       10
                                                                                


<PAGE>

     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 shall not have 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,  1994,  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 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


                                       11
                                                                                
<PAGE>

     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 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


                                       12
                                    


<PAGE>

     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 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


                                       13
                                                                                


<PAGE>

     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.

     (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


                                       14
                                                                                
<PAGE>

     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  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.


                                       15
                                                                                

<PAGE>

     (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  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


                                       16

<PAGE>

     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  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


                                       17
                                                                                
<PAGE>

     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,  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


                                       18
                                                                                
<PAGE>

     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.

     (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


                                       19
                                                                                
<PAGE>

     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  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


                                       20

<PAGE>

     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
     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


                                       21
                                                                                
<PAGE>

     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) 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


                                       22

<PAGE>

     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.

     (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


                                       23

<PAGE>

     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).

     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


                                       24
                                                                              
<PAGE>

     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 or they have
agreed to purchase under the Underwriting  Agreement and the aggregate principal
amount  of  the  Offered   Securities  which  such  defaulting   Underwriter  or
Underwriters  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 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


                                       25
                                                                                

<PAGE>

     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 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.


                                       26

<PAGE>

     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  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.


                                       27
                                                                                
<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 CERTIFICATES," to the extent such statements purport
to  summarize  certain  provisions  of the  Certificates  or of the  Pooling and
Servicing


<PAGE>

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 South Carolina and
is qualified to transact business in the State of South Carolina.

     (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.

     (iii)  The  Pooling  and  Servicing  Agreement  has been  duly and  validly
authorized,  executed and  delivered by the Servicer,  all  requisite  corporate
action having been taken with respect thereto,  and constitutes the valid, legal
and binding agreement of the Servicer,  and is enforceable  against the Servicer
in accordance with its respective terms.

     (iv) The execution,  delivery or performance by the Servicer of the Pooling
and  Servicing  Agreement  does not (A)  conflict or will not  conflict  with or
result or will result in a breach of, or constitute or will constitute a default
under or violate 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)
result 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) 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 South Carolina,  for
the execution,  delivery and performance of the Pooling and Servicing  Agreement
or the  consummation  of  any  other  transaction  contemplated  thereby  by the
Servicer, except such which have been obtained.


<PAGE>

     (vi)   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;  or (ii) the Servicer's  ability to perform its obligations under,
or the validity or enforceability of the Pooling and Servicing Agreement; 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 Policy and
perform its  obligations  under the Policy 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 Policy,
the  Insurance and Indemnity  Agreement  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
Policy 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  Policy  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 Insurance and Indemnity Agreement, and each 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 Policy;  to the extent  required by applicable  legal  requirements  that
would adversely affect validity or enforceability of the Policy, the form of the
Policy has been filed with, and approved by, all governmental authorities having
jurisdiction over the Certificate Insurer in connection with such Policy.

<PAGE>

     (v) To the extent the Policy  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  captions  "THE  INSURER" in the
Prospectus  insofar as such  statements  constitute a description of the Policy,
accurately summarizes the Policy.


                                       D-2




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

                            INDEMNIFICATION AGREEMENT


                                      among


                       FINANCIAL SECURITY ASSURANCE INC.,

                     EMERGENT MORTGAGE HOLDINGS CORPORATION,

                            EMERGENT MORTGAGE CORP.,

                              EMERGENT GROUP, INC.,

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

                                       and

                       PRUDENTIAL SECURITIES INCORPORATED




                            Dated as of March 1, 1997

                     Emergent Home Equity Loan Pass-Through
                           Certificates, Series 1997-1
                        $75,000,000 Class A Certificates



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


<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

Section 1.  Definitions.....................................................   1

Section 2.  Representations, Warranties and Agreements of Financial Security   3

Section 3.  Representations, Warranties and Agreements of the Underwriter...   5

Section 4.  Indemnification.................................................   6

Section 5.  Indemnification Procedures......................................   6

Section 6.  Contribution....................................................  7

Section 7.  Miscellaneous...................................................   8


EXHIBIT

Exhibit A   Opinion of General Counsel

<PAGE>

                            INDEMNIFICATION AGREEMENT


     INDEMNIFICATION  AGREEMENT  dated  as of  March 1,  1997,  among  FINANCIAL
SECURITY ASSURANCE INC. ("Financial  Security"),  PRUDENTIAL  SECURITIES SECURED
FINANCING  CORPORATION (the "Depositor"),  EMERGENT GROUP, INC. (the "Company"),
EMERGENT MORTGAGE HOLDINGS  CORPORATION (the "Seller"),  EMERGENT MORTGAGE CORP.
(the "Originator") and PRUDENTIAL SECURITIES INCORPORATED (the "Underwriter"):

     Section 1. Definitions. For purposes of this Agreement, the following terms
shall have the meanings provided below:

     "Agreement" means this Indemnification  Agreement,  as amended from time to
time.

     "Company  Party" means any of the  Company,  its parent,  subsidiaries  and
affiliates  and  any  shareholder,   director,   officer,   employee,  agent  or
"controlling  person" (as such term is used in the Securities Act) of any of the
foregoing.

     "Depositor Party" means any of the Depositor, its parent,  subsidiaries and
affiliates  and  any  shareholder,   director,   officer,   employee,  agent  or
"controlling  person" (as such term is used in the Securities Act) of any of the
foregoing.

     "Financial  Security  Agreements"  means this  Agreement  and the Insurance
Agreement.

     "Financial  Security  Information" has the meaning provided in Section 2(g)
hereof.

     "Financial  Security  Party" means any of Financial  Security,  its parent,
subsidiaries and affiliates, and any shareholder,  director,  officer, employee,
agent or  "controlling  person" (as such term is used in the Securities  Act) of
any of the foregoing.

     "Indemnified  Party"  means  any  party  entitled  to  any  indemnification
pursuant to Section 4 hereof.

     "Indemnifying  Party" means any party  required to provide  indemnification
pursuant to Section 4 hereof.

     "Insurance Agreement" means the Insurance and Indemnity Agreement, dated as
of March 1, 1997, by and among Financial Security,  the Depositor,  the Company,
the Originator and the Seller.

<PAGE>

                                       -2-

     "Losses" means (a) any actual  out-of-pocket  damages incurred by the party
entitled  to   indemnification  or  contribution   hereunder,   (b)  any  actual
out-of-pocket  costs or  actual  expenses  reasonably  incurred  by such  party,
including reasonable fees or expenses of its counsel and other expenses incurred
in  connection  with  investigating  or  defending  any  claim,  action or other
proceeding which entitle such party to be indemnified  hereunder (subject to the
limitations set forth in Section 5 hereof), to the extent not paid, satisfied or
reimbursed  from funds  provided by any other  Person other than an affiliate of
such party (provided that the foregoing shall not create or imply any obligation
to pursue  recourse  against any such other  Person),  plus (c)  interest on the
amount paid by the party entitled to  indemnification  or contribution  from the
date of such  payment to the date of payment  by the party who is  obligated  to
indemnify or contribute  hereunder at the statutory rate applicable to judgments
for breach of contract.

     "Offering Circular" means the Prospectus dated December 4, 1996,  including
the  Prospectus  Supplement  thereto  dated  March  21,  1997,  relating  to the
Securities,  including,  without limitation,  Derived Information, as defined in
the   Underwriting   Agreement  (which  includes  but  is  not  limited  to  any
Computational Materials).

     "Offering  Document"  means the  Offering  Circular and any  amendments  or
supplements  thereto  and any  other  material  or  documents  delivered  by the
Underwriter  to  any  Person  in  connection  with  the  offer  or  sale  of the
Securities.

     "Originator  Party" means any of the Originator,  its parent,  subsidiaries
and  affiliates  and any  shareholder,  director,  officer,  employee,  agent or
"controlling  person" (as such term is used in the Securities Act) of any of the
foregoing.

     "Person" means any  individual,  partnership,  joint venture,  corporation,
trust,  unincorporated  organization  or other  organization  or entity (whether
governmental or private).

     "Policy"  means  the  financial  guaranty  insurance  policy  delivered  by
Financial Security with respect to the Securities.

     "Securities"  means the Class A-1 Certificates,  Class A-2 Certificates and
the Class A-3 Certificates issued pursuant to a Pooling and Servicing Agreement,
dated as of March 1, 1997 by and among, the Depositor,  the Originator and First
Union National Bank of North Carolina, as trustee.

     "Securities  Act" means the Securities Act of 1933, as amended from time to
time.

     "Seller  Party"  means any of the  Seller,  its  parent,  subsidiaries  and
affiliates,  and  any  shareholder,   director,   officer,  employee,  agent  or
"controlling  person" (as such term is used in the Securities Act) of any of the
foregoing.

<PAGE>

                                       -3-

     "Underwriting Agreement" means the Underwriting Agreement dated as of March
21,  1997,  between  the  Depositor  and  the  Underwriter  in  respect  of  the
Securities.

     "Underwriter Information" has the meaning provided in Section 3(c) hereof.

     "Underwriter Party" means any of the Underwriter,  its parent, subsidiaries
and  affiliates  and any  shareholder,  director,  officer,  employee,  agent or
"controlling  person" (as such term is used in the Securities Act) of any of the
foregoing.

     Section  2.   Representations,   Warranties  and  Agreements  of  Financial
Security.  Financial  Security  represents,  warrants and agrees, as of the date
hereof and as of the Closing Date, as follows:

     (a) Organization, Etc. Financial Security is a stock insurance company duly
organized,  validly  existing,  in good  standing  and  authorized  to  transact
financial guaranty insurance business under the laws of the State of New York.

     (b) Authorization,  Etc. The Policy and the Financial  Security  Agreements
have been duly authorized, executed and delivered by Financial Security.

     (c)  Validity,  Etc.  The  Policy  and the  Financial  Security  Agreements
constitute  legal,  valid  and  binding   obligations  of  Financial   Security,
enforceable against Financial Security in accordance with their terms,  subject,
as to the enforcement of remedies,  to bankruptcy,  insolvency,  reorganization,
rehabilitation,  moratorium and other similar laws affecting the  enforceability
of creditors'  rights  generally  applicable  in the event of the  bankruptcy or
insolvency of Financial Security and to the application of general principles of
equity and  subject,  in the case of this  Agreement,  to  principles  of public
policy limiting the right to enforce the  indemnification  provisions  contained
herein.

     (d) Exemption  From  Registration.  The Policy is exempt from  registration
under the Securities Act.

     (e) No Conflicts.  Neither the execution or delivery by Financial  Security
of the Policy or the  Financial  Security  Agreements,  nor the  performance  by
Financial  Security  of its  obligations  thereunder,  will  conflict  with  any
provision  of the  certificate  of  incorporation  or the  bylaws  of  Financial
Security nor result in a breach of, or constitute a default under,  any material
agreement or other instrument to which Financial Security is a party or by which
any of its  property  is  bound  nor  violate  any  judgment,  order  or  decree
applicable  to  Financial  Security  of any  governmental  or  regulatory  body,
administrative  agency,  court or arbitrator having  jurisdiction over Financial
Security  (except that, in the published  opinion of the Securities and Exchange
Commission,  the indemnification  provisions of this Agreement,  insofar as they
relate to indemnification  for liabilities arising under the Securities Act, are
against  public  policy as expressed  in the  Securities  Act and are  therefore
unenforceable).

<PAGE>

                                       -4-

     (f) Financial  Information.  The  consolidated  balance sheets of Financial
Security  as of  December  31,  1995  and  December  31,  1994  and the  related
consolidated  statements  of income,  changes in  shareholder's  equity and cash
flows for the fiscal years then ended and the interim consolidated balance sheet
of Financial  Security as of September 30, 1996,  and the related  statements of
income,  changes in  shareholder's  equity and cash flows for the interim period
then ended,  furnished by Financial  Security for use in the Offering  Circular,
fairly  present in all material  respects the  financial  condition of Financial
Security  as of such dates and for such  periods in  accordance  with  generally
accepted  accounting  principles  consistently  applied  except as noted therein
(subject as to interim statements to normal year-end  adjustments) and since the
date of the most current  interim  consolidated  balance sheet referred to above
there has been no change in the financial  condition of Financial Security which
would  materially  and adversely  affect its ability to perform its  obligations
under the Policy.

     (g)  Financial  Security  Information.  The  information  in  the  Offering
Circular set forth under the caption "The Insurer" (as revised from time to time
in accordance with the provisions hereof, the "Financial Security  Information")
is limited and does not purport to provide the scope of  disclosure  required to
be included in a prospectus  with respect to a registrant in connection with the
offer and sale of securities of such registrant  registered under the Securities
Act.  Within such limited scope of  disclosure,  however,  as of the date of the
Offering Circular and as of the date hereof, the Financial Security  Information
does not contain any untrue  statement  of a material  fact,  or omit to state a
material fact necessary to make the statements  contained  therein,  in light of
the circumstances under which they were made, not misleading.

     (h)  Additional  Information.   Financial  Security  will  furnish  to  the
Underwriter,  the Company, the Originator or the Depositor,  upon request of the
Underwriter,  the Company, the Originator or the Depositor,  as the case may be,
copies of  Financial  Security's  most recent  financial  statements  (annual or
interim,  as the case may be) which fairly present in all material  respects the
financial  condition of  Financial  Security as of the dates and for the periods
indicated,   in  accordance  with  generally  accepted   accounting   principles
consistently applied except as noted therein (subject, as to interim statements,
to normal year-end  adjustments);  provided,  however, that, if the Underwriter,
the  Company,  the Seller,  the  Originator  or the  Depositor  shall  require a
manually signed report or consent of Financial Security's auditors in connection
with such financial  statements,  such report or consent shall be at the expense
of the Underwriter, the Company, the Originator, the Seller or the Depositor, as
the case may be. In addition,  if the delivery of an Offering  Circular relating
to the Securities is required at any time prior to the expiration of nine months
after the time of issue of the Offering Circular in connection with the offering
or  sale  of the  Securities,  the  Depositor  or the  Underwriter  will  notify
Financial  Security  of such  requirement  to deliver an Offering  Circular  and
Financial  Security will promptly provide the Underwriter and the Depositor with
any revisions to the Financial Security  Information that are in the judgment of
Financial  Security  necessary  to  prepare an amended  Offering  Circular  or a
supplement  to the  Offering  Circular  which will  correct  such  statement  or
omission.

<PAGE>

                                       -5-

     (i) Opinion of Counsel.  Financial Security will furnish to the Seller, the
Originator,  the Depositor,  the Underwriter and the Company on the closing date
for the sale of the Securities an opinion of its Associate  General Counsel,  to
the effect set forth in Exhibit A attached  hereto,  dated such closing date and
addressed to the Seller, the Originator,  the Depositor, the Underwriter and the
Company.

     (j) Consents and Reports of  Independent  Accountants.  Financial  Security
will furnish to the Underwriter,  the Company, the Originator and the Depositor,
upon  request,  as comfort from its  independent  accountants  in respect of its
financial condition, (i) at the expense of the Person specified in the Insurance
Agreement,  a copy of the Offering Circular,  including either a manually signed
consent  or  a  manually  signed  report  of  Financial  Security's  independent
accountants  and  (ii) the  quarterly  review  letter  by  Financial  Security's
independent  accountants  in  respect  of  the  most  recent  interim  financial
statements of Financial Security.

     Nothing  in this  Agreement  shall  be  construed  as a  representation  or
warranty  by  Financial  Security  concerning  the  rating of its  claims-paying
ability by Standard & Poor's Ratings Services or Moody's Investors Service, Inc.
or any other rating agency  (collectively,  the "Rating  Agencies").  The Rating
Agencies, in assigning such ratings, take into account facts and assumptions not
described  in the  Offering  Circular  and the facts and  assumptions  which are
considered by the Rating Agencies,  and the ratings issued thereby,  are subject
to change over time.

     Section 3.  Representations,  Warranties and Agreements of the Underwriter.
The Underwriter represents, warrants and agrees, as of the date hereof and as of
the Closing Date, as follows:

     (a)  Compliance  With Laws.  The  Underwriter  will comply in all  material
respects with all legal  requirements in connection with offers and sales of the
Securities and make such offers and sales in the manner provided in the Offering
Circular.

     (b) Offering Document. The Underwriter will not use, or distribute to other
broker-dealers  for use, any Offering  Document in connection with the offer and
sale of the Securities  unless such Offering  Document includes such information
as has been  furnished  by  Financial  Security  for  inclusion  therein and the
information therein concerning Financial Security has been approved by Financial
Security in writing.  Financial  Security  hereby consents to the information in
respect of Financial Security included in the Offering  Circular.  Each Offering
Document will include the following statement: "The Policy is not covered by the
property/casualty  insurance  security  fund  specified in Article 76 of the New
York Insurance Law".

     (c) Underwriting Information.  All material provided by the Underwriter for
inclusion in the Offering Documents,  insofar as such information relates to the
Underwriter,  and  any  Derived  Information  (as  defined  in the  Underwriting
Agreement)  (as  revised  from  time  to  time,  collectively  the  "Underwriter
Information")  is true and correct in all material  respects.  In respect of the

<PAGE>

                                       -6-

Offering  Documents,  the Underwriter  Information is limited to the information
set forth under the caption "Plan of Distribution" in the Offering Documents.

     Section 4.  Indemnification.  (a) Financial Security agrees, upon the terms
and subject to the conditions  provided  herein,  to indemnify,  defend and hold
harmless each  Depositor  Party,  each Company  Party,  each Seller Party,  each
Originator  Party and each  Underwriter  Party  against  (i) any and all  Losses
incurred  by them  with  respect  to the offer  and sale of the  Securities  and
resulting  from  Financial  Security's  breach  of any  of its  representations,
warranties  or  agreements  set forth in  Section 2 hereof  and (ii) any and all
Losses to which any Depositor  Party,  Company Party,  Seller Party,  Originator
Party or  Underwriter  Party may become  subject,  under the  Securities  Act or
otherwise,  insofar  as such  Losses  arise  out of or  result  from  an  untrue
statement of a material fact contained in any Offering  Document or the omission
to state therein a material  fact required to be stated  therein or necessary to
make the statements therein not misleading, in each case to the extent, but only
to the extent,  that such untrue statement or omission was made in the Financial
Security Information included therein in accordance with the provisions hereof.

     (b) The  Underwriter  agrees,  upon the terms and subject to the conditions
provided herein, to indemnify,  defend and hold harmless each Financial Security
Party against (i) any and all Losses  incurred by them with respect to the offer
and sale of the Securities and resulting from the Underwriter's breach of any of
its representations,  warranties or agreements set forth in Section 3 hereof and
(ii) any and all  Losses  to which  any  Financial  Security  Party  may  become
subject, under the Securities Act or otherwise, insofar as such Losses arise out
of or result  from an untrue  statement  of a  material  fact  contained  in any
Offering  Document or the omission to state  therein a material fact required to
be stated therein or necessary to make the statements therein not misleading, in
each case to the extent,  but only to the extent,  that such untrue statement or
omission was made in the Underwriter Information included therein.

     (c) Upon the  incurrence  of any  Losses for which a party is  entitled  to
indemnification   hereunder,   the   Indemnifying   Party  shall  reimburse  the
Indemnified  Party promptly upon  establishment by the Indemnified  Party to the
Indemnifying Party of the Losses incurred.

     Section 5. Indemnification Procedures.  Except as provided below in Section
6 with respect to contribution or in Section 7(e), the indemnification  provided
herein by an  Indemnifying  Party shall be the  exclusive  remedy of any and all
Indemnified  Parties for the breach of a  representation,  warranty or agreement
hereunder by an Indemnifying  Party;  provided,  however,  that each Indemnified
Party shall be  entitled to pursue any other  remedy at law or in equity for any
such breach so long as the damages  sought to be recovered  shall not exceed the
Losses incurred thereby resulting from such breach. In the event that any action
or regulatory  proceeding shall be commenced or claim asserted which may entitle
an Indemnified  Party to be indemnified  under this Agreement,  such party shall
give the  Indemnifying  Party  written or  telegraphic  notice of such action or
claim  reasonably  promptly  after  receipt  of  written  notice  thereof.   The
Indemnifying  Party shall be entitled to  participate in and, upon notice to the
Indemnified Party,  assume the defense of any such action or claim in reasonable

<PAGE>

                                       -7-

cooperation with, and with the reasonable cooperation of, the Indemnified Party.
The Indemnified  Party will have the right to employ its own counsel in any such
action in addition to the counsel of the  Indemnifying  Party,  but the fees and
expenses  of such  counsel  will be at the  expense of such  Indemnified  Party,
unless (a) the employment of counsel by the Indemnified Party at its expense has
been authorized in writing by the Indemnifying Party, (b) the Indemnifying Party
has not in fact  employed  counsel to assume the defense of such action within a
reasonable time after receiving notice of the commencement of the action, or (c)
the named  parties to any such action or  proceeding  (including  any  impleaded
parties)  include  both  the  Indemnifying  Party  and one or  more  Indemnified
Parties,  and the  Indemnified  Parties  shall have been advised by counsel that
there may be one or more legal  defenses  available to them which are  different
from or  additional  to those  available  to the  Indemnifying  Party  (it being
understood,  however,  that the Indemnifying Party shall not, in connection with
any one such action or  proceeding  or  separate  but  substantially  similar or
related actions or proceedings 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 all
Depositor Parties,  one such firm for all Underwriter Parties, one such firm for
all Company Parties, one such firm for all Seller Parties, one such firm for all
Originator Parties and one such firm for all Financial Security Parties,  as the
case may be,  which firm shall be  designated  in  writing by the  Depositor  in
respect  of  the  Depositor  Parties,  by  the  Underwriter  in  respect  of the
Underwriter  Parties,  by the Company in respect of the Company Parties,  by the
Seller in respect of the Seller  Parties,  by the  Originator  in respect of the
Originator  Parties  and by  Financial  Security  in  respect  of the  Financial
Security Parties),  in each of which cases the fees and expenses of counsel will
be at the expense of the Indemnifying  Party and all such fees and expenses will
be reimbursed promptly as they are incurred. The Indemnifying Party shall not be
liable for any  settlement of any such claim or action  unless the  Indemnifying
Party  shall  have  consented  thereto  or  be in  default  in  its  obligations
hereunder.  Any failure by an Indemnified Party to comply with the provisions of
this Section  shall  relieve the  Indemnifying  Party of liability  only if such
failure is prejudicial to the position of the  Indemnifying  Party and then only
to the extent of such prejudice.

     Section 6. Contribution. (a) To provide for just and equitable contribution
if the  indemnification  provided by any Indemnifying  Party is determined to be
unavailable  for any  Indemnified  Party (other than due to  application of this
Section),  each  Indemnifying  Party shall contribute to the Losses arising from
any breach of any of its representations,  warranties or agreements contained in
this Agreement in such  proportion as is appropriate to reflect (i) the benefits
received by such  Indemnifying  Party  relative to the benefits  received by the
Indemnified Party or (ii) if the allocation  provided by clause (i) above is not
permitted by applicable law, in such proportion as is appropriate to reflect not
only the relative benefits referred to in clause (i) above but also the relative
fault of the Indemnifying Party on the one hand and the Indemnified Party on the
other in connection  with such Loss;  provided,  however,  that an  Indemnifying
Party shall in no event be required to contribute to all Indemnified  Parties an
aggregate  amount in excess of the Losses incurred by such  Indemnified  Parties
resulting from the breach of representations, warranties or agreements contained
in this Agreement.

<PAGE>

                                       -8-

     (b) The relative fault of each Indemnifying  Party, on the one hand, and of
each Indemnified Party, on the other, shall be determined by reference to, among
other things,  whether the breach of, or alleged breach of, any representations,
warranties  or agreements  contained in this  Agreement  relates to  information
supplied  by, or action  within the  control of, the  Indemnifying  Party or the
Indemnified  Party  and the  parties'  relative  intent,  knowledge,  access  to
information and opportunity to correct or prevent such breach.

     (c) The parties agree that Financial  Security shall be solely  responsible
for  the  Financial  Security  Information,  the  Underwriter  shall  be  solely
responsible  for the  Underwriter  Information  and that,  as and to the  extent
provided in the Insurance Agreement,  the balance of the Offering Document shall
be the  responsibility  of the  Company,  the  Originator,  the  Seller  and the
Depositor.

     (d)  Notwithstanding  anything  in  this  Section  6 to the  contrary,  the
Underwriter  shall not be  required to  contribute  an amount  greater  than the
excess,  if any, of (x) the purchase prices paid by investors to the Underwriter
for the Certificates over (y) the purchase price paid by the Underwriter for the
Certificates.

     (e) No person guilty of fraudulent misrepresentation (within the meaning of
Section 11(f) of the Securities Act) shall be entitled to contribution  from any
person who was not guilty of such fraudulent misrepresentation.

     (f) Upon the incurrence of any Losses entitled to  contribution  hereunder,
the contributor shall reimburse the party entitled to contribution promptly upon
establishment  by the party entitled to  contribution  to the contributor of the
Losses incurred.

     (g) The provisions  relating to contribution set forth in this Section 6 do
not limit the rights of any party to indemnification under Section 4.

     Section 7. Miscellaneous.

     (a) Notices. All notices and other  communications  provided for under this
Agreement  shall be  delivered  to the  address set forth below or to such other
address as shall be designated by the recipient in a written notice to the other
party or parties hereto.

If to Financial Security:


                        Financial Security Assurance Inc.
                        350 Park Avenue
                        New York, NY 10022
                        Attention: Surveillance Department

                        Re:  Emergent Home Equity Loan
                             Pass-Through Certificates, Series 1997-1

<PAGE>


                                       -9-

<PAGE>


                                      -10-


If to the Depositor:      Prudential Securities Secured Financing Corporation
                          One New York Plaza, 15th Floor
                          Attention: Managing Director, Asset-Backed Finance 
                            Group

If to the Company:        Emergent Group, Inc.
                          15 South Main Street, Suite 750
                          Greenville, South Carolina  29606
                          Attention:  Kevin J. Mast

If to the Underwriter:    Prudential Securities Incorporated
                          One New York Plaza, 15th Floor
                          New York, New York  10292
                          Attention: Manager-Asset Finance Group

If to the Seller:         Emergent Mortgage Holdings Corporation
                          44 East Camperdown Way
                          Greenville, South Carolina  29601
                          Attention:  William P. Crawford, Jr.

If to the Originator:     Emergent Mortgage Corp.
                          50 Datastream Plaza, Suite 201
                          Greenville, South Carolina  29605

     (b)  Governing  Law. This  Agreement  shall be governed by and construed in
accordance with the laws of the State of New York.

     (c)  Assignments.  This  Agreement may not be assigned by any party without
the  express  written  consent  of each  other  party.  Any  assignment  made in
violation of this Agreement shall be null and void.

     (d) Amendments.  Amendments of this Agreement shall be in writing signed by
each party hereto.

     (e) Survival,  Etc. The indemnity and contribution  agreements contained in
this Agreement shall remain  operative and in full force and effect,  regardless
of (i) any  investigation  made by or on behalf of any Indemnifying  Party, (ii)
the issuance of the Securities or (iii) any termination of this Agreement or the
Policy.  The  indemnification  provided in this Agreement will be in addition to
any liability which the parties may otherwise have and shall in no way limit any
obligations of the Company, the Depositor, the Seller, the Originator, Financial
Security or the Underwriter  under the  Underwriting  Agreement or the Insurance
Agreement, as applicable.

<PAGE>

                                      -11-

     (f)  Counterparts.  This Agreement may be executed in  counterparts  by the
parties  hereto,  and all such  counterparts  shall  constitute one and the same
instrument.

<PAGE>

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed and delivered as of the date first above written.

                                      FINANCIAL SECURITY ASSURANCE INC.

                                        
                                      By  /s/ Maryanne Mathes
                                         ---------------------------------------
                                      Name: Maryanne Mathes
                                      Title: Authorized Officer


                                      EMERGENT MORTGAGE HOLDINGS
                                        CORPORATION

                                         
                                      By /s/ Kevin J. Mast
                                         ---------------------------------------
                                      Name: Kevin J. Mast
                                      Title: VP, CFO & Treasurer


                                      EMERGENT GROUP, INC.


                                      By /s/ Kevin J. Mast
                                         ---------------------------------------
                                      Name:Kevin J. Mast
                                      Title: VP, CFO & Treasurer


                                      EMERGENT MORTGAGE CORP.


                                      By /s/ Kevin J. Mast
                                         ---------------------------------------
                                      Name: Kevin J. Mast
                                      Title: VP & Treasurer


                                      PRUDENTIAL SECURITIES SECURED
                                      FINANCING CORPORATION


                                      By /s/ Glen Stein
                                         ---------------------------------------
                                      Name: Glen Stein
                                      Title: VP

                                      PRUDENTIAL SECURITIES
                                      INCORPORATED


                                      By /s/ Glen Stein
                                         ---------------------------------------
                                      Name: Glen Stein
                                      Title: VP


<PAGE>

                                    EXHIBIT A

                           OPINION OF GENERAL COUNSEL

               Based upon the foregoing, I am of the opinion that:


     1. Financial Security is a stock insurance company duly organized,  validly
existing and authorized to transact  financial guaranty insurance business under
the laws of the State of New York.

     2. The Policy and the Agreements  have been duly  authorized,  executed and
delivered by Financial Security.

     3. The Policy and the Agreements  constitute valid and binding  obligations
of Financial Security, enforceable against Financial Security in accordance with
their  terms,  subject,  as to  the  enforcement  of  remedies,  to  bankruptcy,
insolvency,  reorganization,  rehabilitation,  moratorium and other similar laws
affecting the  enforceability of creditors'  rights generally  applicable in the
event  of  the  bankruptcy  or  insolvency  of  Financial  Security  and  to the
application  of general  principles  of equity and  subject,  in the case of the
Indemnification  Agreement, to principles of public policy limiting the right to
enforce the indemnification  provisions contained therein insofar as they relate
to indemnification for liabilities arising under applicable securities laws.

     4. The Policy is exempt from registration under the Securities Act of 1933,
as amended (the "Act").

     5. Neither the execution or delivery by Financial Security of the Policy or
the  Agreements,  nor the  performance by Financial  Security of its obligations
thereunder, will conflict with any provision of the certificate of incorporation
or the by-laws of Financial Security or, to the best of my knowledge,  result in
a breach of, or constitute a default under, any agreement or other instrument to
which  Financial  Security  is a party or by which it or any of its  property is
bound or, to the best of my  knowledge,  violate any  judgment,  order or decree
applicable  to  Financial  Security  of any  governmental  or  regulatory  body,
administrative  agency,  court or arbitrator having  jurisdiction over Financial
Security  (except that in the published  opinion of the  Securities and Exchange
Commission  the  indemnification  provisions of the  Indemnification  Agreement,
insofar as they relate to indemnification for liabilities arising under the Act,
are  against   public   policy  as  expressed  in  the  Act  and  are  therefore
unenforceable).

     In addition,  please be advised that I have  reviewed  the  description  of
Financial Security under the caption "The Insurer" in the Prospectus  Supplement
dated March __, 1997 (the "Offering  Document") of the Depositor with respect to
the Securities.  The information  provided in the Offering Document with respect
to  Financial  Security  is limited and does not purport to provide the scope of
disclosure  required to be included in a prospectus with respect to a registrant
                                 
<PAGE>

under the Act in  connection  with a public  offering and sale of  securities of
such registrant. Within such limited scope of disclosure, however, there has not
come to my attention  any  information  which would cause me to believe that the
description  of  Financial  Security  referred  to above,  as of the date of the
Offering  Document or as of the date of this opinion,  contained or contains any
untrue statement of a material fact or omitted or omits to state a material fact
necessary  to make the  statements  therein,  in the light of the  circumstances
under which they were made,  not  misleading  (except  that I express no opinion
with  respect  to  any  financial  statements  or  other  financial  information
contained or referred to therein).



                                                                  EXECUTION COPY

              
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION,
                                    Depositor


                            EMERGENT MORTGAGE CORP.,
                                    Servicer


                                       and


                  FIRST UNION NATIONAL BANK OF NORTH CAROLINA,
                                     Trustee

                              --------------------
                         POOLING AND SERVICING AGREEMENT
                            Dated as of March 1, 1997
                              --------------------


               Emergent Home Equity Loan Pass-Through Certificates

                                  Series 1997-1



<PAGE>

                                TABLE OF CONTENTS
    
                                                                            Page
                                                                            ----
ARTICLE I  DEFINITIONS......................................................   2

      SECTION 1.01. Defined Terms.........................................     2

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL 
           ISSUANCE OF CERTIFICATES.........................................  33

      SECTION 2.01. Conveyance of Mortgage Loans..........................    33
      SECTION 2.02. Acceptance by Trustee.................................    35
      SECTION 2.03. Repurchase or Substitution of Mortgage Loans..........    37
      SECTION 2.04. Representations and Warranties of the Depositor.......    39
      SECTION 2.05. Representations, Warranties and Covenants of the          
                    Servicer..............................................    41
      SECTION 2.06. Issuance of Certificates..............................    43
                                                                           
ARTICLE III ADMINISTRATION AND SERVICING OF THE TRUST
            FUND..........................................................    43

      SECTION 3.01. Servicer to Act as Servicer...........................    43
      SECTION 3.02. Sub-Servicing Agreements Between Servicer and             
                    Sub-Servicers.........................................    45
      SECTION 3.03. Successor Sub-Servicers...............................    46
      SECTION 3.04. Liability of the Servicer.............................    47
      SECTION 3.05. No Contractual Relationship Between Sub-Servicers and     
                    Trustee or Certificateholders.........................    47
      SECTION 3.06. Assumption or Termination of Sub-Servicing                
                    Agreements by Trustee.................................    47
      SECTION 3.07. Collection of Certain Mortgage Loan Payments..........    48
      SECTION 3.08. Sub-Servicing Accounts................................    48
      SECTION 3.09. Collection of Taxes, Assessments and Similar Items;       
                    Servicing Accounts....................................    48
      SECTION 3.10. Collection Account and Distribution Account...........    49
      SECTION 3.11. Withdrawals from the Collection Account and               
                    Distribution Account..................................    51
      SECTION 3.12. Investment of Funds in the Investment Accounts........    53
      SECTION 3.13. [intentionally omitted]...............................    54
      SECTION 3.14. Maintenance of Hazard Insurance and Errors and            
                    Omissions and Fidelity Coverage.......................    54
      SECTION 3.15. Enforcement of Due-On-Sale Clauses, Assumption            
                    Agreements............................................    56


                                        i

<PAGE>

      SECTION 3.16. Realization Upon Defaulted Mortgage Loans............     57
      SECTION 3.17. Trustee to Cooperate; Release of Mortgage Files......     59
      SECTION 3.18. Servicing Compensation...............................     60
      SECTION 3.19. Reports to the Trustee; Collection 
                    Account Statements...................................     61
      SECTION 3.20. Statement as to Compliance...........................     61
      SECTION 3.21. Independent Public Accountants' Servicing Report.....     62
      SECTION 3.22. Access to Certain Documentation......................     62
      SECTION 3.23. Title, Management and Disposition of REO Property....     63
      SECTION 3.24. Obligations of the Servicer in Respect of Prepayment      
                    Interest Shortfalls..................................     66
      SECTION 3.25. Expense Account......................................     66
      SECTION 3.26. Obligations of the Servicer in Respect of Monthly         
                    Payments.............................................     67
      SECTION 3.27. Interest Coverage Account; Redemption Account........     67
                                                                         
ARTICLE IV  PAYMENTS TO CERTIFICATEHOLDERS...............................     68

      SECTION 4.01. Distributions........................................     68
      SECTION 4.02. Statements to Certificateholders.....................     72
      SECTION 4.03. [Reserved]; Monthly Advances.........................     76
      SECTION 4.04. Determination of Realized Losses.....................     78
      SECTION 4.05. Compliance with Withholding Requirements.............     78
                                                                              
ARTICLE V THE CERTIFICATES...............................................     78
                                                                              
      SECTION 5.01. The Certificates.....................................     78
      SECTION 5.02. Registration of Transfer and Exchange                     
                    of Certificates......................................     80
      SECTION 5.03. Mutilated, Destroyed, Lost or Stolen Certificates....     85
      SECTION 5.04. Persons Deemed Owners................................     86
      SECTION 5.05. Certain Available Information........................     86

ARTICLE VI THE DEPOSITOR AND THE SERVICER................................     87

      SECTION 6.01. Liability of the Depositor and the Servicer..........     87
      SECTION 6.02. Merger or Consolidation of the Depositor or the
                    Servicer.............................................     87
      SECTION 6.03. Limitation on Liability of the Depositor, the 
                    Servicer and Others..................................     87
      SECTION 6.04. Limitation on Resignation of the Servicer............     88
      SECTION 6.05. Rights of the Depositor and Others in Respect of the
                    Servicer.............................................     89


                                       ii

<PAGE>

ARTICLE VII DEFAULT......................................................     90

      SECTION 7.01. Servicer Events of Default...........................     90
      SECTION 7.02. Trustee to Act; Appointment of Successor.............     93
      SECTION 7.03. Notification to Certificateholders...................     94
      SECTION 7.04. Waiver of Servicer Events of Default.................     95

ARTICLE VIII CONCERNING THE TRUSTEE......................................     95

      SECTION 8.01. Duties of Trustee....................................     95
      SECTION 8.02. Certain Matters Affecting the Trustee................     97
      SECTION 8.03. Trustee Not Liable for Certificates 
                    or Mortgage Loans....................................     98
      SECTION 8.04. Trustee May Own Certificates.........................     99
      SECTION 8.05. Trustee's Fees and Expenses..........................     99
      SECTION 8.06. Eligibility Requirements for Trustee.................    100
      SECTION 8.07. Resignation and Removal of the Trustee...............    100
      SECTION 8.08. Successor Trustee....................................    101
      SECTION 8.09. Merger or Consolidation of Trustee...................    102
      SECTION 8.10. Appointment of Co-Trustee or Separate Trustee........    102
      SECTION 8.11. Appointment of Office or Agency......................    103
      SECTION 8.12. Representations and Warranties of the Trustee........    103

ARTICLE IX  CERTAIN MATTERS REGARDING THE CERTIFICATE
            INSURER......................................................    104

      SECTION 9.01. Rights of the Certificate Insurer To Exercise Rights of
                    Class A Certificateholders...........................    104
      SECTION 9.02. Trustee To Act Solely with Consent of the Certificate
                    Insurer..............................................    105
      SECTION 9.03. Trust Fund and Accounts Held for Benefit of the
                    Certificate Insurer..................................    106
      SECTION 9.04. Claims Upon the Policy; Policy Payments Account......    106
      SECTION 9.05. Effect of Payments by the Certificate Insurer;
                    Subrogation..........................................    108
      SECTION 9.06. Notices to the Certificate Insurer...................    108
      SECTION 9.07. Third-Party Beneficiary..............................    109
      SECTION 9.08. Trustee to Hold the Policy...........................    109
      SECTION 9.09. Termination of the Servicer..........................    109

ARTICLE X  TERMINATION...................................................    109

      SECTION 10.01. Termination Upon Repurchase or Liquidation of All
                     Mortgage Loans.......................................   109


                                       iii

<PAGE>

      SECTION 10.02. Additional Termination Requirements..................   112

ARTICLE XI REMIC PROVISIONS...............................................   112

      SECTION 11.01. REMIC Administration.................................   112
      SECTION 11.02. Prohibited Transactions and Activities...............   115
      SECTION 11.03. Servicer and Trustee Indemnification.................   116

ARTICLE XII  MISCELLANEOUS PROVISIONS.....................................   116

      SECTION 12.01. Amendment............................................   116
      SECTION 12.02. Recordation of Agreement; Counterparts...............   118
      SECTION 12.03. Limitation on Rights of Certificateholders...........   119
      SECTION 12.04. GOVERNING LAW........................................   120
      SECTION 12.05. Notices..............................................   120
      SECTION 12.06. Severability of Provisions...........................   121
      SECTION 12.07. Notice to Rating Agencies and Certificate Insurer....   121
      SECTION 12.08. Article and Section References.......................   122
      SECTION 12.09. Confirmation of Intent...............................   122


Exhibit A-1  Form of Class A-1 Certificate
Exhibit A-2  Form of Class A-2 Certificate
Exhibit A-3  Form of Class A-3 Certificate
Exhibit A-4  Form of Class R Certificate
Exhibit B    Form of Financial Guaranty Insurance Policy
Exhibit C-1  Form of Trustee's Initial Certification
Exhibit C-2  Form of Trustee's Final Certification
Exhibit D    Form of Unaffiliated Seller's Agreement
Exhibit E-1  Form of Temporary Request for Release of Mortgage File
Exhibit E-2  Form of Permanent Request for Release of Mortgage File
Exhibit F-1  Form of 144A Transfer Letter
Exhibit F-2  Form of Transfer Affidavit and Agreement

Schedule 1   Mortgage Loan Schedule


                                       iv
<PAGE>

This Pooling and Servicing Agreement, is dated and effective as of March 1, 1997
among PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION, as Depositor,
EMERGENT MORTGAGE CORP., as Servicer, and FIRST UNION NATIONAL BANK OF NORTH
CAROLINA, as Trustee.

                             PRELIMINARY STATEMENT:

     The Depositor intends to sell pass-through certificates (collectively, the
"Certificates"), to be issued hereunder in multiple classes, which in the
aggregate will evidence the entire beneficial ownership interest in the Trust
Fund created hereunder.

     As provided herein, the Trustee will elect to treat the segregated pool of
assets consisting of the Mortgage Loans and certain other related assets subject
to this Agreement as a real estate mortgage investment conduit (a "REMIC") for
federal income tax purposes. The Class R Certificates will be the sole class of
"residual interests" in the REMIC for purposes of the REMIC Provisions. The
Class A Certificates will be the "regular interests" in the REMIC.

     The following table irrevocably sets forth the Pass-Through Rates, initial
Certificate Principal Balance and "latest possible maturity date" for the
Certificates.
                                 
                                      Initial Certificate       Latest Possible 
Description       Pass-Through Rate    Principal Balance        Maturity Date(1)
- -----------       -----------------    -----------------        ----------------
Class A-1              6.91%              $44,788,000             2/20/2012
                 
Class A-2              7.30%               11,336,000             2/20/2012
                 
Class A-3              7.725%              18,876,000             3/20/2027
                 
Class R                  N/A                        0                   N/A
                              
(1)  Solely for purposes of Section 1.860G-1(a)(4)(iii) of the Treasury
     regulations, the Distribution Date immediately following the maturity date
     for the Mortgage Loan with the latest maturity date has been designated as
     the "latest possible maturity date" for the Class A Certificates.

     As of the Cut-off Date, the Mortgage Loans had an aggregate principal
balance equal to $77,526,089.80.

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

<PAGE>

                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.01. Defined Terms.

     Whenever used in this Agreement, including, without limitation, in the
Preliminary Statement hereto, the following words and phrases, unless the
context otherwise requires, shall have the meanings specified in this Article.
Unless otherwise specified, all calculations described herein shall be made on
the basis of a 360-day year consisting of twelve 30-day months.

     "Accrued Certificate Interest": With respect to each Distribution Date and
any Class A Certificate, interest accrued during the related Interest Accrual
Period at the applicable Pass-Through Rate for such Class A Certificate for such
Distribution Date on the Certificate Principal Balance of such Class A
Certificate immediately prior to such Distribution Date. All distributions of
interest on the Class A Certificates will be calculated on the basis of a
360-day year consisting of twelve 30-day months. Accrued Certificate Interest
with respect to each Distribution Date, as to any Class A Certificate, shall be
reduced by an amount equal to the portion allocable to such Certificate of the
aggregate amount of any Relief Act Interest Shortfall, if any, for such
Distribution Date.

     "Additional Mortgage Loans": Any Mortgage Loans included in the Mortgage
Pool but not identified by the Originator before the opening of business on
March 1, 1997, but excluding any Qualified Substitute Mortgage Loans.

     "Affiliate": With respect to any specified Person, any other Person
controlling or controlled by or under common control with such specified Person.
For the purposes of this definition, "control" when used with respect to any
specified Person means the power to direct the management and policies of such
Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

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

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

     "Available Distribution Amount": With respect to any Distribution Date, an
amount equal to the excess of (i) the sum of (a) the aggregate of the Monthly


                                        2

<PAGE>

Payments, Liquidation Proceeds, Insurance Proceeds, Principal Prepayments and
other unscheduled recoveries of principal and interest in respect of the
Mortgage Loans received during or with respect to the related Collection Period,
(b) the aggregate of any amounts received in respect of an REO Property
withdrawn from any REO Account and deposited in the Distribution Account for
such Distribution Date pursuant to Section 3.23, (c) the aggregate of any
amounts deposited in the Distribution Account by the Servicer in respect of
Prepayment Interest Shortfalls for such Distribution Date pursuant to Section
3.24, (d) the aggregate of any Monthly Advances made by the Servicer for such
Distribution Date pursuant to Section 4.03, (e) the aggregate of any advances
made by the Trustee for such Distribution Date pursuant to Section 7.02, (f) the
Stated Principal Balance of any Mortgage Loan that was purchased during the
related Collection Period pursuant to or as contemplated by Sections 2.03,
3.16(c) or 10.01 and the amount of any shortfall deposited into the Collection
Account in connection with the substitution of a Deleted Mortgage Loan pursuant
to Section 2.03 during the related Collection Period and (g) the aggregate of
any amounts deposited into the Distribution Account by the Trustee from the
Interest Coverage Account and the Redemption Account over (ii) the sum of (a)
amounts reimbursable or payable to the Depositor, the Servicer, the Trustee, the
Seller or any Sub-Servicer pursuant to Section 3.11 or Section 3.12 or otherwise
payable in respect of extraordinary Trust Fund expenses, (b) Stayed Funds, (c)
amounts deposited in the Collection Account or the Distribution Account, as the
case may be, in error, (d) amounts reimbursable to the Trustee for an advance
made pursuant to Section 7.02(b) which advance the Trustee has determined to be
nonrecoverable from the Stayed Funds in respect of which it was made, (e) the
Certificate Insurer Premium payable to the Certificate Insurer pursuant to
Section 3.25(b), and (f) the Trustee Fee payable from the Distribution Account
pursuant to Section 8.05.

     "Balloon Mortgage Loan": A Mortgage Loan that provides for the payment of
the unamortized principal balance of such Mortgage Loan in a single payment at
the maturity of such Mortgage Loan that is substantially greater than the
preceding monthly payment.

     "Balloon Payment": The final payment due on a Balloon Mortgage Loan.

     "Bankruptcy Code": The Bankruptcy Reform Act of 1978 (Title 11 of the
United States Code), as amended.

     "Book-Entry Certificate": The Class A Certificates for so long as such
Certificates shall be registered in the name of the Depository or its nominee.

     "Business Day": Any day other than a Saturday, a Sunday or a day on which
banking or savings and loan institutions in the State of South Carolina, or in
the city in which the Certificate Insurer or the Corporate Trust Office of the
Trustee is located, are authorized or obligated by law or executive order to be
closed.


                                        3

<PAGE>

     "Cash-Out Refinancing": A Refinanced Mortgage Loan the proceeds of which
were more than $1000 in excess of the principal balance of any existing first
mortgage or subordinate mortgage on the related Mortgaged Property and related
closing costs.

     "Certificate": Any one of the Emergent Home Equity Loan Pass- Through
Certificates, Series 1997-1, Class A or Class R, issued under this Agreement.

     "Certificate Factor": With respect to any Class of Regular Certificates as
of any Distribution Date, a fraction, expressed as a decimal carried to six
places, the numerator of which is the Class Certificate Balance of such Class of
Certificates on such Distribution Date (after giving effect to any distributions
of principal in reduction of the Class Certificate Balance of such Class of
Certificates to be made on such Distribution Date), and the denominator of which
is the initial Class Certificate Balance of such Class of Certificates as of the
Closing Date.

     "Certificate Insurer": Financial Security Assurance, Inc. a stock insurance
company organized and created under the laws of the State of New York, and any
successors thereto.

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

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

          (b) the Certificate Insurer shall have (i) filed a petition or
     commenced any case or proceeding under any provision or chapter of the
     United States Bankruptcy Code, the New York State Insurance Law or any
     other similar federal or state law relating to insolvency, bankruptcy,
     rehabilitation, liquidation, or reorganization, (ii) made a general
     assignment for the benefit of its creditors or (iii) had an order for
     relief entered against it under the United States Bankruptcy Code, the New
     York State Insurance Law or any other similar federal or state law relating
     to insolvency, bankruptcy, rehabilitation, liquidation, or reorganization
     that is final and nonappealable; or

          (c) a court of competent jurisdiction, the New York Department of
     Insurance or any other competent regulatory authority shall have entered a
     final and nonappealable order, judgment or decree (i) appointing a
     custodian, trustee, agent, or receiver for the Certificate Insurer or for
     all or any material portion of its property or (ii) authorizing the taking
     of possession by a custodian, trustee, agent, or receiver of the
     Certificate Insurer of all or any material portion of its property.


                                        4
                                                                     
<PAGE>

     "Certificate Insurer Premium": The Policy premium payable pursuant to
Section 3.25(b) hereof.

     "Certificate Insurer Premium Rate": 0.27% per annum.

     "Certificateholder" or "Holder": The Person in whose name a Certificate is
registered in the Certificate Register, and the Certificate Insurer to the
extent of Cumulative Insurance Payments, except that a "disqualified
organization" (as defined in Section 860E(e)(5) of the Code) or a Non-United
States Person shall not be a Holder of a Residual Certificate for any purposes
hereof and, solely for the purposes of giving any consent pursuant to this
Agreement, any Certificate registered in the name of the Servicer or any
Affiliate thereof shall be deemed not to be outstanding and the Voting Rights to
which it is entitled shall not be taken into account in determining whether the
requisite percentage of Voting Rights necessary to effect any such consent has
been obtained, except as otherwise provided in Section 12.01. The Trustee may
conclusively rely upon a certificate of the Servicer in determining whether a
Certificate is held by an Affiliate thereof. All references herein to "Holders"
or "Certificateholders" shall reflect the rights of Certificate Owners as they
may indirectly exercise such rights through the Depository and participating
members thereof, except as otherwise specified herein; provided, however, that
the Trustee shall be required to recognize as a "Holder" or "Certificateholder"
only the Person in whose name a Certificate is registered in the Certificate
Register.

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

     "Certificate Principal Balance": With respect to each Class A Certificate
as of any date of determination, the Certificate Principal Balance of such Class
A Certificate on the Distribution Date immediately prior to such date of
determination, minus all distributions allocable to principal made thereon on
such immediately prior Distribution Date (or, in the case of any date of
determination up to and including the first Distribution Date, the initial
Certificate Principal Balance of such Class A Certificate, as stated on the face
thereof). With respect to each Class R Certificate, as of any date of
determination, an amount equal to the Percentage Interest evidenced by such
Certificate times the excess, if any, of (A) the then aggregate Stated Principal
Balance of the Mortgage Loans over (B) the then aggregate Certificate Principal
Balance of all Class A Certificates then outstanding.

     "Certificate Register" and "Certificate Registrar": The register maintained
and the registrar appointed pursuant to Section 5.02.


                                        5

<PAGE>

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

     "Class A Certificateholder": Any Holder of a Class A-1, Class A-2 or Class
A-3 Certificate.

     "Class A Certificate Principal Balance": The sum of the Class A-1
Certificate Principal Balance, the Class A-2 Certificate Principal Balance and
the Class A-3 Certificate Principal Balance.

     "Class A-1 Certificate": Any one of the Class A-1 Certificates executed by
the Trustee, and authenticated and delivered by the Certificate Registrar,
substantially in the form annexed hereto as Exhibit A-1 and evidencing a Regular
Interest in the REMIC Trust for purposes of the REMIC Provisions.

     "Class A-1 Certificate Principal Balance": The Class Certificate Balance
for the Class A-1 Certificates.

     "Class A-1 Interest Distribution Amount": On any Distribution Date, the
amount equal to the aggregate Accrued Certificate Interest on the Class A-1
Certificates.

     "Class A-1 Pass-Through Rate": A rate per annum equal to 6.91%.

     "Class A-2 Certificate": Any one of the Class A-2 Certificates executed by
the Trustee, and authenticated and delivered by the Certificate Registrar,
substantially in the form annexed hereto as Exhibit A-2 and evidencing a Regular
Interest in the REMIC Trust for purposes of the REMIC Provisions.

     "Class A-2 Certificate Principal Balance": The Class Certificate Balance
for the Class A-2 Certificates.

     "Class A-2 Interest Distribution Amount": On any Distribution Date, the
amount equal to the aggregate Accrued Certificate Interest on the Class A-2
Certificates.

     "Class A-2 Pass-Through Rate": A rate per annum equal to 7.30%.

     "Class A-3 Certificate": Any one of the Class A-3 Certificates executed by
the Trustee, and authenticated and delivered by the Certificate Registrar,
substantially in the form annexed hereto as Exhibit A-3 and evidencing a Regular
Interest in the REMIC Trust for purposes of the REMIC Provisions.

     "Class A-3 Certificate Principal Balance": The Class Certificate Balance
for the Class A-3 Certificates.


                                        6


<PAGE>

     "Class A-3 Interest Distribution Amount": On any Distribution Date, the
amount equal to the aggregate Accrued Certificate Interest on the Class A-3
Certificates.

     "Class A-3 Pass-Through Rate": A rate per annum equal to 7.725%.

     "Class Certificate Balance": As to any Class of Certificates and any date
of determination, the aggregate of the Certificate Principal Balances of all
Certificates of such Class as of such date of determination.

     "Class R Certificate": Any one of the Class R Certificates executed by the
Trustee, and authenticated and delivered by the Certificate Registrar,
substantially in the form annexed hereto as Exhibit A-4 and evidencing the
Residual Interest in the REMIC Trust for purposes of the REMIC Provisions.

     "Closing Date": March 26, 1997.

     "Code": The Internal Revenue Code of 1986.

     "Collection Account": The account or accounts created and maintained by the
Servicer pursuant to Section 3.10(a), which shall be entitled "Emergent Mortgage
Corp., as Servicer for First Union National Bank of North Carolina, as Trustee,
in trust for (A) registered holders of Emergent Home Equity Loan Pass-Through
Certificates, Series 1997-1, and (B) Financial Security Assurance, Inc." and
which must be an Eligible Account.

     "Collection Period": With respect to any Distribution Date, the calendar
month preceding the calendar month in which such Distribution Date occurs.

     "Corporate Trust Office": The principal corporate trust office of the
Trustee at which at any particular time its corporate trust business in
connection with this Agreement shall be administered, which office at the date
of the execution of this instrument is located at 230 South Tryon Street, 8th
Floor, Charlotte, North Carolina 28288-1179, Attention: Corporate Trust
Department, or at such other address as the Trustee may designate from time to
time by notice to the Certificateholders, the Depositor, the Servicer and the
Certificate Insurer.

     "Cumulative Insurance Payments": As of any time of determination, the
aggregate of all Insurance Payments previously made by the Certificate Insurer
plus interest thereon from the date such amount became due until paid in full,
at a rate of interest calculated as provided in the Insurance Agreement minus
all payments previously made to the Certificate Insurer pursuant to Section 4.01
hereof as reimbursement for such amounts.


                                        7

<PAGE>

     "Cumulative Loss Percentage": For any Distribution Date, the percentage
equivalent of a fraction, the numerator of which is aggregate amount of Realized
Losses incurred from and including the first Collection Period to and including
the most recently ended Collection Period, and the denominator of which is the
Original Pool Balance.

     "Cut-off Date": With respect to each Initial Mortgage Loan, the opening of
business on March 1, 1997 and with respect to each Additional Mortgage Loan, the
respective origination date. With respect to all Qualified Substitute Mortgage
Loans, A the first day of the calendar month in which the substitution occurs.
References herein to the "Cut-off Date," when used with respect to more than one
Mortgage Loan, shall be to the respective Cut-off Dates for such Mortgage Loans.

     "Debt Service Reduction": With respect to any Mortgage Loan, a reduction in
the scheduled Monthly Payment for such Mortgage Loan by a court of competent
jurisdiction in a proceeding under the Bankruptcy Code, except such a reduction
resulting from a Deficient Valuation.

     "Deficiency Amount": With respect to the Class A Certificates as of any
Distribution Date (i) any shortfall in amounts available in the Distribution
Account to pay the Interest Distribution Amount, net of any Relief Act Interest
Shortfalls and Prepayment Interest Shortfalls allocated to the Class A
Certificates, (ii) the Remaining Overcollateralization Deficit, if any, for such
Distribution Date and (iii) without duplication of the amount specified in
clause (ii), the Class A Certificate Principal Balance to the extent unpaid on
the final Distribution Date or earlier termination of the Trust Fund pursuant to
the terms of this Agreement.

     "Deficiency Event": The inability of the Trustee to make the Guaranteed
Distribution on any Distribution Date due to a shortage of funds for such
purpose then held in the Distribution Account and the failure of the Certificate
Insurer to pay in full a claim made in accordance with Policy with respect to
such Distribution Date.

     "Deficient Valuation": With respect to any Mortgage Loan, a valuation of
the related Mortgaged Property by a court of competent jurisdiction in an amount
less than the then outstanding principal balance of the Mortgage Loan, which
valuation results from a proceeding initiated under the Bankruptcy Code.

     "Definitive Certificates": As defined in Section 5.01(b).

     "Deleted Mortgage Loan": A Mortgage Loan replaced or to be replaced by a
Qualified Substitute Mortgage Loan.


                                        8


<PAGE>

     "Delinquent": A Mortgage Loan is Delinquent if the Monthly Payment due on a
Due Date is not paid on or before the next succeeding Due Date, at which time,
such Mortgage Loan is 30 days Delinquent. If the Monthly Payment due on a Due
Date is not paid on or before the second or third succeeding Due Date,
respectively, such Mortgage Loan is 60 or 90 days Delinquent, as the case may
be.

     "Delinquency Percentage": As of the last day of any Collection Period, the
percentage equivalent of a fraction, the numerator of which equals the aggregate
Stated Principal Balances of all Mortgage Loans that are 60 or more days
Delinquent, in foreclosure or converted to REO Properties as of such last day of
such Collection Period, and the denominator of which is the aggregate Stated
Principal Balance of the Mortgage Loans as of the last day of such Collection
Period.

     "Depositor": Prudential Securities Secured Financing Corporation, a
Delaware corporation, or its successor in interest.

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

     "Depository Institution": Any depository institution or trust company,
including the Trustee, that (a) is incorporated under the laws of the United
States of America or any State thereof, (b) is subject to supervision and
examination by federal or state banking authorities and (c) has outstanding
unsecured commercial paper or other short-term unsecured debt obligations (or,
in the case of a depository institution that is the principal subsidiary of a
holding company, such holding company has unsecured commercial paper or other
short-term unsecured debt obligations) that are rated at least P-1 by Moody's
and A-1 by S&P (or comparable ratings if Moody's and S&P are not the Rating
Agencies).

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

     "Determination Date": With respect to each Distribution Date, the fifth
Business Day prior to such Distribution Date.

     "Directly Operate": With respect to any REO Property, the furnishing or
rendering of services to the tenants thereof, the management or operation of
such REO Property, the holding of such REO Property primarily for sale to
customers, the performance of any construction work thereon or any use of such
REO Property in a


                                        9


<PAGE>

trade or business conducted by the Trust Fund other than through an Independent
Contractor; provided, however, that the Trustee (or the Servicer on behalf of
the Trustee) shall not be considered to Directly Operate an REO Property solely
because the Trustee (or the Servicer on behalf of the Trustee) establishes
rental terms, chooses tenants, enters into or renews leases, deals with taxes
and insurance, or makes decisions as to repairs or capital expenditures with
respect to such REO Property.

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

     "Distribution Account": The trust account or accounts created and
maintained by the Trustee pursuant to Section 3.10(b) which shall be entitled
"First Union National Bank of North Carolina, as Trustee, in trust for (A)
registered holders of Emergent Home Equity Loan Pass-Through Certificates,
Series 1997-1, and (B) Financial Security Assurance, Inc." and which must be an
Eligible Account.

     "Distribution Date": The 20th day of any month, or if such 20th day is not
a Business Day, the Business Day immediately following such 20th day, commencing
in April 1997.

     "Due Date": With respect to each Distribution Date, the day of the month on
which the Monthly Payment is due on a Mortgage Loan during the related
Collection Period, exclusive of any days of grace.

     "Eligible Account": Any of (i) an account or accounts maintained with a
federal or state chartered depository institution or trust company the
short-term unsecured debt obligations of which (or, in the case of a depository
institution or trust company that is the principal subsidiary of a holding
company, the short-term


                                       10

<PAGE>

unsecured debt  obligations  of such holding  company) are rated at least P-1 by
Moody's  and A-1 by S&P (or  comparable  ratings if Moody's  and S&P are not the
Rating  Agencies) at the time any amounts are held on deposit  therein,  (ii) an
account or accounts the deposits in which are fully insured by the FDIC or (iii)
a trust account or accounts maintained with the trust department of a federal or
state chartered depository  institution or trust company acting in its fiduciary
capacity. Eligible Accounts may bear interest.

          "Escrow Payments": As defined in Section 3.09.

          "Estate in Real Property": A fee simple estate in a parcel of land.

     "Excess Subordinated Amount": With respect to the Class A Certificates and
any Distribution Date, the excess, if any, of (i) the Subordinated Amount for
such Distribution Date over (ii) the Required Subordinated Amount for such
Distribution Date.

     "Expense Account": The account established and maintained pursuant to
Section 3.25.

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

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

     "Final Recovery Determination": With respect to any defaulted Mortgage Loan
or any REO Property (other than a Mortgage Loan or REO Property purchased by the
Seller, the Depositor, the Servicer or the Certificate Insurer pursuant to or as
contemplated by Section 2.03, 3.16(c) or 10.01), a determination made by the
Servicer that all Insurance Proceeds, Liquidation Proceeds and other payments or
recoveries which the Servicer, in its reasonable good faith judgment, expects to
be finally recoverable in respect thereof have been so recovered. The Servicer
shall maintain records, prepared by a Servicing Officer, of each Final Recovery
Determination made thereby.

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

     "Guaranteed Distribution": As defined in the Policy.

     "Independent": When used with respect to any specified Person, any such
Person who (a) is in fact independent of the Depositor, the Servicer and their
respective Affiliates, (b) does not have any direct financial interest in or any
material indirect financial interest in the Depositor or the Servicer or any
Affiliate thereof, and


                                       11
                                                                      

<PAGE>

(c) is not connected with the Depositor or the Servicer or any Affiliate thereof
as an officer, employee, promoter, underwriter, trustee, partner, director or
Person performing similar functions; provided, however, that a Person shall not
fail to be Independent of the Depositor or the Servicer or any Affiliate thereof
merely because such Person is the beneficial owner of 1% or less of any class of
securities issued by the Depositor or the Servicer or any Affiliate thereof, as
the case may be.

     "Independent Contractor": Either (i) any Person (other than the Servicer)
that would be an "independent contractor" with respect to the REMIC Trust within
the meaning of Section 856(d)(3) of the Code if the REMIC Trust were a real
estate investment trust (except that the ownership tests set forth in that
section shall be considered to be met by any Person that owns, directly or
indirectly, 35 percent or more of any Class of Certificates), so long as the
REMIC Trust does not receive or derive any income from such Person and provided
that the relationship between such Person and the Trust Fund is at arm's-length,
all within the meaning of Treasury Regulation Section 1.856-4(b)(5), or (ii) any
other Person (including the Servicer) if the Trustee has received an Opinion of
Counsel to the effect that the taking of any action in respect of any REO
Property by such Person, subject to any conditions therein specified, that is
otherwise herein contemplated to be taken by an Independent Contractor will not
cause such REO Property to cease to qualify as "foreclosure property" within the
meaning of Section 860G(a)(8) of the Code (determined without regard to the
exception applicable for purposes of Section 860D(a) of the Code), or cause any
income realized in respect of such REO Property to fail to qualify as Rents from
Real Property.

     "Initial Mortgage Loan": Any Mortgage Loan identified by the Originator as
of the opening of business on March 1, 1997, which Mortgage Loans will have a
Cut-off Date of March 1, 1997.

     "Insurance Agreement": The Insurance and Indemnity Agreement, dated as of
March 1, 1997, among the Depositor, the Servicer, the Seller, Emergent Group,
Inc. and the Certificate Insurer, as amended or supplemented in accordance with
the provisions thereof.

     "Insurance Payment": Any payment made by the Certificate Insurer under the
Policy with respect to the Class A Certificates.

     "Insurance Proceeds": Proceeds of any title policy, hazard policy or other
insurance policy covering a Mortgage Loan, to the extent such proceeds are not
to be applied to the restoration of the related Mortgaged Property or released
to the Mortgagor in accordance with the procedures that the Servicer would
follow in servicing mortgage loans held for its own account, subject to the
terms and conditions of the related Mortgage Note and Mortgage.


                                       12

<PAGE>

     "Interest Accrual Period": With respect to any Distribution Date and the
Class A Certificates, the calendar month immediately preceding the month in
which such Distribution Date occurs.

     "Interest Coverage Account": As defined in Section 3.27.

     "Interest Distribution Amount": With respect to any Distribution Date and
the Class A Certificates, the aggregate Accrued Certificate Interest on the
Class A Certificates for such Distribution Date.

     "Investment Account": As defined in Section 3.12.

     "Late Collections": With respect to any Mortgage Loan, all amounts received
subsequent to the Determination Date immediately following any Collection
Period, whether as late payments of Monthly Payments or as Insurance Proceeds,
Liquidation Proceeds or otherwise, which represent late payments or collections
of principal and/or interest due (without regard to any acceleration of payments
under the related Mortgage and Mortgage Note) but delinquent for such Collection
Period and not previously recovered.

     "Liquidation Event": With respect to any Mortgage Loan, any of the
following events: (i) such Mortgage Loan is paid in full; (ii) a Final Recovery
Determination is made as to such Mortgage Loan, or (iii) such Mortgage Loan is
removed from the Trust Fund by reason of its being purchased, sold or replaced
pursuant to or as contemplated by Section 2.03, Section 3.16(c) or Section
10.01. With respect to any REO Property, either of the following events: (i) a
Final Recovery Determination is made as to such REO Property; or (ii) such REO
Property is removed from the Trust Fund by reason of its being purchased
pursuant to Section 10.01.

     "Liquidation Proceeds": The amount (other than Insurance Proceeds or
amounts received in respect of the rental of any REO Property prior to REO
Disposition) received by the Servicer in connection with (i) the taking of all
or a part of a Mortgaged Property by exercise of the power of eminent domain or
condemnation and (ii) the liquidation of a defaulted Mortgage Loan by means of a
trustee's sale, foreclosure sale or otherwise.

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

     "Lost Note Affidavit": With respect to any Mortgage Loan as to which the
original Mortgage Note has been permanently lost or destroyed and has not been
replaced, an affidavit from the Seller certifying that the original Mortgage
Note has


                                       13

<PAGE>

been lost, misplaced or destroyed (together with a copy of the related Mortgage
Note).

     "Majority Class R Certificateholder": Any single Holder of Class R
Certificates representing a greater than 50% Percentage Interest in such Class.

     "Monthly Advance": As to any Mortgage Loan or REO Property, any advance
made by the Servicer in respect of any Distribution Date pursuant to Section
4.03.

     "Monthly Payment": With respect to any Mortgage Loan, the scheduled monthly
payment of principal and interest on such Mortgage Loan which is payable by the
related Mortgagor from time to time under the related Mortgage Note, determined:
(a) after giving effect to (i) any Deficient Valuation and/or Debt Service
Reduction with respect to such Mortgage Loan and (ii) any reduction in the
amount of interest collectible from the related Mortgagor pursuant to the Relief
Act; (b) without giving effect to any extension granted or agreed to by the
Servicer pursuant to Section 3.07; and (c) on the assumption that all other
amounts, if any, due under such Mortgage Loan are paid when due.

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

     "Mortgage": The mortgage, deed of trust or other instrument creating a
first lien on, or first priority security interest in, a Mortgaged Property
securing a Mortgage Note.

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

     "Mortgage Loan": Each mortgage loan transferred and assigned to the Trustee
pursuant to Section 2.01 or Section 2.03(d) as from time to time held as a part
of the Trust Fund, the Mortgage Loans so held being identified in the Mortgage
Loan Schedule.

     "Mortgage Loan Schedule": As of any date, the list of Mortgage Loans
included in the Trust Fund on such date. The Mortgage Loan Schedule shall set
forth following information with respect to each Mortgage Loan:

     1. the Seller's Mortgage Loan identifying number;

     2. the Mortgagor's name;


                                       14

<PAGE>

     3. the street address of the Mortgaged Property including the state and zip
code;

     4. a code indicating whether the Mortgaged Property is owner-occupied;

     5. the type of Residential Dwelling constituting the Mortgaged Property;

     6. the original months to maturity;

     7. the remaining months to stated maturity from the Cut-off Date based on
the original amortization schedule;

     8. the Loan-to-Value Ratio at origination;

     9. (A) the date on which the first Monthly Payment was due on the Mortgage
Loan and, (B) if such date is not consistent with the Due Date currently in
effect, such Due Date;

     10. the stated maturity date;

     11. the amount of the Monthly Payment due on the first Due Date on or after
the Cut-off Date;

     12. the last Due Date on which a Monthly Payment was actually applied to
the unpaid Stated Principal Balance;

     13. the original principal amount of the Mortgage Loan;

     14. the outstanding principal balance of the Mortgage Loan as of the close
of business on the Cut-off Date;

     15. a code indicating the purpose of the Mortgage Loan (i.e., purchase
financing, Rate/Term Refinancing, Cash-Out Refinancing);

     16. the Mortgage Rate;

     17. a code indicating the documentation style program;

     18. the risk grade;

     19. the Value of the Mortgaged Property;

     20. the sale price of the Mortgaged Property, if applicable;


                                       15

<PAGE>

     21. whether the Mortgage Loan has a due-on-sale clause; and

     22. the program code.

     The Mortgage Loan Schedule shall set forth the following information, as of
the Cut-off Date with respect to the Mortgage Loans in the aggregate: (1) the
number of Mortgage Loans; (2) the current principal balance of the Mortgage
Loans; (3) the weighted average Mortgage Rate of the Mortgage Loans; and (4) the
weighted average maturity of the Mortgage Loans. The Mortgage Loan Schedule
shall be amended from time to time by the Servicer in accordance with the
provisions of this Agreement.

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

     "Mortgage Pool": The pool of Mortgage Loans, identified on the Mortgage
Loan Schedule from time to time, and any REO Properties acquired in respect
thereof.

     "Mortgage Rate": With respect to each Mortgage Loan, the annual rate at
which interest accrues on such Mortgage Loan in accordance with the provisions
of the related Mortgage Note.

     "Mortgaged Property": The underlying property securing a Mortgage Loan,
including any REO Property, consisting of an Estate in Real Property.

     "Mortgagor": The obligor on a Mortgage Note.

     "Net Monthly Excess Cashflow": With respect to any Distribution Date, an
amount equal to the excess of (x) the Available Distribution Amount for such
Distribution Date over (y) the sum for such Distribution Date of (A) the amount
described in Section 4.01(a)(i) hereof and (B) the amount described in clauses
(b)(i)-(iii) of the definition of Principal Distribution Amount minus the amount
of any Subordination Reduction Amount for the Class A Certificates for such
Distribution Date.

     "Net Mortgage Rate": With respect to any Mortgage Loan (or the related REO
Property), as of any date of determination, a per annum rate of interest equal
to the then applicable Mortgage Rate for such Mortgage Loan minus the Servicing
Fee Rate.

     "New Lease": Any lease of REO Property entered into on behalf of the Trust
Fund, including any lease renewed or extended on behalf of the Trust Fund if the
Trust Fund has the right to renegotiate the terms of such lease.


                                       16


<PAGE>

     "Nonrecoverable Monthly Advance": Any Monthly Advance or Servicing Advance
previously made or proposed to be made in respect of a Mortgage Loan or REO
Property that, in the good faith business judgment of the Servicer, will not or,
in the case of a proposed Monthly Advance, would not be ultimately recoverable
from related late payments, Insurance Proceeds or Liquidation Proceeds on such
Mortgage Loan or REO Property as provided herein.

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

     "Officers' Certificate": A certificate signed by the Chairman of the Board,
the Vice Chairman of the Board, the President or a vice president (however
denominated), or by the Treasurer, the Secretary, or one of the assistant
treasurers or assistant secretaries of the Servicer, the Seller or the
Depositor, as applicable.

     "Opinion of Counsel": A written opinion of counsel, who may, without
limitation, be salaried counsel for the Depositor or the Servicer acceptable to
the Trustee and the Certificate Insurer, except that any opinion of counsel
relating to (a) the qualification of the Trust Fund as a REMIC or (b) compliance
with the REMIC Provisions must be an opinion of Independent counsel.

     "Original Pool Balance": An amount equal to the aggregate of the Stated
Principal Balances of the Mortgage Loans as of the Cut-off Date.

     "Originator": Emergent Mortgage Corp.

     "Overcollateralization Deficit": With respect to any Distribution Date, the
excess, if any, of (i) the Class A Certificate Principal Balance, after taking
into account the distribution of the Principal Distribution Amount (other than
any portion thereof constituting the Overcollateralization Deficit or the
Subordination Increase Amount) over (ii) the sum of the aggregate Stated
Principal Balances of the Mortgage Loans then outstanding.

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

     "Pass-Through Rate": With respect to the Class A-1 Certificates, the Class
A-1 Pass-Through Rate, with respect to the Class A-2 Certificates, the Class A-
2 Pass-Through Rate and with respect to the Class A-3 Certificates, the Class
A-3 Pass-Through Rate.

     "Percentage Interest": With respect to Class A-1 Certificates, the Class
A-2 Certificates and the Class A-3 Certificates, the undivided percentage
ownership in


                                       17

<PAGE>

the related Class evidenced by such Certificate, expressed as a percentage, the
numerator of which is the initial Certificate Principal Balance represented by
such Certificate and the denominator of which is the initial aggregate
Certificate Principal Balance of such Class. The Class A Certificates are
issuable only in minimum Percentage Interests corresponding to minimum initial
Certificate Principal Balances of $1,000 and increments of $1,000 in excess
thereof. With respect to any Class R Certificate, the undivided percentage
ownership in such Class evidenced by such Certificate, as set forth on the face
of such Class R Certificate. The Class R Certificates are issuable only in
minimum Percentage Interests of 25%.

     "Permitted Investments": Any one or more of the following obligations or
securities acquired at a purchase price of not greater than par, regardless of
whether issued by the Depositor, the Servicer, the Trustee or any of their
respective Affiliates:

          (i) direct obligations of, or obligations fully guaranteed as to
     timely payment of principal and interest by, the United States or any
     agency or instrumentality thereof, provided such obligations are backed by
     the full faith and credit of the United States; provided, however, that any
     obligation of, or guaranteed by, FHLMC or FNMA, other than a senior debt or
     a mortgage participation or pass-through certificate guaranteed by FHLMC or
     FNMA shall be a Permitted Investment only if, at the time of investment,
     such investment is acceptable to the Certificate Insurer.

          (ii) demand and time deposits in, certificates of deposit of, or
     bankers' acceptances issued by, any Depository Institution;

          (iii) repurchase obligations with respect to any security described in
     clause (i) above entered into with a Depository Institution (acting as
     principal);

          (iv) securities bearing interest or sold at a discount that are issued
     by any corporation incorporated under the laws of the United States of
     America or any State thereof and that are rated by each Rating Agency in
     its highest long-term unsecured rating categories at the time of such
     investment or contractual commitment providing for such investment;

          (v) commercial paper (including both non-interest-bearing discount
     obligations and interest-bearing obligations payable on demand or on a
     specified date not more than 30 days after the date of acquisition thereof)
     that is rated by each Rating Agency in its highest short-term unsecured
     debt rating available at the time of such investment;

          (vi) units of money market funds that have been rated "Aaa" by Moody's
     and "AAA" by S&P; and


                                       18

<PAGE>

          (vii) if previously confirmed in writing to the Trustee, any other
     demand, money market or time deposit, or any other obligation, security or
     investment, as may be acceptable to the Rating Agencies and the Certificate
     Insurer as a permitted investment of funds backing securities that have
     been rated "Aaa" by Moody's and "AAA" by S&P;

provided that no instrument described hereunder shall evidence either the right
to receive (a) only interest with respect to the obligations underlying such
instrument or (b) both principal and interest payments derived from obligations
underlying such instrument and the interest and principal payments with respect
to such instrument provide a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations.

     "Permitted Transferee": Any Transferee of a Residual Certificate other than
a Disqualified Organization or Non-United States Person.

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

     "Policy": The Financial Guaranty Insurance Policy (No. 50571-N) issued by
the Certificate Insurer relating to the Class A Certificates, including any
endorsements thereto, attached hereto as Exhibit B.

     "Policy Payments Account": The account established pursuant to Section 9.04
hereof.

     "Prepayment Assumption": The Prepayment Assumption assumes that the pool of
loans prepays in the first month at a constant prepayment rate of 1.8% and
increases by an additional 1.8% each month thereafter until the tenth month,
where it remains at a constant prepayment rate equal to 18%.

     "Prepayment Interest Shortfall": With respect to any Distribution Date, for
each Mortgage Loan that was during the related Collection Period the subject of
a Principal Prepayment in full or in part that was applied by the Servicer to
reduce the outstanding principal balance of such loan on a date preceding the
Due Date in the succeeding Collection Period, an amount equal to the excess of
(i) interest at the applicable Net Mortgage Rate on the amount of such Principal
Prepayment for the number of days commencing on the date on which the prepayment
is applied and ending on the last day of the related Collection Period over (ii)
the amount, if any, of the interest paid by the Mortgagor in connection with
such Principal Prepayment. The obligations of the Servicer in respect of any
Prepayment Interest Shortfall are set forth in Section 3.24.


                                       19


<PAGE>

     "Principal Distribution Amount": With respect to any Distribution Date, the
lesser of:

          (a) the excess of the Available Distribution Amount over the amount
     payable on the Class A Certificates pursuant to Section 4.01 (a)(i); and

          (b) the sum of:

               (i) the principal portion of each Monthly Payment due during the
          related Collection Period, to the extent received, on each Mortgage
          Loan;

               (ii) the Stated Principal Balance of any Mortgage Loan that was
          purchased during the related Collection Period pursuant to or as
          contemplated by Section 2.03, 3.16(c) or 10.01 and the amount of any
          shortfall deposited in the Collection Account in connection with the
          substitution of a Deleted Mortgage Loan pursuant to Section 2.03
          during the related Collection Period;

               (iii) the principal portion of all other unscheduled collections
          (including, without limitation, Principal Prepayments, Insurance
          Proceeds, Liquidation Proceeds, payments pursuant to Section 3.26 and
          REO Principal Amortization) received during the related Collection
          Period, net of any portion thereof that represents a recovery of
          principal for which an advance was made by the Servicer pursuant to
          Section 4.03 in respect of a preceding Distribution Date, and deposits
          into the Distribution Account from the Redemption Account pursuant to
          Section 3.27, if any;

               (iv) the amount of any Overcollateralization Deficit for such
          Distribution Date; and

               (v) the amount of any Subordination Increase Amount for the Class
          A Certificates for such Distribution Date; minus:

               (vi) the amount of any Subordination Reduction Amount for the
          Class A Certificates for such Distribution Date.

     "Principal Prepayment": Any payment of principal made by the Mortgagor on a
Mortgage Loan which is received in advance of its scheduled Due Date and which
is not accompanied by an amount of interest representing the full amount of
scheduled interest due on any Due Date in any month or months subsequent to the
month of prepayment.


                                       20

<PAGE>

     "Purchase and Assignment Agreement": The Agreement dated as of March 1,
1997 between the Originator and the Seller providing for the sale of the
Mortgage Loans from the Originator to the Seller.

     "Purchase Price": With respect to any Mortgage Loan or REO Property to be
purchased pursuant to or as contemplated by Section 2.03, 3.16(c) or 10.01, and
as confirmed by an Officers' Certificate from the Servicer to the Trustee, an
amount equal to the sum of (i) 100% of the Stated Principal Balance thereof as
of the date of purchase (or such other price as provided in Section 10.01), (ii)
in the case of (x) a Mortgage Loan, accrued interest on such Stated Principal
Balance at the applicable Net Mortgage Rate in effect from time to time from the
Due Date as to which interest was last covered by a payment by the Mortgagor or
an advance by the Servicer, which payment or advance had as of the date of
purchase been distributed pursuant to Section 4.01, through the end of the
calendar month in which the purchase is to be effected, and (y) an REO Property,
the sum of (1) accrued interest on such Stated Principal Balance at the
applicable Net Mortgage Rate in effect from time to time from the Due Date as to
which interest was last covered by a payment by the Mortgagor or an advance by
the Servicer through the end of the calendar month immediately preceding the
calendar month in which such REO Property was acquired, plus (2) REO Imputed
Interest for such REO Property for each calendar month commencing with the
calendar month in which such REO Property was acquired and ending with the
calendar month in which such purchase is to be effected, net of the total of all
net rental income, Insurance Proceeds, Liquidation Proceeds and Monthly Advances
that as of the date of purchase had been distributed as or to cover REO Imputed
Interest pursuant to Section 4.01, (iii) any unreimbursed Servicing Advances and
Monthly Advances and any unpaid Servicing Fees allocable to such Mortgage Loan
or REO Property, (iv) any amounts previously withdrawn from the Collection
Account in respect of such Mortgage Loan or REO Property pursuant to Sections
3.11(ix) and 3.16(b), and (v) in the case of a Mortgage Loan required to be
purchased pursuant to Section 2.03, expenses reasonably incurred or to be
incurred by the Servicer or the Trustee in respect of the breach or defect
giving rise to the purchase obligation.

     "Qualified Substitute Mortgage Loan": A mortgage loan substituted for a
Deleted Mortgage Loan pursuant to the terms of this Agreement which must, on the
date of such substitution, (i) have a Stated Principal Balance, after
application of all scheduled payments of principal and interest due during or
prior to the month of substitution, not in excess of the outstanding principal
balance of the Deleted Mortgage Loan as of the Due Date in the calendar month
during which the substitution occurs, (ii) have a Mortgage Rate not less than
(and not more than one percentage point in excess of) the Mortgage Rate of the
Deleted Mortgage Loan, (iii) have a remaining term to maturity not greater than
(and not more than one year less than) that of the Deleted Mortgage Loan, (iv)
have the same Due Date as the Due Date on the Deleted Mortgage Loan, (v) have a
Loan-to-Value Ratio as of the date of substitution equal to or lower than the
Loan-to-Value Ratio of the Deleted Mortgage


                                       21

<PAGE>

Loan as of such date, (vi) have a risk grading determined by the Seller, with
the approval of the Certificate Insurer, at least equal to the risk grading
assigned on the Deleted Mortgage Loan, (vii) is a "qualified mortgage" as
defined in the REMIC Provisions and (viii) conform to each representation and
warranty set forth in the Unaffiliated Seller's Agreement applicable to the
Deleted Mortgage Loan. In the event that one or more mortgage loans are
substituted for one or more Deleted Mortgage Loans, the amounts described in
clause (i) hereof shall be determined on the basis of aggregate principal
balances, the Mortgage Rates described in clause (ii) hereof shall be determined
on the basis of weighted average Mortgage Rates, the risk gradings described in
clause (vi) hereof shall be satisfied as to each such mortgage loan, the terms
described in clause (iii) hereof shall be determined on the basis of weighted
average remaining term to maturity, the Loan-to-Value Ratios described in clause
(v) hereof shall be satisfied as to each such mortgage loan and, except to the
extent otherwise provided in this sentence, the representations and warranties
described in clause (viii) hereof must be satisfied as to each Qualified
Substitute Mortgage Loan or in the aggregate, as the case may be.

     "Rate/Term Refinancing": A Refinanced Mortgage Loan, the proceeds of which
are not more than $1000 in excess of the existing first mortgage loan and any
subordinate mortgage loan on the related Mortgaged Property and related closing
costs, and were used exclusively (except for up to $1000) to satisfy the then
existing first mortgage loan and any subordinate mortgage loan of the Mortgagor
on the related Mortgaged Property and to pay related closing costs.

     "Rating Agency or Rating Agencies": Moody's and S&P or their successors. If
such agencies or their successors are no longer in existence, "Rating Agencies"
shall be such nationally recognized statistical rating agencies, or other
comparable Persons, designated by the Depositor and the Certificate Insurer,
notice of which designation shall be given to the Trustee and Servicer.

     "Realized Loss": With respect to each Mortgage Loan as to which a Final
Recovery Determination has been made an amount (not less than zero) equal to (i)
the unpaid principal balance of such Mortgage Loan as of the commencement of the
calendar month in which the Final Recovery Determination was made, plus (ii)
accrued interest from the Due Date as to which interest was last paid by the
Mortgagor through the end of the calendar month in which such Final Recovery
Determination was made, calculated in the case of each calendar month during
such period (A) at an annual rate equal to the annual rate at which interest was
then accruing on such Mortgage Loan and (B) on a principal amount equal to the
Stated Principal Balance of such Mortgage Loan as of the close of business on
the Distribution Date during such calendar month, plus (iii) any amounts
previously withdrawn from the Collection Account in respect of such Mortgage
Loan pursuant to Sections 3.11(ix) and 3.16(b), minus (iv) the proceeds, if any,
received in respect of such Mortgage Loan during the calendar month in which
such Final Recovery


                                       22

<PAGE>

Determination was made, net of amounts that are payable therefrom to the
Servicer with respect to such Mortgage Loan pursuant to clause (iii) of Section
3.11.

     With respect to any REO Property as to which a Final Recovery Determination
has been made an amount (not less than zero) equal to (i) the unpaid principal
balance of the related Mortgage Loan as of the date of acquisition of such REO
Property on behalf of the Trust Fund, plus (ii) accrued interest from the Due
Date as to which interest was last paid by the Mortgagor in respect of the
related Mortgage Loan through the end of the calendar month immediately
preceding the calendar month in which such REO Property was acquired, calculated
in the case of each calendar month during such period (A) at an annual rate
equal to the annual rate at which interest was then accruing on the related
Mortgage Loan and (B) on a principal amount equal to the Stated Principal
Balance of the related Mortgage Loan as of the close of business on the
Distribution Date during such calendar month, plus (iii) REO Imputed Interest
for such REO Property for each calendar month commencing with the calendar month
in which such REO Property was acquired and ending with the calendar month in
which such Final Recovery Determination was made, plus (iv) any amounts
previously withdrawn from the Collection Account in respect of the related
Mortgage Loan pursuant to Sections 3.11(ix) and 3.16(b), minus (v) the aggregate
of all Monthly Advances made by the Servicer in respect of such REO Property or
the related Mortgage Loan for which the Servicer has been or, in connection with
such Final Recovery Determination, will be reimbursed pursuant to Section 3.23
out of rental income, Insurance Proceeds and Liquidation Proceeds received in
respect of such REO Property, minus (vi) the total of all net rental income,
Insurance Proceeds and Liquidation Proceeds received in respect of such REO
Property that has been, or in connection with such Final Recovery Determination,
will be transferred to the Distribution Account pursuant to Section 3.23.

     With respect to each Mortgage Loan which has become the subject of a
Deficient Valuation, the difference between the principal balance of the
Mortgage Loan outstanding immediately prior to such Deficient Valuation and the
principal balance of the Mortgage Loan as reduced by the Deficient Valuation.

     With respect to each Mortgage Loan which has become the subject of a Debt
Service Reduction, the portion, if any, of the reduction in each affected
Monthly Payment attributable to a reduction in the Mortgage Rate imposed by a
court of competent jurisdiction. Each such Realized Loss shall be deemed to have
been incurred on the Due Date for each affected Monthly Payment.

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

     "Redemption Account": As defined in Section 3.27.


                                       23

<PAGE>

     "Refinanced Mortgage Loan": A Mortgage Loan the proceeds of which were not
used to purchase the related Mortgaged Property.

     "Regular Certificate": Any Class A Certificate.

     "Regular Interest": A "regular interest' in a REMIC within the meaning of
Section 860G(a)(l) of the Code.

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

     "Relief Act Interest Shortfall": With respect to any Distribution Date and
any Mortgage Loan, any reduction in the amount of interest collectible on such
Mortgage Loan for the most recently ended calendar month as a result of the
application of the Relief Act.

     "Remaining Overcollateralization Deficit": With respect to any Distribution
Date, the excess, if any, of (i) the Overcollateralization Deficit for such
Distribution Date over (ii) the Net Monthly Excess Cashflow for such
Distribution Date.

     "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 Section 860A-860G of
the Code, and related provisions, and proposed, temporary and final regulations
and published rulings, notices and announcements promulgated thereunder, as the
foregoing may be in effect from time to time.

     "REMIC Trust": The segregated pool of assets comprising the Trust Fund
excluding the Policy.

     "Remittance Report": As defined in Section 4.02.

     "Rents from Real Property": With respect to any REO Property, gross income
of the character described in Section 856(d) of the Code as being included in
the term "rents from real property."

     "REO Account": The account or accounts maintained by the Servicer in
respect of an REO Property pursuant to Section 3.23.

     "REO Disposition": The sale or other disposition of an REO Property on
behalf of the Trust Fund.


                                       24

<PAGE>

     "REO Imputed Interest": As to any REO Property, for any calendar month
during which such REO Property was at any time part of the Trust Fund, one
month's interest at the applicable Net Mortgage Rate on the Stated Principal
Balance of such REO Property (or, in the case of the first such calendar month,
of the related Mortgage Loan if appropriate) as of the close of business on the
Distribution Date in such calendar month.

     "REO Principal Amortization": With respect to any REO Property, for any
calendar month, the excess, if any, of (a) the aggregate of all amounts received
in respect of such REO Property during such calendar month, whether in the form
of rental income, sale proceeds (including, without limitation, that portion of
the Termination Price paid in connection with a purchase of all of the Mortgage
Loans and REO Properties pursuant to Section 10.01 that is allocable to such REO
Property) or otherwise, net of any portion of such amounts (i) payable pursuant
to Section 3.23(c) in respect of the proper operation, management and
maintenance of such REO Property or (ii) payable or reimbursable to the Servicer
pursuant to Section 3.23(d) for unpaid Servicing Fees in respect of the related
Mortgage Loan and unreimbursed Servicing Advances and Monthly Advances in
respect of such REO Property or the related Mortgage Loan, over (b) the REO
Imputed Interest in respect of such REO Property for such calendar month.

     "REO Property": A Mortgaged Property acquired by the Servicer on behalf of
the Trust Fund through foreclosure or deed-in-lieu of foreclosure, as described
in Section 3.23.

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

     "Required Subordinated Amount": With respect to any Distribution Date, an
amount equal to 6.50% of the Original Pool Balance, subject to the following:
(i) if the Step Up Trigger has occurred with respect to such Distribution Date,
the Required Subordinated Amount for such Distribution Date will be an amount
equal to the entire aggregate Stated Principal Balance of the Mortgage Loans as
of such Distribution Date, (ii) if the Step Down Trigger has occurred, the
Required Subordinated Amount for such Distribution Date will be an amount equal
to the greater of (A) 0.50% of the Original Pool Balance and (B) the lesser of
(x) 6.50%, of the Original Pool Balance and (y) the Stepped Down Required
Subordinated Percentage of the aggregate Stated Principal Balance of the
Mortgage Loans as of such Distribution Date.

     "Residential Dwelling": Any one of the following: (i) a detached one-family
dwelling, (ii) a detached two- to four-family dwelling, (iii) a one-family
dwelling unit in a FNMA eligible condominium project, (iv) a detached one-family
dwelling in a planned unit development or (v) a manufactured home treated as
real


                                       25

<PAGE>

property under local law, none of which is a co-operative, mobile or
manufactured home (as defined in 42 United States Code, Section 5402(6)).

     "Residual Certificate": Any one of the Class R Certificates.

     "Residual Interest": The sole class of "residual interests" in a REMIC
within the meaning of Section 860G(a)(2) of the Code.

     "Responsible Officer": When used with respect to the Trustee, any officer
of the Corporate Trust Department of the Trustee, including any Senior Vice
President, any Assistant Vice President, 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 to whom, with
respect to a particular matter, such matter is referred.

     "Rolling Delinquency Percentage": For any Distribution Date, the average of
the Delinquency Percentages as of the last day of each of the three (or one or
two, in the case of the first and second Distribution Dates) most recently ended
Collection Periods.

     "Rolling Loss Percentage": As of any Distribution Date, the percentage
equivalent of a fraction, the numerator of which is the aggregate amount of
Realized Losses incurred during the preceding twelve Collection Periods, and the
denominator of which is the aggregate Stated Principal Balance of the Mortgage
Loans as of the first day of the twelfth preceding Collection Period.

     "Seller": Emergent Mortgage Holdings Corporation, or its successor-
in-interest, in its capacity as seller under the Unaffiliated Seller's
Agreement.

     "Servicer": Emergent Mortgage Corp., a South Carolina corporation, or any
successor servicer appointed as herein provided, in its capacity as Servicer
hereunder.

     "Servicer Event of Default": One or more of the events described in Section
7.01.

     "Servicer Extension Notice": As described in Section 7.01.

     "Servicer Remittance Date": With respect to any Distribution Date, 12:00
noon New York time on the fourth Business Day prior to such Distribution Date.
"Servicing Account": The account or accounts created and maintained pursuant to
Section 3.09.


                                       26

<PAGE>

     "Servicing Advances": The reasonable "out-of-pocket" costs and expenses
incurred by the Servicer in connection with a default, delinquency or other
unanticipated event by the Servicer in the performance of its servicing
obligations, including, but not limited to, the cost of (i) the preservation,
restoration and protection of a Mortgaged Property, (ii) any enforcement or
judicial proceedings, including foreclosures, in respect of a particular
Mortgage Loan, (iii) the management (including reasonable fees in connection
therewith) and liquidation of any REO Property, and (iv) the performance of its
obligations under Sections 3.01, 3.09, 3.14, 3.16 and 3.23. The Servicer shall
not be required to make any Servicing Advance in respect of a Mortgage Loan or
REO Property that, in the good faith business judgment of the Servicer, would
not be ultimately recoverable from related Insurance Proceeds or Liquidation
Proceeds on such Mortgage Loan or REO Property as provided herein.

     "Servicing Fee": With respect to each Mortgage Loan and for any calendar
month, an amount equal to one month's interest (or in the event of any payment
of interest which accompanies a Principal Prepayment in full made by the
Mortgagor during such calendar month, interest for the number of days covered by
such payment of interest) at the Servicing Fee Rate on the same principal amount
on which interest on such Mortgage Loan accrues for such calendar month. A
portion of such Servicing Fee may be retained by any Sub-Servicer as its
servicing compensation.

     "Servicing Fee Rate": 0.50% per annum.

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

     "Single Certificate": With respect to any Class of Certificates (other than
the Residual Certificates), a hypothetical Certificate of such Class evidencing
a Percentage Interest for such Class corresponding to an initial Certificate
Principal Balance of $1,000. With respect to the Residual Certificates, a
hypothetical Certificate of such Class evidencing a 100% Percentage Interest in
such Class.

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

     "Startup Day": The day designated as such pursuant to Section 11.01(b)
hereof.

     "Stated Principal Balance": With respect to any Mortgage Loan: (a) as of
any date of determination up to but not including the Distribution Date on which


                                       27
<PAGE>

the proceeds, if any, of a Liquidation Event with respect to such Mortgage Loan
would be distributed, the outstanding principal balance of such Mortgage Loan as
of the Cut-off Date, as shown in the Mortgage Loan Schedule, minus the sum of
(i) the principal portion of each Monthly Payment due on a Due Date subsequent
to the Cut-off Date, to the extent received from the Mortgagor or included in a
Monthly Advance and distributed pursuant to Section 4.01 on or before such date
of determination, (ii) all Principal Prepayments received after the Cut-off
Date, to the extent distributed pursuant to Section 4.01 on or before such date
of determination, (iii) all Liquidation Proceeds and Insurance Proceeds applied
by the Servicer as recoveries of principal in accordance with the provisions of
Section 3.16, to the extent distributed pursuant to Section 4.01 on or before
such date of determination, and (iv) any Realized Loss incurred with respect
thereto coinciding with or preceding such date of determination; and (b) as of
any date of determination coinciding with or subsequent to the Distribution Date
on which the proceeds, if any, of a Liquidation Event with respect to such
Mortgage Loan would be distributed, zero. With respect to any REO Property: (a)
as of any date of determination up to but not including the Distribution Date on
which the proceeds, if any, of a Liquidation Event with respect to such REO
Property would be distributed, an amount (not less than zero) equal to the
Stated Principal Balance of the related Mortgage Loan as of the date on which
such REO Property was acquired on behalf of the Trust Fund, minus the aggregate
amount of REO Principal Amortization in respect of such REO Property for all
previously ended calendar months, to the extent distributed pursuant to Section
4.01 on or before such date of determination, and (b) as of any date of
determination coinciding with or subsequent to the Distribution Date on which
the proceeds, if any, of a Liquidation Event with respect to such REO Property
would be distributed, zero.

     "Stayed Funds": As defined in Section 7.02(b).

     "Step Down Cumulative Loss Test": The Step Down Cumulative Loss Test will
be met with respect to a Distribution Date as follows: (i) for the 36th through
the 47th Distribution Dates, if the Cumulative Loss Percentage for such
Distribution Date is 1.75% or less, (ii) for the 48th through the 59th
Distribution Dates, if the Cumulative Loss Percentage for such Distribution Date
is 2.25% or less, (iii) for the 60th through the 71st Distribution Dates, if the
Cumulative Loss Percentage for such Distribution Date is 2.65% or less and (iv)
for 72nd Distribution Date and any Distribution Date thereafter, if the
Cumulative Loss Percentage for such Distribution Date is 3.00% or less.

     "Step Down Rolling Delinquency Test": The Step Down Rolling Delinquency
Test will be met with respect to a Distribution Date if the Rolling Delinquency
Percentage for such Distribution Date is 8.00% or less.

     "Step Down Rolling Loss Test": The Step Down Rolling Loss Test will be met
with respect to a Distribution Date if the Rolling Loss Percentage for such
Distribution Date is less than 1.00%.


                                       28

<PAGE>

     "Step Down Trigger": For any Distribution Date after the 30th Distribution
Date, the Step Down Trigger will have occurred if each of the Step Down
Cumulative Loss Test, the Step Down Rolling Delinquency Test and the Step Down
Rolling Loss Test is met. In no event will the Step Down Trigger be deemed to
have occurred for the 30th Distribution Date or any preceding Distribution Date.

     "Stepped Down Required Subordinated Percentage": For any Distribution Date
for which the Step Down Trigger has occurred, a percentage equal to (i) the
percentage equivalent of a fraction, the numerator of which is 6.50% of the
Original Pool Balance, and the denominator of which is the aggregate Stated
Principal Balance of the Mortgage Loans as of such Distribution Date, minus (ii)
the percentage equivalent of a fraction, the numerator of which is the product
of (A) the percentage calculated under clause (i) above minus 13.0%, multiplied
by (B) the number of consecutive Distribution Dates through and including the
Distribution Date for which the Stepped Down Required Subordinated Percentage is
being calculated, up to a maximum of six, for which the Step Down Trigger has
occurred, and the denominator of which is six.

     "Step Up Cumulative Loss Test": The Step Up Cumulative Loss Test will be
met with respect to a Distribution Date as follows (i) for the 1st through the
12th Distribution Dates, if the Cumulative Loss Percentage for such Distribution
Date is more than 0.75%, (ii) for the 13th through the 24th Distribution Dates,
if the Cumulative Loss Percentage for such Distribution Date is more than 1.25%,
(iii) for the 25th through the 36th Distribution Dates, if the Cumulative Loss
Percentage for such Distribution Date is more than 1.90%, (iv) for the 37th
through the 48th Distribution Dates, if the Cumulative Loss Percentage for such
Distribution Date is more than 2.40% and (v) for the 49th Distribution Date and
any Distribution Date thereafter, if the Cumulative Loss Percentage for such
Distribution Date is more than 3.0%.

     "Step Up Rolling Delinquency Test": The Step Up Rolling Delinquency Test
will be met with respect to a Distribution Date if the Rolling Delinquency
Percentage for such Distribution Date is more than 9.00%.

     "Step Up Rolling Loss Test": The Step Up Rolling Loss Test will be met with
respect to a Distribution Date if the Rolling Loss Percentage for such
Distribution Date is 1.25% or more.

     "Step Up Trigger": For any Distribution Date, the Step Up Trigger will have
occurred if any one of the Step Up Cumulative Loss Test, the Step Up Rolling
Delinquency Test or the Step Up Rolling Loss Test is met with respect to such
Distribution Date.

     "Subordinated Amount": With respect to any Distribution Date, the excess,
if any, of (a) the aggregate Stated Principal Balances of the Mortgage Loans


                                       29

<PAGE>

immediately following such Distribution Date over (b) the Class A Certificate
Principal Balance as of such Distribution Date (after taking into account the
payment of the amounts described in clauses (b)(i) through (iv) of the
definition of Principal Distribution Amount on such Distribution Date).

     "Subordination Deficiency Amount": With respect to any Distribution Date,
the excess, if any, of (a) the Required Subordinated Amount applicable to such
Distribution Date over (b) the Subordinated Amount applicable to such
Distribution Date prior to taking into account the payment of any Subordination
Increase Amounts on such Distribution Date.

     "Subordination Increase Amount": With respect to any Distribution Date, the
lesser of (a) the Subordination Deficiency Amount as of such Distribution Date
(after taking into account the payment of the Principal Distribution Amount, on
such Distribution Date, exclusive of the payment of any Subordination Increase
Amount) and (b) the amount of Net Monthly Excess Cashflow on such Distribution
Date as reduced by any Cumulative Insurance Payments or payments allocated to
the Overcollateralization Deficit.

     "Subordination Reduction Amount": With respect to any Distribution Date, an
amount equal to the lesser of (a) the Excess Subordinated Amount and (b) the sum
of the amounts available for distribution specified in clauses (b)(i) through
(iii) of the definition of Principal Distribution Amount.

     "Sub-Servicer": Any Person with which the Servicer has entered into a
Sub-Servicing Agreement and which meets the qualifications of a Sub-Servicer
pursuant to Section 3.02.

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

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

     "Substitution Shortfall Amount": As defined in Section 2.03(d).

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


                                       30

<PAGE>

Revenue Service or any other governmental taxing authority under any applicable
provisions of federal, state or local tax laws.

     "Termination Price": As defined in Section 10.01.

     "Terminator": As defined in Section 10.01.

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

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

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

     "Trust Fund": The segregated pool of assets subject hereto, constituting
the primary trust created hereby and to be administered hereunder, consisting
of: (i) such Mortgage Loans as from time to time are subject to this Agreement,
together with the Mortgage Files relating thereto, and together with all
collections thereon and proceeds thereof, (ii) any REO Property, together with
all collections thereon and proceeds thereof, (iii) the Trustee's rights with
respect to the Mortgage Loans under all insurance policies required to be
maintained pursuant to this Agreement and any proceeds thereof, (iv) the
Depositor's rights under the Unaffiliated Seller's Agreement (including any
security interest created thereby), (v) the Collection Account, the Distribution
Account, any REO Account and the Expense Account and such assets that are
deposited therein from time to time and any investments thereof and (vi) the
Trustee's rights under the Policy, together with any and all income, proceeds
and payments with respect thereto. Notwithstanding the foregoing, however, the
Trust Fund specifically excludes all payments and other collections of principal
and interest on the Mortgage Loans received on or before the Cut-off Date.

     "Trustee": First Union National Bank of North Carolina, a national banking
association, or its successor-in-interest, or any successor trustee appointed as
herein provided.

     "Trustee's Fee": The amount payable to the Trustee on each Distribution
Date pursuant to Section 8.05 as compensation for all services rendered by it in
the execution of the trust hereby created and in the exercise and performance of
any of the powers and duties of the Trustee hereunder, which amount shall equal
one twelfth of the product of (i) the Trustee's Fee Rate, multiplied by (ii) the
aggregate Stated Principal Balance of the Mortgage Loans and any REO Properties
as of the preceding Distribution Date (or, in the case of the initial
Distribution Date, as of the Cut-off Date).


                                       31

<PAGE>

     "Trustee's Fee Rate": 0.015% per annum.

     "Unaffiliated Seller's Agreement": The agreement dated as of March 1, 1997
between the Seller and the Depositor and providing for the transfer of Mortgage
Loans from the Seller to the Depositor.

     "Uninsured Cause": Any cause of damage to a Mortgaged Property such that
the complete restoration of such property is not fully reimbursable by the
hazard insurance policies required to be maintained pursuant to Section 3.14.

     "United States Person": A citizen or resident of the United States, a
corporation, partnership or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the United States is includible in gross
income for United States federal income tax purposes regardless of its
connection with the conduct of a trade or business within the United States. The
term "United States" shall have the meaning set forth in Section 7701 of the
Code.

     "Value": With respect to any Mortgaged Property, the lesser of (i) the
lesser of (a) the value thereof as determined by an appraisal made for the
originator of the Mortgage Loan at the time of origination of the Mortgage Loan
by an appraiser who met the minimum requirements of FNMA and FHLMC, and (b) the
value thereof as determined by a review appraisal conducted by the Seller in the
event any such review appraisal determines an appraised value ten percent or
more lower than the value thereof as determined by the appraisal referred to in
clause (i)(a) above and (ii) the purchase price paid for the related Mortgaged
Property by the Mortgagor with the proceeds of the Mortgage Loan; provided,
however, in the case of a Refinanced Mortgage Loan, such value of the Mortgaged
Property is based solely upon the lesser of (1) the value determined by an
appraisal made for the originator of such Refinanced Mortgage Loan at the time
of origination of such Refinanced Mortgage Loan by an appraiser who met the
minimum requirements of FNMA and FHLMC and (2) the value thereof as determined
by a review appraisal conducted by the Seller in the event any such review
appraisal determines an appraised value ten percent or more lower than the value
thereof as determined by the appraisal referred to in clause (ii)(l) above.

     "Voting Rights": The portion of the voting rights of all of the
Certificates which is allocated to any Certificate. With respect to any date of
determination, the percentage of all the Voting Rights allocated among Holders
of each Class of Certificates shall be the fraction, expressed as a percentage,
the numerator of which is the aggregate Certificate Principal Balance of all the
Certificates of such Class then outstanding and the denominator of which is the
aggregate Stated Principal Balance of the Mortgage Loans then outstanding. The
Voting Rights allocated to each Class of Certificate shall be allocated among
Holders


                                       32

<PAGE>

of each such Class in accordance with their respective Percentage Interests as
of the most recent Distribution Date.


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01. Conveyance of Mortgage Loans.

     (a) The Depositor, concurrently with the execution and delivery hereof,
does hereby transfer, assign, set over and otherwise convey to the Trustee
without recourse for the benefit of the Certificateholders and the Certificate
Insurer all the right, title and interest of the Depositor, including any
security interest therein for the benefit of the Depositor, in and to the
Mortgage Loans identified on the Mortgage Loan Schedule, the rights of the
Depositor under the Unaffiliated Seller's Agreement, and all other assets
included or to be included in the Trust Fund. Such assignment includes all
interest and principal received by the Depositor or the Servicer on or after the
Cut-off Date with respect to the Mortgage Loans.

     In connection with such transfer and assignment, the Depositor will cause
the Seller to deliver to, and deposit with, the Trustee the following documents
or instruments with respect to each Mortgage Loan (a "Mortgage File") so
transferred and assigned:

          (i) the original Mortgage Note, endorsed in the following form: "Pay
     to the order of First Union National Bank of North Carolina, as Trustee for
     the registered holders of Emergent Home Equity Loan Pass-Through
     Certificates, Series 1997-1, without recourse", with all prior and
     intervening endorsements showing a complete chain of endorsement from the
     originator to the Person so endorsing to the Trustee;

          (ii) the original Mortgage with evidence of recording thereon, and the
     original recorded power of attorney, if the Mortgage was executed pursuant
     to a power of attorney, with evidence of recording thereon or, if such
     Mortgage or power of attorney has been submitted for recording but has not
     been returned form the applicable public recording office or is not
     otherwise available, a copy of such Mortgage or power of attorney, as the
     case may be, certified by the Servicer to be a true and complete copy of
     the original submitted for recording with the recorded original to be
     delivered by the Servicer to the Trustee promptly after receipt thereof;

          (iii) an original Assignment of the Mortgage executed in the following
     form: "First Union National Bank of North Carolina, as Trustee for


                                       33
                                                                              
<PAGE>

     the registered holders of Emergent Home Equity Loan Pass-Through
     Certificates, Series 1997-1";

          (iv) the original recorded Assignment or Assignments of the Mortgage
     showing a complete chain of assignment from the originator to the Person
     assigning the Mortgage to the Trustee as contemplated by the immediately
     preceding clause (iii) or, if any such Assignment has been submitted for
     recording but has not been returned from the applicable public recording
     office or is not otherwise available, a copy of such Assignment certified
     by the Servicer to be a true and complete copy of the original submitted
     for recording with the recorded original to be delivered by the Servicer to
     the Trustee promptly after receipt thereof;

          (v) the original or copies of each assumption, modification, written
     assurance or substitution agreement, if any; and

          (vi) the original lender's title insurance policy, together with all
     endorsements or riders that were issued with or subsequent to the issuance
     of such policy, insuring the priority of the Mortgage as a first lien on
     the Mortgaged Property represented therein as a fee interest vested in the
     Mortgagor, or in the event such original title policy is unavailable, a
     written commitment or uniform binder or preliminary report of title issued
     by the title insurance or escrow company.

     (b) The Depositor shall cause the Seller to promptly (and in no event later
than five Business Days following the Closing Date) submit or cause to be
submitted for recording, at no expense to the Trust Fund, the Trustee or the
Certificate Insurer, in the appropriate public office for real property records,
each Assignment referred to in Sections 2.01(iii) and (iv) above. In the event
that any such Assignment is lost or returned unrecorded because of a defect
therein, the Depositor shall promptly prepare or cause to be prepared a
substitute Assignment or cure or cause to be cured such defect, as the case may
be, and thereafter cause each such Assignment to be duly recorded.

     (c) If any original Mortgage Note referred to in Section 2.01(i) cannot be
located, the obligations of the Depositor to cause the Seller to deliver such
documents shall be deemed to be satisfied upon delivery to the Trustee of a
photocopy of the original of such Mortgage Note, with a Lost Note Affidavit to
follow within one Business Day. If any of the documents referred to in Sections
2.01(ii), (iii) or (iv) above has as of the Closing Date been submitted for
recording but either (x) has not been returned from the applicable public
recording office or (y) such public recording office has retained the original
of such document, the obligations of the Depositor to cause the Seller to
deliver such documents shall be deemed to be satisfied upon (1) delivery to the
Trustee of a copy of each such document certified by the Seller in the case of
(x) above or the applicable public recording office in the case


                                       34

<PAGE>

of (y) above to be a true and complete copy of the original that was submitted
for recording and (2) if such copy is certified by the Seller, delivery to the
Trustee promptly upon receipt thereof of either the original or a copy of such
document certified by the applicable public recording office to be a true and
complete copy of the original. Notice shall be provided to the Trustee, the
Certificate Insurer and the Rating Agencies by the Seller if delivery pursuant
to clause (2) above will be made more than 180 days after the Closing Date. If
the original lender's title insurance policy was not delivered pursuant to
Section 2.01(vi) above, the Depositor shall cause the Seller to deliver to the
Trustee, promptly after receipt thereof, the original lender's title insurance
policy. The Depositor shall cause the Seller to deliver to the Trustee promptly
upon receipt thereof any other original documents constituting a part of a
Mortgage File received with respect to any Mortgage Loan, including, but not
limited to, any original documents evidencing an assumption or modification of
any Mortgage Loan.

     (d) All original documents relating to the Mortgage Loans that are not
delivered to the Trustee are and shall be held by or on behalf of the Seller,
the Depositor or the Servicer, as the case may be, in trust for the benefit of
the Trustee on behalf of the Certificateholders and the Certificate Insurer. In
the event that any such original document is required pursuant to the terms of
this Section to be a part of a Mortgage File, such document shall be delivered
promptly to the Trustee. Any such original document delivered to or held by the
Depositor or the Seller that is not required pursuant to the terms of this
Section to be a part of a Mortgage File, shall be delivered promptly to the
Servicer.

     (e) The Depositor herewith delivers to the Trustee an executed copy of the
Unaffiliated Seller's Agreement. In addition to the foregoing, the Depositor
shall cause the Certificate Insurer to deliver the Policy to the Trustee for the
benefit of the Certificateholders.

     SECTION 2.02. Acceptance by Trustee.

     (a) The Trustee acknowledges receipt of the Policy and, subject to the
provisions of Section 2.01 and subject to the review described below and any
exceptions noted on the exception report described in the next paragraph below,
the documents referred to in Section 2.01 (other than such documents described
in Section 2.01(v)) above and all other assets included in the definition of
"Trust Fund" (to the extent of amounts deposited into the Collection Account)
and declares that it holds and will hold such documents and the other documents
delivered to it constituting a Mortgage File, and that it holds or will hold all
such assets and such other assets included in the definition of "Trust Fund" in
trust for the exclusive use and benefit of all present and future
Certificateholders and the Certificate Insurer.

     (b) The Trustee agrees, for the benefit of the Certificateholders, to
review each Mortgage File within 30 days after the Closing Date and to certify
in


                                       35

<PAGE>

substantially the form attached hereto as Exhibit C-1 that, as to each Mortgage
Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan which
has been certified as having been paid in full or any Mortgage Loan specifically
identified in the exception report annexed thereto as not being covered by such
certification), (i) all documents constituting part of such Mortgage File
required to be delivered to it pursuant to this Agreement are in its possession,
(ii) such documents have been reviewed by it and appear regular on their face
and relate to such Mortgage Loan, (iii) based on its examination and only as to
the foregoing, the information set forth in the Mortgage Loan Schedule that
corresponds to items (1) through (3), (6), (9)(A), (10), (13) and (16) of the
definition of "Mortgage Loan Schedule" accurately reflects information set forth
in the Mortgage File. It is herein acknowledged that, in conducting such review,
the Trustee was under no duty or obligation (i) to inspect, review or examine
any such documents, instruments, certificates or other papers to determine that
they are genuine, enforceable, or appropriate for the represented purpose or
that they have actually been recorded or that they are other than what they
purport to be on their face, or (ii) to determine whether any Mortgage File
should include any of the documents specified in clause (v) of Section 2.01.

     (c) Prior to the first anniversary date of this Agreement the Trustee shall
deliver to the Depositor, the Servicer and the Certificate Insurer a final
certification in the form annexed hereto as Exhibit C-2 evidencing the
completeness of the Mortgage Files, with any applicable exceptions noted
thereon.

     (d) If in the process of reviewing the Mortgage Files and making or
preparing, as the case may be, the certifications referred to above, the Trustee
finds any document or documents constituting a part of a Mortgage File to be
missing or defective in any material respect, at the conclusion of its review
the Trustee shall so notify the Depositor, the Servicer and the Certificate
Insurer. In addition, upon the discovery by the Depositor, the Servicer or the
Trustee of a breach of any of the representations and warranties made by the
Seller in the related Unaffiliated Seller's Agreement or by the Originator in
the Purchase and Assignment Agreement in respect of any Mortgage Loan which
materially adversely affects such Mortgage Loan or the interests of the related
Certificateholders in such Mortgage Loan, the party discovering such breach
shall give prompt written notice to the other parties and the Certificate
Insurer.

     SECTION 2.03. Repurchase or Substitution of Mortgage Loans.

     (a) Upon discovery or receipt of notice of any materially defective
document in, or that a document is missing from, a Mortgage File or of the
breach by the Seller of any representation, warranty or covenant under the
Unaffiliated Seller's Agreement or by the Originator in the Purchase and
Assignment Agreement in respect of any Mortgage Loan which materially adversely
affects the value of such Mortgage Loan or the interest therein of the
Certificateholders, the Trustee or the Originator, as the case may be, shall
promptly notify the Originator, the Seller, the Servicer, the


                                       36

<PAGE>

Depositor and the Certificate Insurer of such defect, missing document or breach
and request that the Seller and the Originator deliver such missing document or
cure such defect or breach within 60 days from the date the Seller and the
Originator were notified of such missing document, defect or breach, and if the
Seller or the Originator does not deliver such missing document or cure such
defect or breach in all material respects during such period, the Trustee shall
enforce the Seller's obligation under the Unaffiliated Seller's Agreement and
the Originator's obligation under the Purchase and Assignment Agreement (i) in
connection with any such breach that could not reasonably have been cured within
such 60 day period, if the Seller or the Originator shall have commenced to cure
such breach within such 60 day period, to proceed thereafter diligently and
expeditiously to cure the same within the period provided under the Unaffiliated
Seller's Agreement or the Purchase and Assignment Agreement and (ii) in
connection with any such breach (subject to clause (i) above) or in connection
with any missing document defect, to repurchase such Mortgage Loan from the
Trust Fund at the Purchase Price within 60 days after the date on which it was
notified (subject to Section 2.03(e)) of such missing document, defect or
breach, if and to the extent that the Seller is obligated to do so under the
Unaffiliated Seller's Agreement and the Originator is obligated to do so under
the Purchase and Assignment Agreement. The Purchase Price for the repurchased
Mortgage Loan shall be deposited in the Collection Account and the Trustee, upon
receipt of written certification from the Servicer of such deposit, shall
release the related Mortgage File to the Seller or the Originator, as the case
may be, and shall execute and deliver such instruments of transfer or
assignment, in each case without recourse, as the Seller or the Originator shall
furnish to it and as shall be necessary to vest in the Seller or the Originator,
as the case may be, any Mortgage Loan released pursuant hereto and the Trustee
shall have no further responsibility with regard to such Mortgage File. In lieu
of repurchasing any such Mortgage Loan as provided above, if so provided in the
Purchase and Assignment Agreement, the Originator may cause such Mortgage Loan
to be removed from the Trust Fund (in which case it shall become a Deleted
Mortgage Loan) and substitute one or more Qualified Substitute Mortgage Loans in
the manner and subject to the limitations set forth in Section 2.03(d). It is
understood and agreed that the obligation of the Seller and the Originator to
cure or to repurchase (or to substitute for) any Mortgage Loan as to which a
document is missing, a material defect in a constituent document exists or as to
which such a breach has occurred and is continuing shall constitute the sole
remedy respecting such omission, defect or breach available to the Trustee on
behalf of the Certificateholders and the Certificate Insurer.

     (b) [Reserved]

     (c) [Reserved]

     (d) Any substitution of Qualified Substitute Mortgage Loans for Deleted
Mortgage Loans made pursuant to Section 2.03(a), must be effected prior to the
date which is two years after the Startup Day for the Trust Fund.


                                       37

<PAGE>

     As to any Deleted Mortgage Loan for which the Originator substitutes a
Qualified Substitute Mortgage Loan or Loans, such substitution shall be effected
by the Originator delivering to the Trustee, for such Qualified Substitute
Mortgage Loan or Loans, the Mortgage Note, the Mortgage, the Assignment to the
Trustee, and such other documents and agreements, with all necessary
endorsements thereon, as are required by Section 2.01, together with an
Officers' Certificate providing that each such Qualified Substitute Mortgage
Loan satisfies the definition thereof and specifying the Substitution Shortfall
Amount (as described below), if any, in connection with such substitution. The
Trustee shall acknowledge receipt for such Qualified Substitute Mortgage Loan or
Loans and, within ten Business Days thereafter, review such documents as
specified in Section 2.02 and deliver to the Depositor, the Servicer and the
Certificate Insurer, with respect to such Qualified Substitute Mortgage Loan or
Loans, a certification substantially in the form attached hereto as Exhibit C-1,
with any applicable exceptions noted thereon. Within one year of the date of
substitution, the Trustee shall deliver to the Depositor, the Servicer and the
Certificate Insurer a certification substantially in the form of Exhibit C-2
hereto with respect to such Qualified Substitute Mortgage Loan or Loans, with
any applicable exceptions noted thereon. Monthly Payments due with respect to
Qualified Substitute Mortgage Loans in the month of substitution are not part of
the Trust Fund and will be retained by the Originator. For the month of
substitution, distributions to Certificateholders will reflect the collections
and recoveries in respect of such Deleted Mortgage Loan in the Collection Period
preceding the month of substitution and the Originator shall thereafter be
entitled to retain all amounts subsequently received in respect of such Deleted
Mortgage Loan. The Servicer shall amend the Mortgage Loan Schedule to reflect
the removal of such Deleted Mortgage Loan from the terms of this Agreement and
the substitution of the Qualified Substitute Mortgage Loan or Loans and shall
deliver a copy of such amended Mortgage Loan Schedule to the Trustee. Upon such
substitution, such Qualified Substitute Mortgage Loan or Loans shall constitute
part of the Mortgage Pool and shall be subject in all respects to the terms of
this Agreement and, in the case of a substitution effected by the Originator,
the Purchase and Assignment Agreement, including, in the case of a substitution
effected by the Originator all applicable representations and warranties thereof
included in the Purchase and Assignment Agreement as of the date of
substitution.

     For any month in which the Originator substitutes one or more Qualified
Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the Servicer
will determine the amount (the "Substitution Shortfall Amount"), if any, by
which the aggregate Purchase Price of all such Deleted Mortgage Loans exceeds
the aggregate, as to each such Qualified Substitute Mortgage Loan, of the Stated
Principal Balance thereof as of the related Cut-Off Date, together with one
month's interest on such principal balance at the applicable Net Mortgage Rate.
On the date of such substitution, the Originator will deliver or cause to be
delivered to the Servicer for deposit in the Collection Account an amount equal
to the Substitution Shortfall Amount, if any, and the Trustee, upon receipt of
the related Qualified Substitute Mortgage Loan or Loans and certification by the
Servicer of such deposit, shall


                                       38

<PAGE>

release to the Originator the related Mortgage File or Files and shall execute
and deliver such instruments of transfer or assignment, in each case without
recourse, as the Originator shall deliver to it and as shall be necessary to
vest therein any Deleted Mortgage Loan released pursuant hereto.

     In addition, the Originator shall obtain at its own expense and deliver to
the Trustee and the Certificate Insurer an Opinion of Counsel to the effect that
such substitution will not cause (a) any federal tax to be imposed on the REMIC
Trust, including, without limitation, any federal tax imposed on "prohibited
transactions" under Section 860F(a)(l) of the Code or on "contributions after
the startup date" under Section 860G(d)(1) of the Code, or (b) the REMIC Trust
to fail to qualify as a REMIC at any time that any Certificate is outstanding.

     (e) Upon discovery by the Depositor, the Originator, the Seller, the
Servicer, the Trustee or the Certificate Insurer that any Mortgage Loan does not
constitute a "qualified mortgage" within the meaning of Section 860G(a)(3) of
the Code, the party discovering such fact shall within two Business Days give
written notice thereof to the other parties and the Certificate Insurer. In
connection therewith, the Originator and the Seller shall be obligated to
repurchase or, subject to the limitations set forth in Section 2.03(d),
substitute one or more Qualified Substitute Mortgage Loans for the affected
Mortgage Loan within 90 days of the earlier of discovery or receipt of such
notice with respect to such affected Mortgage Loan. Any such repurchase or
substitution shall be made in the same manner as set forth in Section 2.03(a).
The Trustee shall reconvey to the Seller or the Originator, as the case may be,
the Mortgage Loan to be released pursuant hereto in the same manner, and on the
same terms and conditions, as it would a Mortgage Loan repurchased for breach of
a representation or warranty.

     SECTION 2.04. Representations and Warranties of the Depositor.

     (a) The Depositor hereby represents and warrants to the Trustee for the
benefit of the Certificateholders and the Certificate Insurer that as of the
Closing Date the assignment of the Depositor's rights, but none of its
obligations, under the Unaffiliated Seller's Agreement is valid, enforceable and
effective to permit the Trustee to enforce the obligations of the Seller
thereunder.

     (b) It is understood and agreed that the representations and warranties set
forth in this Section 2.04 shall survive delivery of the Mortgage Files to the
Trustee and shall inure to the benefit of the Certificateholders and the
Certificate Insurer notwithstanding any restrictive or qualified endorsement or
assignment. Upon discovery by any of the Depositor, the Servicer or the Trustee
of a breach of any of the foregoing representations and warranties which
materially and adversely affects the value of any Mortgage Loan or the interests
therein of the Certificateholders and the Certificate Insurer, the party
discovering such breach shall


                                       39
<PAGE>

give prompt written notice to the other parties, and in no event later than two
Business Days from the date of such discovery.

     (c) The Depositor is duly organized, validly existing and in good standing
as a corporation under the laws of the state of its incorporation.

     (d) The Depositor has the full power and authority to conduct its business
as presently conducted by it and to execute, deliver and perform, and to enter
into and consummate, all transactions contemplated by this Agreement. The
Depositor has duly authorized the execution, delivery and performance of this
Agreement, has duly executed and delivered this Agreement, and this Agreement,
assuming due authorization, execution and delivery by the Depositor and the
Trustee, constitutes a legal, valid and binding obligation of the Depositor,
enforceable against it in accordance with its terms except as the enforceability
thereof may be limited by bankruptcy, insolvency, reorganization or similar laws
affecting the enforcement of creditors' rights generally and by general
principles of equity.

     (e) The execution and delivery of this Agreement by the Depositor and the
performance of and compliance with the terms of this Agreement will not (a)
violate the Depositor's charter or by-laws or any law, rule, regulation, order,
judgment, award, administrative interpretation, injunction, writ, decree or the
like affecting the Depositor or by which the Depositor is bound or (b) result in
a breach of or constitute a default under any indenture or other material
agreement to which the Depositor is a party or by which the Depositor is bound,
which in the case of either clause (a) or (b) will have a material adverse
effect on the Depositor's ability to perform its obligations under this
Agreement.

     (f) There are no actions or proceedings against, investigations known to it
of, the Depositor before any court, administrative or other tribunal (A) that
might prohibit its entering into this Agreement, (B) seeking to prevent the
consummation of the transactions contemplated by this Agreement or (C) that
might prohibit or materially and adversely affect the performance by the
Depositor of its obligations under, or validity or enforceability of, this
Agreement.

     (g) No consent, approval, authorization or order of any court or
governmental agency or body is required for the execution, delivery and
performance by the Depositor of, or compliance by the Depositor with, this
Agreement or the consummation of the transactions contemplated by this
Agreement, except for such consents, approvals, authorizations or orders, if
any, that have been obtained prior to the Closing Date.


                                       40


<PAGE>

     SECTION 2.05. Representations, Warranties and Covenants of the Servicer.

     The Servicer hereby represents, warrants and covenants to the Trustee, for
the benefit of each of the Trustee, the Certificateholders, the Certificate
Insurer and to the Depositor that as of the Closing Date or as of such date
specifically provided herein:

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

          (ii) The Servicer has the full power and authority to conduct its
     business as presently conducted by it and to execute, deliver and perform,
     and to enter into and consummate, all transactions contemplated by this
     Agreement. The Servicer has duly authorized the execution, delivery and
     performance of this Agreement, has duly executed and delivered this
     Agreement, and this Agreement, assuming due authorization, execution and
     delivery by the Depositor and the Trustee, constitutes a legal, valid and
     binding obligation of the Servicer, enforceable against it in accordance
     with its terms except as the enforceability thereof may be limited by
     bankruptcy, insolvency, reorganization or similar laws affecting the
     enforcement of creditors' rights generally and by general principles of
     equity;

          (iii) The execution and delivery of this Agreement by the Servicer and
     the performance of and compliance with the terms of this Agreement will not
     (a) violate the Servicer's charter or by-laws or any law, rule, regulation,
     order, judgment, award, administrative interpretation, injunction, writ,
     decree or the like affecting the Servicer or by which the Servicer is bound
     or (b) result in a breach of or constitute a default under any indenture or
     other material agreement to which the Servicer is a party or by which the
     Servicer is bound, which in the case of either clause (a) or (b) will have
     a material adverse effect on the Servicer's ability to perform its
     obligations under this Agreement;

          (iv) [reserved];


                                       41

<PAGE>

          (v) The Servicer does not believe, nor does it have any reason or
     cause to believe, that it cannot perform each and every covenant of it
     contained in this Agreement;

          (v) With respect to each Mortgage Loan, the Servicer will deliver
     possession of a complete Mortgage File, except for such documents as have
     been delivered to the Trustee;

          (vi) There are no actions or proceedings against, investigations known
     to it of, the Servicer before any court, administrative or other tribunal
     (A) that might prohibit its entering into this Agreement, (B) seeking to
     prevent the consummation of the transactions contemplated by this Agreement
     or (C) that might prohibit or materially and adversely affect the
     performance by the Servicer of its obligations under, or validity or
     enforceability of, this Agreement; and

          (vii) No consent, approval, authorization or order of any court or
     governmental agency or body is required for the execution, delivery and
     performance by the Servicer of, or compliance by the Servicer with, this
     Agreement or the consummation of the transactions contemplated by this
     Agreement, except for such consents, approvals, authorizations or orders,
     if any, that have been obtained prior to the Closing Date.

     It is understood and agreed that the representations, warranties and
covenants set forth in this Section 2.05 shall survive delivery of the Mortgage
Files to the Trustee and shall inure to the benefit of the Trustee, the
Depositor, the Certificateholders and the Certificate Insurer. Upon discovery by
any of the Depositor, the Servicer or the Trustee of a breach of any of the
foregoing representations, warranties and covenants which materially and
adversely affects the value of any Mortgage Loan or the interests therein of the
Certificateholders and the Certificate Insurer, the party discovering such
breach shall give prompt written notice (but in no event later than two Business
Days following such discovery) to the Trustee and the Certificate Insurer.

     SECTION 2.06. Issuance of Certificates.

     The Trustee acknowledges the assignment to it of the Mortgage Loans and the
delivery to it of the Mortgage Files, subject to the provisions of Sections 2.01
and 2.02, together with the assignment to it of all other assets included in the
Trust Fund, receipt of which is hereby acknowledged. Concurrently with such
assignment and delivery and in exchange therefor, the Trustee, pursuant to the
written request of the Depositor executed by an officer of the Depositor, has
executed, authenticated and delivered to or upon the order of the Depositor, the
Certificates in authorized


                                       42
<PAGE>

denominations. The interests evidenced by the Certificates constitute the entire
beneficial ownership interest in the Trust Fund.

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

     SECTION 3.01. Servicer to Act as Servicer.

     The Servicer shall service and administer the Mortgage Loans on behalf of
the Trustee and in the best interests of and for the benefit of the
Certificateholders and the Certificate Insurer (as determined by the Servicer in
its reasonable judgment) in accordance with the terms of this Agreement and the
respective Mortgage Loans and, to the extent consistent with such terms, in the
same manner in which it services and administers similar mortgage loans for its
own portfolio, giving due consideration to customary and usual standards of
practice of prudent mortgage lenders and loan servicers administering similar
mortgage loans but without regard to:

          (i) any relationship that the Servicer, any Sub-Servicer or any
     Affiliate of the Servicer or any Sub-Servicer may have with the related
     Mortgagor;

          (ii) the ownership of any Certificate by the Servicer or any Affiliate
     of the Servicer;

          (iii) the Servicer's obligation to make Monthly Advances or Servicing
     Advances; or

          (iv) the Servicer's or any Sub-Servicer's right to receive
     compensation for its services hereunder or with respect to any particular
     transaction.

To the extent consistent with the foregoing, the Servicer shall also seek to
maximize the timely and complete recovery of principal and interest on the
Mortgage Notes. Subject only to the above-described servicing standards and the
terms of this Agreement and of the respective Mortgage Loans, the Servicer shall
have full power and authority, acting alone or through Sub-Servicers as provided
in Section 3.02, 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.
Without limiting the generality of the foregoing, the Servicer in its own name
or in the name of a Sub-Servicer is hereby authorized and empowered by the
Trustee when the Servicer believes it reasonably necessary in its best judgment
in order to comply with its servicing duties hereunder, to execute and deliver,
on behalf of the Certificateholders


                                       43
<PAGE>

and the Trustee or any of them, and upon notice to the Trustee, any and all
instruments of satisfaction or cancellation, or of partial or full release or
discharge, and all other comparable instruments, with respect to the Mortgage
Loans and the Mortgaged Properties and to institute foreclosure proceedings or
obtain a deed-in-lieu of foreclosure so as to convert the ownership of such
properties, and to hold or cause to be held title to such properties, on behalf
of the Trustee and Certificateholders. The Servicer shall service and administer
the Mortgage Loans in accordance with applicable state and federal law and shall
provide to the Mortgagors any reports required to be provided to them thereby.
The Servicer shall also comply in the performance of this Agreement with all
reasonable rules and requirements of each insurer under any standard hazard
insurance policy. Subject to Section 3.17, the Trustee shall execute, at the
written request of the Servicer, and furnish the Servicer and any Sub-Servicer
any special or limited powers of attorney and other documents necessary or
appropriate to enable the Servicer or any Sub-Servicer to carry out their
servicing and administrative duties hereunder and the Trustee shall not be
liable for the actions of the Servicer or any Sub-Servicers under such powers of
attorney.

     In accordance with the standards of the preceding paragraph, the Servicer
shall advance or cause to be advanced funds as necessary for the purpose of
effecting the timely payment of taxes and assessments on the Mortgaged
Properties, which advances shall be reimbursable in the first instance from
related collections from the Mortgagors pursuant to Section 3.09, and further as
provided in Section 3.11. Any cost incurred by the Servicer or by Sub-Servicers
in effecting the timely payment of taxes and assessments on a Mortgaged Property
shall not, for the purpose of calculating the Stated Principal Balance of a
Mortgage Loan or distributions to Certificateholders, be added to the unpaid
principal balance of the related Mortgage Loan, notwithstanding that the terms
of such Mortgage Loan so permit.

     Notwithstanding anything in this Agreement to the contrary, the Servicer
may not make any future advances with respect to a Mortgage Loan and the
Servicer shall not (unless the Mortgagor is in default with respect to the
Mortgage Loan or such default is, in the judgment of the Servicer, reasonably
foreseeable) permit any modification with respect to any Mortgage Loan that
would change the Mortgage Rate, reduce or increase the principal balance (except
for reductions resulting from actual payments of principal) or change the final
maturity date on such Mortgage Loan or any modification, waiver or amendment of
any term of any Mortgage Loan that would both (A) effect an exchange or
reissuance of such Mortgage Loan under Section 1001 of the Code (or final,
temporary or proposed Treasury regulations promulgated thereunder) and (B) cause
the REMIC Trust to fail to qualify as a REMIC under the Code or the imposition
of any tax on "prohibited transactions" or "contributions after the startup
date" under the REMIC Provisions.

     The Servicer may delegate its responsibilities under this Agreement;
provided, however, that no such delegation shall release the Servicer from the
responsibilities or liabilities arising under this Agreement.


                                       44
<PAGE>

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

     (a) The Servicer may enter into Sub-Servicing Agreements (provided that the
Servicer shall have obtained the consent of the Certificate Insurer and provided
such agreements would not result in a withdrawal or a downgrading by any Rating
Agency of the rating or any shadow rating on any Class of Certificates) with
Sub-Servicers, for the servicing and administration of the Mortgage Loans.

     Each Sub-Servicer shall be (i) authorized to transact business in the state
or states where the related Mortgaged Properties it is to service are situated,
if and to the extent required by applicable law to enable the Sub-Servicer to
perform its obligations hereunder and under the Sub-Servicing Agreement, (ii) an
institution approved as a mortgage loan originator by the Federal Housing
Administration or an institution the deposit accounts in which are insured by
the FDIC and (iii) a FHLMC or FNMA approved mortgage servicer. Each
Sub-Servicing Agreement must impose on the Sub-Servicer requirements conforming
to the provisions set forth in Section 3.08 and provide for servicing of the
Mortgage Loans consistent with the terms of this Agreement. The Servicer will
examine each Sub-Servicing Agreement and will be familiar with the terms
thereof. The terms of any Sub-Servicing Agreement will not be inconsistent with
any of the provisions of this Agreement. The Servicer and the Sub-Servicers may
enter into and make amendments to the Sub-Servicing Agreements or enter into
different forms of Sub-Servicing Agreements; provided, however, that any such
amendments or different forms shall be consistent with and not violate the
provisions of this Agreement, and that no such amendment or different form shall
be made or entered into which could be reasonably expected to be materially
adverse to the interests of the Certificateholders, without the consent of the
Certificate Insurer. Any variation without the consent of the Certificate
Insurer from the provisions set forth in Section 3.08 relating to insurance or
priority requirements of Sub-Servicing Accounts, or credits and charges to the
Sub-Servicing Accounts or the timing and amount of remittances by the
Sub-Servicers to the Servicer, are conclusively deemed to be inconsistent with
this Agreement and therefore prohibited. The Servicer shall deliver to the
Trustee and the Certificate Insurer copies of all Sub-Servicing Agreements, and
any amendments or modifications thereof, promptly upon the Servicer's execution
and delivery of such instruments.

     (b) As part of its servicing activities hereunder, the Servicer, for the
benefit of the Trustee, the Certificateholders and the Certificate Insurer,
shall enforce the obligations of each Sub-Servicer under the related
Sub-Servicing Agreement and of the Seller under the Unaffiliated Seller's
Agreement, including, without limitation, any obligation to make advances in
respect of delinquent payments as required by a Sub-Servicing Agreement, or to
purchase a Mortgage Loan on account of missing or defective documentation or on
account of a breach of a representation, warranty or covenant, as described in
Section 2.03(a). Such enforcement, including, without limitation, the legal
prosecution of claims, termination of Sub-Servicing Agreements,


                                       45
<PAGE>

and the pursuit of other appropriate remedies, shall be in such form and carried
out to such an extent and at such time as the Servicer, in its good faith
business judgment, would require were it the owner of the related Mortgage
Loans. The Servicer shall pay the costs of such enforcement at its own expense,
and shall be reimbursed therefor only (i) from a general recovery resulting from
such enforcement, to the extent, if any, that such recovery exceeds all amounts
due in respect of the related Mortgage Loans, or (ii) from a specific recovery
of costs, expenses or attorneys' fees against the party against whom such
enforcement is directed. Enforcement of the Unaffiliated Seller's Agreement
against the Seller shall be effected by the Servicer to the extent it is not the
Seller, otherwise by the Trustee, in accordance with the foregoing provisions of
this paragraph.

     SECTION 3.03. Successor Sub-Servicers.

     The Servicer shall be entitled to terminate any Sub-Servicing Agreement and
the rights and obligations of any Sub-Servicer pursuant to any Sub-Servicing
Agreement in accordance with the terms and conditions of such Sub-Servicing
Agreement but only with the prior consent of the Certificate Insurer. In the
event of termination of any Sub-Servicer, all servicing obligations of such
Sub-Servicer shall be assumed simultaneously by the Servicer without any act or
deed on the part of such Sub-Servicer or the Servicer, and the Servicer either
shall service directly the related Mortgage Loans or shall enter into a
Sub-Servicing Agreement with a successor Sub-Servicer which qualifies under
Section 3.02.

     Any Sub-Servicing Agreement shall include the provision that (i) such
agreement may be immediately terminated by the Trustee without fee, in
accordance with the terms of this Agreement, in the event that the Servicer
shall, for any reason, no longer be the Servicer (including termination due to a
Servicer Event of Default) or (ii) clearly and unambiguously states that any
termination fee is the sole responsibility of the Servicer and none of the
Trustee, the Certificateholders or the Certificate Insurer, has any liability
therefor, regardless of the circumstances surrounding such termination.

     SECTION 3.04. Liability of the Servicer.

     Notwithstanding any Sub-Servicing Agreement, any of the provisions of this
Agreement relating to agreements or arrangements between the Servicer and a
Sub-Servicer or reference to actions taken through a Sub-Servicer or otherwise,
the Servicer shall remain obligated and primarily liable to the Trustee, the
Certificateholders and the Certificate Insurer for the servicing and
administering of the Mortgage Loans in accordance with the provisions of Section
3.01 without diminution of such obligation or liability by virtue of such
Sub-Servicing Agreements or arrangements or by virtue of indemnification from
the Sub-Servicer and to the same extent and under the same terms and conditions
as if the Servicer alone were servicing and administering the Mortgage Loans.
The Servicer shall be entitled to


                                       46
<PAGE>

enter into any agreement with a Sub-Servicer for indemnification of the Servicer
by such Sub-Servicer and nothing contained in this Agreement shall be deemed to
limit or modify such indemnification.

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

     Any Sub-Servicing Agreement that may be entered into and any transactions
or services relating to the Mortgage Loans involving a Sub-Servicer in its
capacity as such shall be deemed to be between the Sub-Servicer and the Servicer
alone, and the Trustee and Certificateholders or the Certificate Insurer shall
not be deemed parties thereto and shall have no claims, rights, obligations,
duties or liabilities with respect to the Sub-Servicer except as set forth in
Section 3.06. The Servicer shall be solely liable for all fees owed by it to any
Sub-Servicer, irrespective of whether the Servicer's compensation pursuant to
this Agreement is sufficient pay such fees.

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

     In the event the original Servicer shall for any reason no longer be the
servicer (including by reason of the occurrence of a Servicer Event of Default),
the Trustee or its designee shall thereupon assume all of the rights and
obligations of the Servicer under each Sub-Servicing Agreement that the Servicer
may have entered into, unless the Trustee elects to terminate any Sub-Servicing
Agreement in accordance with its terms as provided in Section 3.03. Upon such
assumption, the Trustee, its designee or the successor servicer for the Trustee
appointed pursuant to Section 7.02 shall be deemed, subject to Section 3.03, to
have assumed all of the Servicer's interest therein and to have replaced the
Servicer as a party to each Sub-Servicing Agreement to the same extent as if
each Sub-Servicing Agreement had been assigned to the assuming party, except
that the Servicer shall not thereby be relieved of any liability or obligations
under any Sub-Servicing Agreement.

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

     SECTION 3.07. Collection of Certain Mortgage Loan Payments.

     The Servicer shall make reasonable efforts to collect all payments called
for under the terms and provisions of the Mortgage Loans, and shall, to the
extent such procedures shall be consistent with this Agreement, follow such
collection procedures as it would follow with respect to mortgage loans
comparable to the


                                       47

<PAGE>

Mortgage Loans and held for its own account. Consistent with the foregoing, the
Servicer may in its discretion (i) waive any late payment charge or, if
applicable, penalty interest, (ii) extend the due dates for the Monthly Payments
due on a Mortgage Note for a period of not greater than 90 days or (iii) if the
Servicer provides prior written notice to the Certificate Insurer to which the
Certificate Insurer does not object within two Business Days, extend the due
dates for Monthly Payments due on a Mortgage Loan for a period of not greater
than 180 days; provided, that any extension pursuant to clause (ii) or clause
(iii) above shall not affect the amortization schedule of any Mortgage Loan for
purposes of any computation hereunder, and provided, further, that no more than
two such extensions shall be granted with respect to any single Mortgage Loan.

     SECTION 3.08. Sub-Servicing Accounts.

     In those cases where a Sub-Servicer is servicing a Mortgage Loan pursuant
to a Sub-Servicing Agreement, the Sub-Servicer will be required to establish and
maintain one or more accounts (collectively, the "Sub-Servicing Account"). The
Sub-Servicing Account shall be an Eligible Account and shall comply with all
requirements of this Agreement relating to the Collection Account. The
Sub-Servicer will be required to deposit into the Sub-Servicing Account no later
than the first Business Day after receipt all proceeds of Mortgage Loans
received by the Sub-Servicer, less its servicing compensation to the extent
permitted by the Sub-Servicing Agreement and to remit such proceeds to the
Servicer for deposit in the Collection Account not later than the first Business
Day thereafter. For purposes of this Agreement, the Servicer shall be deemed to
have received payments on the Mortgage Loans when the Sub-Servicer receives such
payments.

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

     The Servicer shall establish and maintain one or more accounts (the
"Servicing Accounts"), into which all collections from the Mortgagors (or
related advances from Sub-Servicers) for the payment of taxes, assessments,
hazard insurance premiums, and comparable items for the account of the
Mortgagors ("Escrow Payments") shall be deposited and retained. Servicing
Accounts shall be Eligible Accounts. The Servicer shall deposit in the clearing
account in which it customarily deposits payments and collections on mortgage
loans in connection with its mortgage loan servicing activities on a daily
basis, and in no event more than one Business Day after the Servicer's receipt
thereof, all Escrow Payments collected on account of the Mortgage Loans and
shall thereafter deposit such Escrow Payments in the Servicing Account, in no
event more than one Business Day after the deposit of such Escrow Payments, for
the purpose of effecting the timely payment of any such items as required under
the terms of this Agreement. Withdrawals of amounts from a Servicing Account may
be made only to (i) effect timely payment of taxes, assessments, hazard
insurance premiums, and comparable items; (ii) reimburse the


                                       48
<PAGE>

Servicer (or a Sub-Servicer to the extent provided in the related Sub-Servicing
Agreement) out of related collections for any advances made pursuant to Section
3.01 (with respect to taxes and assessments) and Section 3.14 (with respect to
hazard insurance); (iii) refund to Mortgagors any sums as may be determined to
be overages; (iv) pay interest, if required and as described below, to
Mortgagors on balances in the Servicing Account; or (v) clear and terminate the
Servicing Account at the termination of the Servicer's obligations and
responsibilities in respect of the Mortgage Loans under this Agreement in
accordance with Article X. As part of its servicing duties, the Servicer or
Sub-Servicers shall pay to the Mortgagors interest on funds in Servicing
Accounts, to the extent required by law and, to the extent that interest earned
on funds in the Servicing Accounts is insufficient, to pay such interest from
its or their own funds, without any reimbursement therefor. Notwithstanding the
foregoing, neither the Servicer nor any Sub-Servicer shall be obligated to
collect Escrow Payments if the related Mortgage Loan does not require such
payments but the Servicer and each Sub-Servicer shall nevertheless be obligated
to make Servicing Advances as provided in Section 3.01.

SECTION 3.10. Collection Account and Distribution Account.

     (a) On behalf of the Trust Fund, the Servicer shall establish and maintain
one or more accounts (such account or accounts, the "Collection Account"), held
in trust for the benefit of the Trustee, the Certificateholders and the
Certificate Insurer. On behalf of the Trust Fund, the Servicer shall deposit or
cause to be deposited in the clearing account in which it customarily deposits
payments and collections on mortgage loans in connection with its mortgage loan
servicing activities on a daily basis, and in no event more than one Business
Day after the Servicer's receipt therof, and shall thereafter deposit in the
Collection Account, in no event more than one Business Day after the deposit of
such payments into such clearing account, the following payments and collections
received or made by it on or subsequent to the Cut-off Date:

          (i) all payments on account of principal, including Principal
     Prepayments, on the Mortgage Loans;

          (ii) all payments on account of interest (net of the related Servicing
     Fee) on each Mortgage Loan;

          (iii) all Insurance Proceeds and Liquidation Proceeds (other than
     proceeds collected in respect of any particular REO Property and amounts
     paid by the Servicer in connection with a purchase of Mortgage Loans and
     REO Properties pursuant to Section 10.01);

          (iv) any amounts required to be deposited pursuant to Section 3.12 in
     connection with any losses realized on Permitted Investments with respect
     to funds held in the Collection Account;


                                       49

<PAGE>

          (v) any amounts required to be deposited by the Servicer pursuant to
     the second paragraph of Section 3.14(a) in respect of any blanket policy
     deductibles; and

          (vi) any Purchase Price or Substitution Shortfall Amount delivered to
     the Servicer.

For purposes of the immediately preceding sentence, the Cut-off Date with
respect to any Qualified Substitute Mortgage Loan shall be deemed to be the date
of substitution.

     The foregoing requirements for deposit in the Collection Accounts shall be
exclusive, it being understood and agreed that, without limiting the generality
of the foregoing, payments in the nature of prepayment or late payment charges
or assumption fees need not be deposited by the Servicer in the Collection
Account. In the event the Servicer shall deposit in the Collection Account any
amount not required to be deposited therein, it may at any time withdraw such
amount from the Collection Account, any provision herein to the contrary
notwithstanding.

     (b) On behalf of the Trust Fund, the Trustee shall establish and maintain
one or more accounts (such account or accounts, the "Distribution Account"),
held in trust for the benefit of the Certificateholders and the Certificate
Insurer. On behalf of the Trust Fund, the Servicer shall deliver to the Trustee
in immediately available funds for deposit in the Distribution Account on or
before 3:00 p.m. New York time (i) on the Servicer Remittance Date, that portion
of the Available Distribution Amount for the related Distribution Date then on
deposit in the Collection Account, and (ii) on each Business Day as of the
commencement of which the balance on deposit in the Collection Account exceeds
$75,000 following any withdrawals pursuant to the next succeeding sentence, the
amount of such excess, but only if the Collection Account constitutes an
Eligible Account solely pursuant to clause (ii) of the definition of "Eligible
Account." If the balance on deposit in the Collection Account exceeds $75,000 as
of the commencement of business on any Business Day and the Collection Account
constitutes an Eligible Account solely pursuant to clause (ii) of the definition
of "Eligible Account," the Servicer shall, on or before 3:00 p.m. New York time
on such Business Day, withdraw from the Collection Account any and all amounts
payable or reimbursable to the Depositor, the Servicer, the Trustee, the Seller
or any Sub-Servicer pursuant to Section 3.11 and shall pay such amounts to the
Persons entitled thereto.

     (c) Funds in the Collection Account and the Distribution Account may be
invested in Permitted Investments in accordance with the provisions set forth in
Section 3.12. The Servicer shall give notice to the Trustee and the Certificate
Insurer of the location of the Collection Account maintained by it when
established and prior to any change thereof. The Trustee shall give notice to
the Servicer, the


                                       50

<PAGE>

Depositor and the Certificate Insurer of the location of the Distribution
Account when established and prior to any change thereof.

     (d) Funds held in the Collection Account at any time may be delivered by
the Servicer to the Trustee for deposit in the Distribution Account. In the
event the Servicer shall deliver to the Trustee for deposit in the Distribution
Account any amount not required to be deposited therein, it may at any time
request that the Trustee withdraw such amount from the Distribution Account and
remit to it any such amount, any provision herein to the contrary
notwithstanding. In addition, the Servicer shall deliver to the Trustee from
time to time for deposit the amounts set forth in clauses (i) through (v) below,
and the Trustee shall deposit such amounts in the Distribution Account:

          (i) any Monthly Advances, as required pursuant to Section 4.03;

          (ii) any amounts required to be deposited pursuant to Section 3.23(d)
     or (f) in connection with any REO Property;

          (iii) any amounts to be paid by the Terminator in connection with a
     purchase of Mortgage Loans and REO Properties pursuant to Section 10.01;

          (iv) any amounts required to be deposited pursuant to Section 3.24 in
     connection with any Prepayment Interest Shortfalls; and

          (v) any Stayed Funds, as soon as permitted by the federal bankruptcy
     court having jurisdiction in such matters.

     (e) Promptly upon receipt of any Stayed Funds, whether from the Servicer, a
trustee in bankruptcy, or federal bankruptcy court or other source, the Trustee
shall deposit such funds in the Distribution Account, subject to withdrawal
thereof pursuant to Section 7.02(b) or as otherwise permitted hereunder. In
addition, the Servicer shall deposit in the Distribution Account any amounts
required to be deposited pursuant to Section 3.12 in connection with losses
realized on Permitted Investments with respect to funds held in the Distribution
Account.

     SECTION 3.11. Withdrawals from the Collection Account and Distribution
Account.

     The Servicer shall, from time to time, make withdrawals from the Collection
Account for any of the following purposes or as described in Section 4.03:

          (i) to remit to the Trustee for deposit in the Distribution Account
     the amounts required to be so remitted pursuant to Section


                                       51
                                            
<PAGE>

     3.10(b) or permitted to be so remitted pursuant to the first sentence of
Section 3.10(d);

          (ii) subject to Section 3.16(d), to reimburse the Servicer for Monthly
     Advances, but only to the extent of amounts received which represent Late
     Collections (net of the related Servicing Fees) of Monthly Payments on
     Mortgage Loans with respect to which such Monthly Advances were made in
     accordance with the provisions of Section 4.03;

          (iii) subject to Section 3.16(d), to pay the Servicer or any
     Sub-Servicer any unpaid Servicing Fees and reimburse any unreimbursed
     Servicing Advances with respect to each Mortgage Loan, but only to the
     extent of any Liquidation Proceeds and Insurance Proceeds received with
     respect to such Mortgage Loan;

          (iv) to pay to the Servicer as servicing compensation (in addition to
     the Servicing Fee) on the Servicer Remittance Date any interest or
     investment income earned on funds deposited in the Collection Account;

          (v) to pay to the Servicer, the Depositor or the Seller, as the case
     may be, with respect to each Mortgage Loan that has previously been
     purchased or replaced pursuant to Section 2.03 or Section 3.16(c) all
     amounts received thereon not included in the Purchase Price or the
     Substitution Shortfall Amount;

          (vi) to reimburse the Servicer for any Monthly Advance or Servicing
     Advance previously made which the Servicer has determined to be a
     Nonrecoverable Monthly Advance in accordance with the provisions of Section
     4.03;

          (vii) to reimburse the Servicer or the Depositor for expenses incurred
     by or reimbursable to the Servicer or the Depositor, as the case may be,
     pursuant to Section 6.03;

          (viii) to reimburse the Servicer or the Trustee, as the case may be,
     for expenses reasonably incurred in respect of the breach or defect giving
     rise to the purchase obligation under Section 2.03 or Section 2.04 of this
     Agreement that were included in the Purchase Price of the Mortgage Loan,
     including any expenses arising out of the enforcement of the purchase
     obligation;


                                       52
                                                                          
<PAGE>

          (ix) to pay, or to reimburse the Servicer for advances in respect of,
     expenses incurred in connection with any Mortgage Loan pursuant to Section
     3.16(b); and

          (x) to clear and terminate the Collection Account pursuant to Section
     10.01.

     In addition to the foregoing, the Trustee shall be entitled to withdraw
amounts from the Distribution Account and to transfer funds to the Expense
Account on the Business Day immediately preceding each Distribution Date
pursuant to Section 3.25(b) prior to any payments as required pursuant to
Section 4.01. The Servicer shall keep and maintain separate accounting, on a
Mortgage Loan by Mortgage Loan basis, for the purpose of justifying any
withdrawal from the Collection Account, to the extent held by or on behalf of
it, pursuant to subclauses (ii), (iii), (v), (vi), (viii) and (ix) above. The
Servicer shall provide written notification to the Trustee, on or prior to the
next succeeding Servicer Remittance Date, upon making any withdrawals from the
Collection Account pursuant to subclauses (vi) and (vii) above.

     SECTION 3.12. Investment of Funds in the Investment Accounts.

     (a) The Servicer may direct any depository institution maintaining the
Collection Account, the Expense Account and the Distribution Account, (each, for
purposes of this Section 3.12, an "Investment Account"), to invest the funds in
such Investment Account in one or more Permitted Investments bearing interest or
sold at a discount, and maturing, unless payable on demand, (i) no later than
the Business Day immediately preceding the date on which such funds are required
to be withdrawn from such account pursuant to this Agreement, if a Person other
than the Trustee is the obligor thereon, and (ii) no later than the date on
which such funds are required to be withdrawn from such account pursuant to this
Agreement, if the Trustee is the obligor thereon. All such Permitted Investments
shall be held to maturity, unless payable on demand. Any investment of funds in
an Investment Account shall be made in the name of the Trustee (in its capacity
as such) or in the name of a nominee of the Trustee. The Trustee shall be
entitled to sole possession over each such investment and the income thereon,
and any certificate or other instrument evidencing any such investment shall be
delivered directly to the Trustee or its agent, together with any document of
transfer necessary to transfer title to such investment to the Trustee or its
nominee. In the event amounts on deposit in an Investment Account are at any
time invested in a Permitted Investment payable on demand, the Trustee shall at
the direction of the Servicer:

          (x) consistent with any notice required to be given thereunder, demand
     that payment thereon be made on the last day such Permitted Investment may
     otherwise mature hereunder in an amount equal to the lesser of


                                       53

<PAGE>

     (1) all amounts then payable thereunder and (2) the amount required to be
     withdrawn on such date; and

          (y) demand payment of all amounts due thereunder promptly upon
     determination by a Responsible Officer of the Trustee that such Permitted
     Investment would not constitute a Permitted Investment in respect of funds
     thereafter on deposit in the Investment Account.

     (b) All income and gain realized from the investment of funds deposited in
the Collection Account, the Expense Account and the Distribution Account held by
or on behalf of the Servicer or the Trustee, shall be for the benefit of the
Servicer and shall be subject to its withdrawal in accordance with Section 3.11.
The Servicer shall deposit in the Collection Account, the Expense Account or the
Distribution Account, as applicable, the amount of any loss incurred in respect
of any such Permitted Investment made with funds in such accounts immediately
upon realization of such loss.

     (c) Except as otherwise expressly provided in this Agreement, if any
default occurs in the making of a payment due under any Permitted Investment, or
if a default occurs in any other performance required under any Permitted
Investment, the Trustee may and, subject to Section 8.01 and Section 8.02(a)(v),
upon the request of the Certificate Insurer, take such action as may be
appropriate to enforce such payment or performance, including the institution
and prosecution of appropriate proceedings.

     SECTION 3.13. [intentionally omitted]

     SECTION 3.14. Maintenance of Hazard Insurance and Errors and Omissions and
Fidelity Coverage.

     (a) The Servicer shall cause to be maintained for each Mortgaged Property
fire and hazard insurance with extended coverage on the related Mortgaged
Property in an amount which is at least equal to the lesser of the current
principal balance of such Mortgage Loan and the amount necessary to fully
compensate for any damage or loss to the improvements which are a part of such
property on a replacement cost basis, in each case in an amount not less than
such amount as is necessary to avoid the application of any coinsurance clause
contained in the related hazard insurance policy. The Servicer shall also cause
to be maintained fire and hazard insurance with extended coverage on each REO
Property in an amount which is at least equal to the lesser of (i) the maximum
insurable value of the improvements which are a part of such property and (ii)
the outstanding principal balance of the related Mortgage Loan at the time it
became an REO Property, plus accrued interest at the Mortgage Rate and related
Servicing Advances. The Servicer will comply in the performance of this
Agreement with all reasonable rules and requirements of each insurer under any
such hazard policies. Any amounts to be collected by the Servicer


                                       54
<PAGE>

under any such policies (other than amounts to be applied to the restoration or
repair of the property subject to the related Mortgage or amounts to be released
to the Mortgagor in accordance with the procedures that the Servicer would
follow in servicing loans held for its own account, subject to the terms and
conditions of the related Mortgage and Mortgage Note) shall be deposited in the
Collection Account, subject to withdrawal pursuant to Section 3.11, if received
in respect of a Mortgage Loan, or in the REO Account, subject to withdrawal
pursuant to Section 3.23, if received in respect of an REO Property. Any cost
incurred by the Servicer in maintaining any such insurance shall not, for the
purpose of calculating distributions to Certificateholders and the Certificate
Insurer, be added to the unpaid principal balance of the related Mortgage Loan,
notwithstanding that the terms of such Mortgage Loan so permit. It is understood
and agreed that no earthquake or other additional insurance is to be required of
any Mortgagor other than pursuant to such applicable laws and regulations as
shall at any time be in force and as shall require such additional insurance. If
the Mortgaged Property or REO Property is at any time 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 a flood
insurance policy in respect thereof. Such flood insurance shall be in an amount
equal to the lesser of (i) the unpaid principal balance of the related Mortgage
Loan and (ii) the maximum amount of such insurance available for the related
Mortgaged Property under the national flood insurance program (assuming that the
area in which such Mortgaged Property is located is participating in such
program).

     In the event that the Servicer shall obtain and maintain a blanket policy
with an insurer having a General Policy Rating of A:X or better in Best's Key
Rating Guide insuring against hazard losses on all of the Mortgage Loans, it
shall conclusively be deemed to have satisfied its obligations as set forth in
the first two sentences of this Section 3.14, it being understood and agreed
that such 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
Mortgaged Property or REO Property a policy complying with the first two
sentences of this Section 3.14, and there shall have been one or more losses
which would have been covered by such policy, deposit to the Collection Account
from its own funds the amount not otherwise payable under the blanket policy
because of such deductible clause. In connection with its activities as
administrator and servicer of the Mortgage Loans, the Servicer agrees to prepare
and present, on behalf of itself, the Trustee, Certificateholders and the
Certificate Insurer, claims under any such blanket policy in a timely fashion in
accordance with the terms of such policy.

     (b) The Servicer shall keep in force during the term of this Agreement a
policy or policies of insurance covering errors and omissions for failure in the
performance of the Servicer's obligations under this Agreement, which policy or
policies shall be in such form and amount that would meet the requirements of
FNMA or FHLMC if it were the purchaser of the Mortgage Loans. The Servicer shall
also maintain a fidelity bond in the form and amount that would meet the


                                       55

<PAGE>

requirements of FNMA or FHLMC, unless the Servicer has obtained a waiver of such
requirements from FNMA or FHLMC. The Servicer shall be deemed to have complied
with this provision if an Affiliate of the Servicer has such errors and
omissions and fidelity bond coverage and, by the terms of such insurance policy
or fidelity bond, the coverage afforded thereunder extends to the Servicer. Any
such errors and omissions policy and fidelity bond shall by its terms not be
cancelable without thirty days' prior written notice to the Trustee. The
Servicer shall also cause each Sub-Servicer to maintain a policy of insurance
covering errors and omissions and a fidelity bond which would meet such
requirements.

SECTION 3.15. Enforcement of Due-On-Sale Clauses, Assumption Agreements.

     The Servicer will, to the extent it has knowledge of any conveyance or
prospective conveyance of any Mortgaged Property by any Mortgagor (whether by
absolute conveyance or by contract of sale, and whether or not the Mortgagor
remains or is to remain liable under the Mortgage Note and/or the Mortgage),
exercise its rights to accelerate the maturity of such Mortgage Loan under the
"due-on-sale" clause, if any, applicable thereto; provided, however, that the
Servicer shall not exercise any such rights if prohibited by law from doing so.
If the Servicer reasonably believes it is unable under applicable law to enforce
such "due-on-sale" clause, or if any of the other conditions set forth in the
proviso to the preceding sentence apply, the Servicer will enter into an
assumption and modification agreement from or with the person to whom such
property has been conveyed or is proposed to be conveyed, pursuant to which such
person becomes liable under the Mortgage Note and, to the extent permitted by
applicable state law, the Mortgagor remains liable thereon. The Servicer is also
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 the Mortgagor and becomes liable under the Mortgage
Note, provided that no such substitution shall be effective unless such person
satisfies the underwriting criteria of the Servicer and has a credit risk rating
at least equal to that of the original Mortgagor. In connection with any
assumption or substitution, the Servicer shall apply such underwriting standards
and follow such practices and procedures as shall be normal and usual in its
general mortgage servicing activities and as it applies to other mortgage loans
owned solely by it. The Servicer shall not take or enter into any assumption and
modification agreement, however, unless (to the extent practicable in the
circumstances) it shall have received confirmation, in writing, of the continued
effectiveness of any applicable hazard insurance policy. Any fee collected by
the Servicer in respect of an assumption or substitution of liability agreement
will be retained by the Servicer as additional servicing compensation. In
connection with any such assumption, no material term of the Mortgage Note
(including but not limited to the related Mortgage Rate and the amount of the
Monthly Payment) may be amended or modified, except as otherwise required
pursuant to the terms thereof. The Servicer shall notify the Trustee that any
such substitution or assumption agreement has been completed by forwarding to
the Trustee the executed


                                       56
                                                          
<PAGE>

original of such substitution or assumption agreement, which document shall be
added to the related Mortgage File and shall, for all purposes, be considered a
part of such Mortgage File to the same extent as all other documents and
instruments constituting a part thereof.

     Notwithstanding the foregoing paragraph or any other provision of this
Agreement, the 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 by the terms of the Mortgage Note or any
assumption which the Servicer may be restricted by law from preventing, for any
reason whatever. For purposes of this Section 3.15, the term "assumption" is
deemed to also include a sale (of the Mortgaged Property) subject to the
Mortgage that is not accompanied by an assumption or substitution of liability
agreement.

     SECTION 3.16. Realization Upon Defaulted Mortgage Loans.

     (a) The Servicer shall use its best efforts, consistent with the servicing
standard set forth in Section 3.01, to foreclose upon or otherwise comparably
convert the ownership of properties securing such of the Mortgage Loans as come
into and continue in default and as to which no satisfactory arrangements can be
made for collection of delinquent payments pursuant to Section 3.07. The
Servicer shall be responsible for all costs and expenses incurred by it in any
such proceedings; provided, however, that such costs and expenses will be
recoverable as Servicing Advances by the Servicer as contemplated in Section
3.11 and 3.23. The foregoing is subject to the provision that, in any case in
which Mortgaged Property shall have suffered damage from an Uninsured Cause, the
Servicer shall not be required to expend its own funds toward the restoration of
such property unless it shall determine in its discretion that such restoration
will increase the proceeds of liquidation of the related Mortgage Loan after
reimbursement to itself for such expenses.

     (b) Notwithstanding the foregoing provisions of this Section 3.16 or any
other provision of this Agreement, with respect to any Mortgage Loan as to which
the Servicer has received actual notice of, or has actual knowledge of, the
presence of any toxic or hazardous substance on the related Mortgaged Property,
the Servicer shall not, on behalf of the Trustee, either (i) obtain title to
such Mortgaged Property as a result of or in lieu of foreclosure or otherwise,
or (ii) otherwise acquire possession of, or take any other action with respect
to, such Mortgaged Property, if, as a result of any such action, the Trustee,
the Certificateholders or the Certificate Insurer would be considered to hold
title to, to be a "mortgagee-in-possession" of, or to be an "owner" or
"operator" of such Mortgaged Property within the meaning of the Comprehensive
Environmental Response, Compensation and Liability Act of 1980, as amended from
time to time, or any comparable law, unless the Servicer has also previously
determined, based on its reasonable judgment and a prudent report prepared by a
Person who regularly conducts environmental audits using customary industry
standards, that:


                                       57
<PAGE>

          (1) such Mortgaged Property is in compliance with applicable
     environmental laws or, if not, that it would be in the best economic
     interest of the Trust Fund to take such actions as are necessary to bring
     the Mortgaged Property into compliance therewith; and

          (2) there are no circumstances present at such Mortgaged Property
     relating to the use, management or disposal of any hazardous substances,
     hazardous materials, hazardous wastes or petroleum-based materials for
     which investigation, testing, monitoring, containment, clean-up or
     remediation could be required under any federal, state or local law or
     regulation, or that if any such materials are present for which such action
     could be required, that it would be in the best economic interest of the
     Trust Fund to take such actions with respect to the affected Mortgaged
     Property.

     The cost of the environmental audit report contemplated by this Section
3.16 shall be advanced by the Servicer, subject to the Servicer's right to be
reimbursed therefor from the Collection Account as provided in Section 3.11(ix),
such right of reimbursement being prior to the rights of Certificateholders to
receive any amount in the Collection Account received in respect of the affected
Mortgage Loan or other Mortgage Loans.

     If the Servicer determines, as described above, that it is in the best
economic interest of the Trust Fund to take such actions as are necessary to
bring any such Mortgaged Property into compliance with applicable environmental
laws, or to take such action with respect to the containment, clean-up or
remediation of hazardous substances, hazardous materials, hazardous wastes, or
petroleum-based materials affecting any such Mortgaged Property, then the
Servicer shall take such action as it deems to be in the best economic interest
of such Trust Fund. The cost of any such compliance, containment, cleanup or
remediation shall be advanced by the Servicer, subject to the Servicer's right
to be reimbursed therefor from the Collection Account as provided in Section
3.11 (ix), such right of reimbursement being prior to the rights of
Certificateholders to receive any amount in the Collection Account received in
respect of the affected Mortgage Loan or other Mortgage Loans.

     (c) The Servicer may at its option purchase from the Trust Fund any
Mortgage Loan that is 90 days or more delinquent, which the Servicer determines
in good faith will otherwise become subject to foreclosure proceedings (evidence
of such determination to be delivered in writing to the Trustee and the
Certificate Insurer prior to purchase), at a price equal to the Purchase Price.
The Purchase Price for any Mortgage Loan purchased hereunder shall be deposited
in the Collection Account, and the Trustee, upon receipt of written
certification from the Servicer of such deposit, shall release or cause to be
released to the Servicer the related Mortgage File and shall execute and deliver
such instruments of transfer or assignment, in each case


                                       58

<PAGE>

without recourse, as the Servicer shall furnish and as shall be necessary to
vest in the Servicer title to any Mortgage Loan released pursuant hereto.

     (d) Proceeds received in connection with any Final Recovery Determination,
as well as any recovery resulting from a partial collection of Insurance
Proceeds or Liquidation Proceeds, in respect of any Mortgage Loan, will be
applied in the following order of priority: first, to reimburse the Servicer or
any Sub-Servicer for any related unreimbursed Servicing Advances and Monthly
Advances, pursuant to Section 3.11(ii) or (iii); second, to accrued and unpaid
interest on the Mortgage Loan, to the date of the Final Recovery Determination,
or to the Due Date prior to the Distribution Date on which such amounts are to
be distributed if not in connection with a Final Recovery Determination; and
third, as a recovery of principal of the Mortgage Loan. If the amount of the
recovery allocated to interest is less than the full amount of accrued and
unpaid interest due on such Mortgage Loan, the amount of such recovery will be
allocated by the Servicer as follows: first, to unpaid Servicing Fees; and
second, to the balance of the interest then due and owing. The portion of the
recovery so allocated to unpaid Servicing Fees shall be reimbursed to the
Servicer or any Sub-Servicer pursuant to Section 3.11(iii). The portion of the
recovery allocated to interest (net of unpaid Servicing Fees) and the portion of
the recovery allocated to principal of the Mortgage Loan shall be applied as
follows: first, to reimburse the Servicer for any related unreimbursed Monthly
Advances in accordance with Section 3.11 (ii), and second, as part of the
amounts to be transferred to the Distribution Account in accordance with Section
3.10(b).

     SECTION 3.17. Trustee to Cooperate; Release of Mortgage Files.

     Upon the payment in full of any Mortgage Loan, or the receipt by the
Servicer of a notification that payment in full shall be escrowed in a manner
customary for such purposes, the Servicer will immediately notify the Trustee
and the Certificate Insurer by a certification in the form of Exhibit E-2 (which
certification shall include a statement to the effect that all amounts received
or to be received in connection with such payment which are required to be
deposited in the Collection Account pursuant to Section 3.10 have been or will
be so deposited) of a Servicing Officer and shall request delivery to it of the
Mortgage File. Upon receipt of such certification and request, the Trustee shall
promptly release the related Mortgage File to the Servicer. No expenses incurred
in connection with any instrument of satisfaction or deed of reconveyance shall
be chargeable to the Collection Account or the Distribution Account.

     Subject to the following sentence from time to time and as appropriate for
the servicing or foreclosure of any Mortgage Loan, including, for this purpose,
collection under any insurance policy relating to the Mortgage Loans, the
Trustee shall, upon request of the Servicer and delivery to the Trustee of a
Request for Release in the form of Exhibit E-1, release the related Mortgage
File to the Servicer, and the Trustee shall, at the direction of the Servicer,
execute such documents as shall


                                       59

<PAGE>

be necessary to the prosecution of any such proceedings. Such Request for
Release shall obligate the Servicer to return each and every document previously
requested from the Mortgage File to the Trustee when the need therefor by the
Servicer no longer exists, unless the Mortgage Loan has been liquidated and the
Liquidation Proceeds no longer exist, unless the Mortgage Loan has been
liquidated and the Liquidation Proceeds relating to the Mortgage Loan have been
deposited in the Collection Account or the Mortgage File or such document has
been delivered to an attorney, or to a public trustee or other public official
as required by law, for purposes of initiating or pursuing legal action or other
proceedings for the foreclosure of the Mortgaged Property either judicially or
nonjudicially, and the Servicer has delivered to the Trustee a certificate of a
Servicing Officer certifying as to the name and address of the Person to which
such Mortgage File or such document was delivered and the purpose or purposes of
such delivery. Upon receipt of a certificate of a Servicing Officer stating that
such Mortgage Loan was liquidated and that all amounts received or to be
received in connection with such liquidation that are required to be deposited
into the Collection Account have been so deposited, or that such Mortgage Loan
has become an REO Property, a copy of the Request for Release shall be released
by the Trustee to the Servicer.

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

     SECTION 3.18. Servicing Compensation.

     As compensation for the activities of the Servicer hereunder, the Servicer
shall be entitled to the Servicing Fee with respect to each Mortgage Loan
payable solely from payments of interest in respect of such Mortgage Loan,
subject to Section 3.24. In addition, the Servicer shall be entitled to recover
unpaid Servicing Fees out of Insurance Proceeds or Liquidation Proceeds to the
extent permitted by Section 3.11(iii) and out of amounts derived from the
operation and sale of an REO Property to the extent permitted by Section 3.23.
The right to receive the Servicing Fee may not be transferred in whole or in
part except in connection with the transfer of all of the Servicer's
responsibilities and obligations under this Agreement; provided, however, that
the Servicer may pay any fee to a Sub-Servicer out of the Servicing Fee.


                                       60

<PAGE>

     Additional servicing compensation in the form of late payment charges or
otherwise shall be retained by the Servicer (subject to Section 3.24) only to
the extent such fees or charges are received by the Servicer. The Servicer shall
also be entitled pursuant to Section 3.11(iv) to withdraw from the Collection
Account, pursuant to Section 3.25 to withdraw from the Expense Account, and
pursuant to Section 3.23(b) to withdraw from any REO Account, as additional
servicing compensation, interest or other income earned on deposits therein,
subject to Section 3.12 and Section 3.24. The Servicer shall be required to pay
all expenses incurred by it in connection with its servicing activities
hereunder (including premiums for the insurance required by Section 3.14, to the
extent such premiums are not paid by the related Mortgagors or by a
Sub-Servicer, servicing compensation of each Sub-Servicer, and to the extent
provided herein in Section 8.05, the fees and expenses of the Trustee) and shall
not be entitled to reimbursement therefor except as specifically provided
herein.

     SECTION 3.19. Reports to the Trustee; Collection Account Statements.

     Not later than fifteen days after each Distribution Date, the Servicer
shall forward to the Trustee, the Certificate Insurer and the Depositor a
statement prepared by the Servicer setting forth the status of the Collection
Account as of the close of business on such Distribution Date and showing, for
the period covered by such statement, the aggregate amount of deposits into and
withdrawals from the Collection Account of each category of deposit specified in
Section 3.10(a) and each category of withdrawal specified in Section 3.11. Such
statement may be in the form of the then current FNMA Monthly Accounting Report
for its Guaranteed Mortgage Pass-Through Program with appropriate additions and
changes, and shall also include information as to the aggregate of the
outstanding principal balances of all of the Mortgage Loans as of the last day
of the calendar month immediately preceding such Distribution Date. Copies of
such statement shall be provided by the Trustee to any Certificateholder and to
any Person identified to the Trustee as a prospective transferee of a
Certificate, upon request at the expense of the requesting party, provided such
statement is delivered by the Servicer to the Trustee.

     SECTION 3.20. Statement as to Compliance.

     The Servicer will deliver to the Trustee, the Certificate Insurer and the
Depositor not later than 90 days following the end of the fiscal year of the
Servicer, which as of the Closing Date ends on the last day in December, an
Officers' Certificate stating, as to each signatory thereof, that (i) a review
of the activities of the Servicer during the preceding 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 of its obligations under this Agreement throughout such year, or,
if there has been a default in the fulfillment of any such obligation,
specifying each such default known to such officer


                                       61

<PAGE>

and the nature and status thereof. Copies of any such report shall be provided
by the Trustee to any Certificateholder and to any Person identified to the
Trustee as a prospective transferee of a Certificate, upon request at the
expense of the requesting party, provided such report is delivered by the
Servicer to the Trustee.

     SECTION 3.21. Independent Public Accountants' Servicing Report.

     Not later than 90 days following the end of each fiscal year of the
Servicer, the Servicer, at its expense, shall cause a nationally recognized firm
of independent certified public accountants to furnish to the Servicer a report
stating that (i) it has obtained a letter of representation regarding certain
matters from the management of the Servicer which includes an assertion that the
Servicer has complied with certain minimum residential mortgage loan servicing
standards, identified in the Uniform Single Audit Program for Mortgage Bankers
established by the Mortgage Bankers Association of America, with respect to the
servicing of residential mortgage loans during the most recently completed
fiscal year and (ii) on the basis of an examination conducted by such firm in
accordance with standards established by the American Institute of Certified
Public Accountants, such representation is fairly stated in all material
respects, subject to such exceptions and other qualifications that may be
appropriate. In rendering its report such firm may rely, as to matters relating
to the direct servicing of residential mortgage loans by Sub-Servicers, upon
comparable reports of firms of independent certified public accountants rendered
on the basis of examinations conducted in accordance with the same standards
(rendered within one year of such report) with respect to those Sub-Servicers.
Immediately upon receipt of such report, the Servicer shall furnish a copy of
such report to the Trustee, the Certificate Insurer and each Rating Agency.
Copies of such report shall be provided by the Trustee to any Certificateholder
upon request at the Servicer's expense, provided that such report is delivered
by the Servicer to the Trustee and such report does not prohibit such delivery.

     SECTION 3.22. Access to Certain Documentation.

     The Servicer shall provide to the Office of Thrift Supervision, the FDIC,
and any other federal or state banking or insurance regulatory authority that
may exercise authority over any Certificateholder, access to the documentation
regarding the Mortgage Loans required by applicable laws and regulations. Such
access shall be afforded without charge, but only upon reasonable request and
during normal business hours at the offices of the Servicer designated by it. In
addition, access to the documentation regarding the Mortgage Loans will be
provided to any Certificateholder, the Certificate Insurer, the Trustee and to
any Person identified to the Servicer as a prospective transferee of a
Certificate, upon reasonable request during normal business hours at the offices
of the Servicer designated by it at the expense of the Person requesting such
access.


                                       62

<PAGE>

     SECTION 3.23. Title, Management and Disposition of REO Property.

     (a) The deed or certificate of sale of any REO Property shall be taken in
the name of the Trustee, or its nominee, on behalf of the Certificateholders and
the Certificate Insurer. The Servicer, on behalf of the Trust Fund, shall either
sell any REO Property within two years after the Trust Fund acquires ownership
of such REO Property for purposes of Section 860(a)(8) of the Code or request
from the Internal Revenue Service, more than 60 days before the day on which the
two-year grace period would otherwise expire an extension of the two-year grace
period, unless the Servicer had delivered to the Trustee an Opinion of Counsel,
addressed to the Trustee, the Depositor and the Certificate Insurer, to the
effect that the holding by the Trust Fund of such REO Property subsequent to two
years after its acquisition will not result in the imposition on the REMIC Trust
of taxes on "prohibited transactions" thereof, as defined in Section 860F of the
Code, or cause the REMIC Trust to fail to qualify as a REMIC under Federal law
at any time that any Certificates are outstanding. The Servicer shall manage,
conserve, protect and operate each REO Property for the Certificateholders
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
REMIC 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.

     (b) The Servicer shall segregate and hold all funds collected and received
in connection with the operation of any REO Property separate and apart from its
own funds and general assets and shall establish and maintain with respect to
REO Properties an account held in trust for the Trustee for the benefit of the
Certificateholders and the Certificate Insurer (the "REO Account"), which shall
be an Eligible Account. The Servicer shall be permitted to allow the Collection
Account to serve as the REO Account, subject to separate ledgers for each REO
Property. The Servicer shall be entitled to retain or withdraw any interest
income paid on funds deposited in the REO Account.

     (c) The Servicer shall have full power and authority, subject only to the
specific requirements and prohibitions of this Agreement, to do any and all
things in connection with any REO Property as are consistent with the manner in
which the Servicer manages and operates similar property owned by the Servicer
or any of its Affiliates, on such terms and for such period as the Servicer
deems to be in the best interests of Certificateholders. In connection
therewith, the Servicer shall deposit, or cause to be deposited, on a daily
basis in the REO Account all revenues received by it with respect to an REO
Property and shall withdraw therefrom funds necessary for the proper operation,
management and maintenance of such REO Property including, without limitation:


                                       63


<PAGE>

          (i) all insurance premiums due and payable in respect of such REO
     Property;

          (ii) all real estate taxes and assessments in respect of such REO
     Property that may result in the imposition of a lien thereon; and

          (iii) all costs and expenses necessary to maintain such REO Property.

To the extent that amounts on deposit in the REO Account with respect to an REO
Property are insufficient for the purposes set forth in clauses (i) through
(iii) above with respect to such REO Property, the Servicer shall advance from
its own funds such amount as is necessary for such purposes if, but only if, the
Servicer would make such advances if the Servicer owned the REO Property and if
in the Servicer's judgment, the payment of such amounts will be recoverable from
the rental or sale of the REO Property.

     Notwithstanding the foregoing, the Servicer shall not:

          (i) permit the Trust Fund to enter into, renew or extend any New Lease
     with respect to any REO Property, if the New Lease by its terms will give
     rise to any income that does not constitute Rents from Real Property;

          (ii) permit any amount to be received or accrued under any New Lease
     other than amounts that will constitute Rents from Real Property;

          (iii) authorize or permit any construction on any REO Property, other
     than the completion of a building or other improvement thereon, and then
     only if more than ten percent of the construction of such building or other
     improvement was completed before default on the related Mortgage Loan
     became imminent, all within the meaning of Section 856(e)(4)(B) of the
     Code; or

          (iv) allow any Person to Directly Operate any REO Property on any date
     more than 90 days after its date of acquisition by the Trust Fund;

unless, in any such case, the Servicer has obtained an Opinion of Counsel,
provided to the Trustee and the Certificate Insurer, to the effect that such
action will not cause such REO Property to fail to qualify as "foreclosure
property" within the meaning of Section 860G(a)(8) of the Code at any time that
it is held by the Trust Fund, in which case the Servicer may take such actions
as are specified in such Opinion of Counsel.


                                       64

<PAGE>

     The Servicer may contract with any Independent Contractor for the operation
and management of any REO Property, provided that:

          (i) the terms and conditions of any such contract shall not be
     inconsistent herewith;

          (ii) any such contract shall require, or shall be administered to
     require, that the Independent Contractor pay all costs and expenses
     incurred in connection with the operation and management of such REO
     Property, including those listed above and remit all related revenues (net
     of such costs and expenses) to the Servicer soon as practicable, but in no
     event later than thirty days following the receipt thereof by such
     Independent Contractor;

          (iii) none of the provisions of this Section 3.23(c) relating to any
     such contract or to actions taken through any such Independent Contractor
     shall be deemed to relieve the Servicer of any of its duties and
     obligations to the Trustee on behalf of the Certificateholders and the
     Certificate Insurer with respect to the operation and management of any
     such REO Property; and

          (iv) the Servicer shall be obligated with respect thereto to the same
     extent as if it alone were performing all duties and obligations in
     connection with the operation and management of such REO Property.

The Servicer shall be entitled to enter into any agreement with any Independent
Contractor performing services for it related to its duties and obligations
hereunder for indemnification of the Servicer by such Independent Contractor,
and nothing in this Agreement shall be deemed to limit or modify such
indemnification. The Servicer shall be solely liable for all fees owed by it to
any such Independent Contractor, irrespective of whether the Servicer's
compensation pursuant to Section 3.18 is sufficient to pay such fees, subject to
the Servicer's rights under Section 3.23(c)(iii).

     (d) In addition to the withdrawals permitted under Section 3.23(c), the
Servicer may from time to time make withdrawals from the REO Account for any REO
Property: (i) to pay itself or any Sub-Servicer unpaid Servicing Fees in respect
of the related Mortgage Loan; and (ii) to reimburse itself or any Sub-Servicer
for unreimbursed Servicing Advances and Monthly Advances made in respect of such
REO Property or the related Mortgage Loan. On the Servicer Remittance Date, the
Servicer shall withdraw from each REO Account maintained by it and deposit into
the Distribution Account in accordance with Section 3.10(d)(ii), for
distribution on the related Distribution Date in accordance with Section 4.01,
the income from the related


                                       65

<PAGE>

REO Property received during the prior calendar month, net of any withdrawals
made pursuant to Section 3.23(c) or this Section 3.23(d).

     (e) Subject to the time constraints set forth in Section 3.23(a), each REO
Disposition shall be carried out by the Servicer at such price and upon such
terms and conditions as the Servicer shall deem necessary or advisable, as shall
be normal and usual in its general servicing activities and as are in accordance
with general FNMA guidelines.

     (f) The proceeds from the REO Disposition, net of any amount required by
law to be remitted to the Mortgagor under the related Mortgage Loan and net of
any payment or reimbursement to the Servicer or any Sub-Servicer as provided
above, shall be deposited in the Distribution Account in accordance with Section
3.10(d)(ii) on the Servicer Remittance Date in the month following the receipt
thereof for distribution on the related Distribution Date in accordance with
Section 4.01. Any REO Disposition shall be for cash only (unless changes in the
REMIC Provisions made subsequent to the Startup Day allow a sale for other
consideration).

     (g) The Servicer shall file information returns with respect to the receipt
of mortgage interest received in a trade or business, reports of foreclosures
and abandonments of any Mortgaged Property and cancellation of indebtedness
income with respect to any Mortgaged Property as required by Sections 6050H,
6050J and 6050P of the Code, respectively. Such reports shall be in form and
substance sufficient meet the reporting requirements imposed by such Sections
6050H, 6050J and 6050P of the Code.

     SECTION 3.24. Obligations of the Servicer in Respect of Prepayment Interest
Shortfalls.

     The Servicer shall deliver to the Trustee for deposit into the Distribution
Account on or before 3:00 p.m. New York time on the Servicer Remittance Date
from its own funds an amount equal to the lesser of (i) the aggregate of the
Prepayment Interest Shortfalls for the related Distribution Date resulting
solely from Principal Prepayments during the related Collection Period and (ii)
the total amount of its Servicing Fee for the most recently ended calendar
month.

     SECTION 3.25. Expense Account.

     (a) The Trustee shall establish and maintain in its name, for the benefit
of the Trustee in trust for (1) the Certificateholders and (2) the Certificate
Insurer, the Expense Account. The Expense Account shall be an Eligible Account,
and funds on deposit therein shall be held separate and apart from, and shall
not be commingled with, any other moneys, including, without limitation, other
moneys of the Trustee held pursuant to this Agreement.


                                       66

<PAGE>

     (b) On the Business Day immediately preceding each Distribution Date, the
Trustee shall withdraw from the Distribution Account and deposit into the
Expense Account an amount equal to the product of (i) l/12 of the Certificate
Insurer Premium Rate and (ii) the Class A Certificate Principal Balance after
giving effect to distributions of principal on such Distribution Date.

     (c) The Trustee shall make withdrawals from the Expense Account to pay the
Certificate Insurer Premium on each Distribution Date.

     (d) Funds in the Expense Account may be invested in Permitted Investments
in accordance with the provisions set forth in Section 3.12. Any earnings on
such amounts shall be payable to the Servicer as additional servicing
compensation, and the Servicer shall deposit in the Expense Account the amount
of any loss incurred in respect of any such Permitted Investments made with
funds in the Expense Account immediately upon the realization of such loss. The
Trustee shall give notice to the Depositor and the Certificate Insurer of the
location of the Expense Account on the Closing Date and prior to any change
thereof.

     (e) Upon termination of the Trust Fund in accordance with Section 10.01,
any amounts remaining in the Expense Account following the payment of all unpaid
Certificate Insurer Premiums shall be released to the Servicer as additional
servicing compensation.

     SECTION 3.26. Obligations of the Servicer in Respect of Monthly Payments.

     In the event that a shortfall in any collection on or liability with
respect to any Mortgage Loan results from or is attributable to adjustments to
Monthly Payments or Stated Principal Balances that were made by the Servicer in
a manner not consistent with the terms of the related Mortgage Note and this
Agreement, the Servicer, upon discovery or receipt of notice thereof,
immediately shall deliver to the Trustee for deposit in the Distribution Account
from its own funds the amount of any such shortfall and shall indemnify and hold
harmless the Trust Fund, the Trustee, the Certificate Insurer, the Depositor and
any successor servicer in respect of any such liability. Such indemnities shall
survive the termination or discharge of this Agreement.

     SECTION 3.27. Interest Coverage Account; Redemption Account.

     (a) On behalf of the Trust Fund, the Trustee shall establish and maintain
an account (the "Interest Coverage Account") into which cash will be deposited
by the Seller in the amount of $85,994.72 on the Closing Date. On the initial
Distribution Date, the Trustee shall deposit $85,994.72 (the amount of interest
accruing at the weighted average Pass-Through Rate of all Class A Certificates
on the amount by which the aggregate Class A Certificate Principal Balance as of
the


                                       67

<PAGE>

Closing Date exceeds the aggregate Stated Principal Balance of the Initial
Mortgage Loans as of the Cut-off Date) from the Interest Coverage Account into
the Distribution Account. The Trustee shall invest amounts on deposit in the
Interest Coverage Account in Eligible Investments. The Trustee shall pay any
amounts remaining in the Interest Coverage Account after the initial
Distribution Date to the Seller. The Trustee shall terminate the Interest
Coverage Account immediately following the first Distribution Date.

     The Interest Coverage Account will not be an asset of the REMIC.

     (b) On the Closing Date, $0 will be deposited by the Seller in an account
which will be in the name of, and maintained by, the Trustee on behalf of the
Trust Fund (the "Redemption Account"). On the initial Distribution Date, the
Trustee will transfer the amount (other than the reinvestment income described
below) on deposit in the Redemption Account into the Distribution Account. The
Trustee shall invest amounts on deposit in the Redemption Account in Eligible
Investments. The Trustee shall pay any reinvestment income earned on amounts on
deposit in the Redemption Account to the Seller. The Trustee shall terminate the
Redemption Account immediately after the first Distribution Date and such
account will not be an asset of the REMIC.


                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

     SECTION 4.01. Distributions.

     (a) On each Distribution Date, the Trustee shall, based solely on
information contained in the Remittance Report for such Distribution Date,
withdraw from the Distribution Account an amount equal to the Available
Distribution Amount and distribute to the following parties the following
amounts, in the following order of priority:

          (i) concurrently: (x) the Holders of the Class A-1 Certificates an
     amount equal to (A) the Class A-1 Interest Distribution Amount for such
     Distribution Date, plus (B) any undistributed amount described in the
     immediately preceding clause (A) from any previous Distribution Date for
     which no Insurance Payment has been previously paid to Holders of the Class
     A-1 Certificates;


               (y) the Holders of the Class A-2 Certificates an amount equal to
          (A) the Class A-2 Interest Distribution Amount for such Distribution
          Date, plus (B) any undistributed amount


                                       68

<PAGE>

          described in the immediately preceding clause (A) from any previous
          Distribution Date for which no Insurance Payment has been previously
          paid to Holders of the Class A-2 Certificates;

               (z) the Holders of the Class A-3 Certificates an amount equal to
          (A) the Class A-3 Interest Distribution Amount for such Distribution
          Date, plus (B) any undistributed amount described in the immediately
          preceding clause (A) from any previous Distribution Date for which no
          Insurance Payment has been previously paid to Holders of the Class A-3
          Certificates;

          (ii) to the Holders of the Class of Class A Certificates then entitled
     to receive payment of principal, as provided in paragraph (b) below, a
     distribution of principal in an amount equal to the Principal Distribution
     Amount (except for any portion thereof consisting of any related
     Subordination Increase Amount);

          (iii) to the Certificate Insurer, to reimburse the Certificate Insurer
     for claims under the Policy, to the extent of Cumulative Insurance
     Payments;

          (iv) to the Holders of the Class of Class A Certificates then entitled
     to receive payment of principal, as provided in paragraph (b) below, a
     distribution of principal in an amount equal to the portion of the
     Principal Distribution Amount consisting of any Subordination Increase
     Amount;

          (v) to the Certificate Insurer, any amounts remaining due to the
     Certificate Insurer under the terms of the Insurance Agreement; and

          (vi) to the Holders of the Class A Certificates, payable from the
     remaining Net Monthly Excess Cashflow, an amount equal to any Relief Act
     Interest Shortfalls that were allocated to such holders and therefore not
     distributed pursuant to clause (i) above or this clause (vi) for all prior
     Distribution Dates;

          (vii) to the Holders of the Class R Certificates, the balance, if any,
     of the amount in the Distribution Account for such Distribution Date;

     provided, however, that if a Certificate Insurer Default shall have
     occurred and be continuing, the distributions with respect to clause (ii)
     above shall be made pro-rata to the Class A-1 Certificateholders, the


                                       69

<PAGE>

     Class A-2 Certificateholders and the Class A-3 Certificateholders on such
     Distribution Date.

     (b) All references above to the Certificate Principal Balance of any Class
of Certificates shall be to the Certificate Principal Balance of such Class
immediately prior to the relevant Distribution Date. All principal distributed
with respect to the Class A Certificates pursuant to Sections 4.01(a)(ii),
4.01(a)(iv) and 4.01(a)(vi) shall be distributed in the following sequential-pay
order: first, to the Holders of the Class A-1 Certificates, to reduce the Class
A-1 Certificate Principal Balance to zero; second, to the Holders of the Class
A-2 Certificates, to reduce the Class A-2 Certificate Principal Balance to zero;
and third, to the Holders of the Class A-3 Certificates, to reduce the Class A-3
Principal Balance to zero. In addition to making the distributions required
pursuant to Section 4.01(a), on each Distribution Date for which there exists a
Deficiency Amount, the Trustee shall withdraw from the Distribution Account any
amount therein that was transferred from the Policy Payments Account to the
Distribution Account pursuant to Section 9.04 and distribute to the Holders of
the Class A Certificates (i) an amount equal to any amount required to be paid
to such Class pursuant to Section 4.01(a)(i) for such Distribution Date
remaining unpaid after giving effect to all distributions made pursuant to
Section 4.01(a) for such Distribution Date, (ii) an amount equal to any
Remaining Overcollateralization Deficit on such Distribution Date after giving
effect to all distributions made pursuant to Section 4.01(a) for such
Distribution Date and (iii) without duplication, any other amount constituting a
Deficiency Amount.

     (c) Each Holder of a Certificate, by its acceptance of such Certificate,
hereby agrees that, in the event any distribution is made to any Holder of a
Class A Certificate from amounts paid under the Policy, (i) the Certificate
Insurer shall be subrogated in the manner herein provided to the rights of the
Holder of such Class A Certificate to receive from amounts on deposit in the
Distribution Account the distributions allocable to principal and interest that
would have been distributable to such Holder if no such distribution to such
Holder had been made from amounts paid under the Policy; and (ii) in addition to
the rights of the Class A Certificateholders that the Certificate Insurer may
exercise in accordance with the provisions of Section 9.01, the Certificate
Insurer may exercise any option, vote, right, power or the like with respect to
each Class A Certificate for which Cumulative Insurance Payments are
outstanding.

     (d) All distributions made with respect to each Class of Certificates on
each Distribution Date shall be allocated pro rata among the outstanding
Certificates in such Class based on their respective Percentage Interests.
Payments in respect of each Class of Certificates on each Distribution Date will
be made to the Holders of the respective Class of record on the related Record
Date (except as otherwise provided in Section 4.01(f) or Section 10.01
respecting the final distribution on such Class), based on the aggregate
Percentage Interest represented by their respective Certificates. So long as the
Book-Entry Certificates are registered in the


                                       70

<PAGE>

name of the Depository or its nominee, the Trustee shall make all distributions
on such Certificates by wire transfers of immediately available funds to the
Depository or its nominee. In the case of Certificates issued in
fully-registered, certificated form, distributions shall be made by wire
transfer of immediately available funds to the account of any such Holder at a
bank or other entity having appropriate facilities therefor, if such Holder
shall have so notified the Trustee in writing at least five Business Days prior
to the Record Date immediately prior to such Distribution Date and is the
registered owner of Certificates having an initial aggregate Certificate
Principal Balance that is in excess of the lesser of (i) $5,000,000 or (ii)
two-thirds of the initial Class Certificate Balance (or, in the case of the
Class R Certificates, a 66% Percentage Interest) of such Class of Certificates,
or otherwise by check mailed by first class mail to the address of such Holder
appearing in the Certificate Register. The Trustee may deduct a reasonable wire
transfer fee from any payment made by wire transfer. The final distribution on
each Certificate will be made in like manner, but only upon presentment and
surrender of such Certificate at the Corporate Trust Office or such other
location specified in the notice to Certificateholders of such final
distribution. Payments to the Certificate Insurer on any Distribution Date will
be made by wire transfer of immediately available funds to the account
designated by the Certificate Insurer.

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

     (e) The rights of the Certificateholders to receive distributions in
respect of the Certificates, and all interests of the Certificateholders in such
distributions, shall be as set forth in this Agreement. Neither the Holders of
any Class of Certificates nor the Trustee nor the Servicer shall in any way be
responsible or liable to the Holders of any other Class of Certificates in
respect of amounts properly previously distributed on the Certificates.

     (f) Except as otherwise provided in Section 10.01, whenever the Trustee
expects that the final distribution with respect to any Class of Certificates
will be made on the next Distribution Date, the Trustee shall, no later than
three (3) Business Days after the related Determination Date, mail to each
Holder on such date of such Class of Certificates and to the Certificate Insurer
a notice to the effect that:


                                       71

<PAGE>

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

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

Any funds not distributed to any Holder or Holder of Certificates of such Class
on such Distribution Date because of the failure of such Holder or Holders to
tender their Certificates shall, on such date, be set aside and held in trust
and credited to the account of the appropriate non-tendering Holder or Holders.
If any Certificate as to which notice has been given pursuant to this Section
4.01(f) shall not have been surrendered for cancellation within six months after
the time specified in such notice, the Trustee shall mail a second notice to the
remaining non-tendering Certificateholders to surrender their Certificates for
cancellation in order to receive the final distribution with respect thereto. If
within one year after the second notice all such Certificates shall not have
been surrendered for cancellation, the Trustee shall, directly or through an
agent, contact the remaining non-tendering Certificateholders concerning
surrender of their Certificates in the manner reasonably specified to the
Trustee by the Servicer in writing. The costs and expenses of maintaining the
funds in trust and of contacting such Certificateholders shall be paid out of
the assets so held in trust for such Certificateholders. If in one year after
the second notice any such Certificates shall not have been surrendered for
cancellation, the Servicer shall pay to the Certificate Insurer any amount of
such funds that were paid by the Certificate Insurer under the Policy but shall
continue to hold any remaining funds for the benefit of the non-tendering
Certificateholders, and such Certificateholders shall thereafter look solely to
the Servicer for payment thereof, and all liability of the Certificate Insurer
with respect to such trust funds shall thereupon cease. No interest shall accrue
or be payable to any Certificateholder on any amount held in trust by the
Servicer as a result of such Certificateholder's failure to surrender its
Certificate(s) for final payment thereof in accordance with this Section
4.01(f).

     SECTION 4.02. Statements to Certificateholders.

     On each Servicer Remittance Date, the Servicer shall deliver to the Trustee
and the Certificate Insurer by telecopy (or by such other means as the Servicer
the Trustee or the Certificate Insurer, as the case may be, may agree from time
to time) a report prepared by the Servicer as to the distributions to be made on
the related Distribution Date and shall forward to the Trustee by overnight mail
a computer readable magnetic tape or diskette of such report. Both reports (each
a "Remittance Report") shall contain the following information:


                                       72
                                                                               
<PAGE>

     1. the amount of the distribution to be made on such Distribution Date to
     the Holders of each class of Class A Certificates allocable to principal;

     2. the amount of the distribution to be made on such Distribution Date to
     the Holders of each class of Class A Certificates allocable to interest;

     3. the aggregate amount of servicing compensation received by the Servicer
     during the related Collection Period and such other customary information
     within the knowledge of the Trustee as the Trustee deems necessary or
     desirable, or which a Certificateholder reasonably requests, to enable
     Certificateholders to prepare their tax returns;

     4. the Guaranteed Distribution for such Distribution Date and the
     respective provisions thereof allocable to principal and interest;

     5. the Available Distribution Amount for such Distribution Date;

     6. the amount, if any, by which the Guaranteed Distribution for such
     Distribution Date exceeds the Available Distribution Amount expected to be
     on deposit in the Distribution Account on such Distribution Date;

     7. the amount of Monthly Advances to be made by the Servicer in respect of
     the related Distribution Date, the aggregate amount of Monthly Advances
     outstanding after giving effect to such Monthly Advances, and the aggregate
     amount of Nonrecoverable Monthly Advances in respect of such Distribution
     Date;

     8. with respect to any reimbursement to be made to the Certificate Insurer
     on such Distribution Date pursuant to Section 4.01(a)(iv), (xi) and (xvi),
     the amount, if any, allocable to principal and the amount allocable to
     interest;

     9. Cumulative Insurance Payments after giving effect to the distributions
     to be made on such Distribution Date;

     10. the Delinquency Percentage for the related Collection Period;

     11. the Cumulative Loss Percentage for such Distribution Date;

     12. the amount of any Insurance Payment to be made to Class A
     Certificateholders on such Distribution Date, the amount of any
     reimbursement payment to be made to the Certificate Insurer on such


                                       73

<PAGE>

     Distribution Date pursuant to Section 4.01(a)(iii) and the amount of
     Cumulative Insurance Payments after giving effect to any such Insurance
     Payment to Class A Certificateholders or any such reimbursement payment to
     the Certificate Insurer;

     13. the aggregate Stated Principal Balance of the Mortgage Loans and any
     REO Properties at the close of business on such Distribution Date;

     14. the number, aggregate principal balance, weighted average remaining
     term to maturity and weighted average Mortgage Rate of the Mortgage Loans
     as of the related Due Date;

     15. the number and aggregate unpaid principal balance of Mortgage Loans (a)
     30 days past due, (b) 60 days past due, (c) 90 or more days past due and
     (d) as to which foreclosure proceedings have been commenced;

     16. with respect to any Mortgage Loan that became an REO Property during
     the preceding calendar month, the loan number of such Mortgage Loan, the
     unpaid principal balance and the Stated Principal Balance of such Mortgage
     Loan as of the date it became an REO Property;

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

     18. the aggregate amount of Principal Prepayments made during the related
     Collection Period;

     19. the aggregate amount of Realized Losses incurred during the related
     Collection Period;

     20. the aggregate amount of extraordinary Trust Fund expenses withdrawn
     from the Collection Account or the Distribution Account for such
     Distribution Date;

     21. the Class A-1 Certificate Principal Balance, Class A-2 Certificate
     Principal Balance and Class A-3 Certificate Principal Balance, after giving
     effect to the distributions to be made on such Distribution Date;

     22. the Certificate Factor for each such Class of Certificates applicable
     to such Distribution Date;


                                       74

<PAGE>

     23. the Interest Distribution Amount in respect of the Class A Certificates
     for such Distribution Date and the respective portions thereof, if any,
     paid under the Policy or (in the event of a Deficiency Event) remaining
     unpaid following the distributions to be made in respect of such
     Certificates on such Distribution Date;

     24. the aggregate amount of any Prepayment Interest Shortfalls for such
     Distribution Date, to the extent not covered by payments by the Servicer
     pursuant to Section 3.24;

     25. the aggregate amount of Relief Act Interest Shortfalls for such
     Distribution Date;

     26. the Required Subordinated Amount for such Distribution Date;

     27. the Subordination Increase Amount, if any, for such Distribution Date;

     28. the Subordination Reduction Amount, if any, for such Distribution Date;
     and

     29. the amount of the distribution to be made on such Distribution Date to
     the Holders of the Class R Certificates.

     In the case of information furnished pursuant to clauses (1) through (3)
above, the amounts shall be expressed as a dollar amount per Single Certificate
of the relevant Class.

     The Trustee shall forward such Remittance Report to each Holder of the
Class A Certificates on each Distribution Date. To the extent that there are
inconsistencies between the telecopy of the Remittance Report and the hard copy
thereof and information set forth in the computer tape or other media provided
by the Servicer hereunder, the Trustee shall be entitled to rely upon the
telecopy.

     Within a reasonable period of time after the end of each calendar year, the
Servicer shall furnish to the Trustee, and the Trustee shall forward to each
Person who at any time during the calendar year was a Holder of a Regular
Certificate (a) a statement containing the information set forth in clauses (1)
through (3) above, aggregated for such calendar year or applicable portion
thereof during which such person was a Certificateholder and (b) such
information contained in the Remittance Reports as required to enable the
Holders of the Regular Certificates to prepare their tax returns. Such
obligation of the Servicer shall be deemed to have been satisfied to the extent
that substantially comparable information shall be provided by the Servicer
pursuant to any requirements of the Code as from time to time are in force.


                                       75

<PAGE>

     On each Distribution Date, the Trustee shall forward to the Depositor, to
each Holder of a Residual Certificate, to the Certificate Insurer and to the
Servicer, a copy of the reports forwarded to the Class A Certificateholders on
such Distribution Date and, if different from the amounts stated in the
Remittance Report, a statement setting forth the amounts, if any, actually
distributed with respect to the Residual Certificates, respectively, on such
Distribution Date.

     Within a reasonable period of time after the end of each calendar year, the
Servicer shall furnish to the Trustee, and the Trustee shall forward to each
Person who at any time during the calendar year was a Holder of a Residual
Certificate a statement setting forth the amount, if any, actually distributed
with respect to the Residual Certificates, as appropriate, aggregated for such
calendar year or applicable portion thereof during which such Person was a
Certificateholder.

     Upon request, the Servicer shall furnish to the Trustee, and the Trustee
shall forward to each Certificateholder, during the term of this Agreement, such
periodic, special, or other reports or information, whether or not provided for
herein, as shall be reasonable with respect to the Certificateholder, or
otherwise with respect to the purposes of this Agreement, all such reports or
information to be provided at the expense of the Certificateholder in accordance
with such reasonable and explicit instructions and directions as the
Certificateholder may provide. For purposes of this Section 4.02, the Trustee's
duties are limited to the extent that the Trustee receives timely reports as
required from the Servicer.

     SECTION 4.03. [Reserved]; Monthly Advances.

     (a) [Reserved]

     (b) The amount of Monthly Advances to be made by the Servicer for any
Distribution Date shall equal, subject to Section 4.03(d), the sum of (i) the
aggregate amount of Monthly Payments allocable to interest (with each interest
portion thereof net of the related Servicing Fee), due during the related
Collection Period in respect of the Mortgage Loans, which Monthly Payments were
delinquent as of the close of business on the related Determination Date and
(ii) with respect to each REO Property, which REO Property was acquired during
or prior to the related Collection Period and as to which REO Property an REO
Disposition did not occur during the related Collection Period, an amount equal
to the excess, if any, of the REO Imputed Interest on such REO Property for the
most recently ended calendar month, over the net income from such REO Property
transferred to the Distribution Account pursuant to Section 3.23 for
distribution on such Distribution Date. For purposes of the preceding sentence,
the Monthly Payment on each Balloon Mortgage Loan with a delinquent Balloon
Payment is equal to the assumed monthly interest payment that would have been
due on the related Due Date based on the original principal amortization
schedule for such Balloon Mortgage Loan.


                                       76

<PAGE>

     On or before 3:00 p.m. New York time on the Servicer Remittance Date, the
Servicer shall remit in immediately available funds to the Trustee for deposit
in the Distribution Account an amount equal to the aggregate amount of Monthly
Advances, if any, to be made in respect of the Mortgage Loans and REO Properties
for the related Distribution Date either (i) from its own funds or (ii) from the
Collection Account, to the extent of funds held therein for future distribution
(in which case it will cause to be made an appropriate entry in the records of
the Collection Account that amounts held for future distribution have been, as
permitted by this Section 4.03, used by the Servicer in discharge of any such
Monthly Advance) or (iii) in the form of any combination of (i) and (ii)
aggregating the total amount of Monthly Advances to be made by the Servicer with
respect to the Mortgage Loans and REO Properties. Any amounts held for future
distribution and so used shall be appropriately reflected in the Servicer's
records and replaced by the Servicer by deposit in the Collection Account on or
before any future Servicer Remittance Date to the extent that the Available
Distribution Amount for the related Distribution Date (determined without regard
to Monthly Advances to be made on the Servicer Remittance Date) shall be less
than the total amount that would be distributed to the Classes of
Certificateholders pursuant to Section 4.01 on such Distribution Date if such
amounts held for future distributions had not been so used to make Monthly
Advances. The Trustee will provide notice to the Servicer and the Certificate
Insurer by telecopy by the close of business on any Servicer Remittance Date in
the event that the amount remitted by the Servicer to the Trustee on such date
is less than the Monthly Advances required to be made by the Servicer for the
related Distribution Date.

     (c) The obligation of the Servicer to make such Monthly Advances is
mandatory, notwithstanding any other provision of this Agreement but subject to
(d) below, and, with respect to any Mortgage Loan or REO Property, shall
continue until a Final Recovery Determination in connection therewith or the
removal thereof from the Trust Fund pursuant to any applicable provision of this
Agreement, except as otherwise provided in this Section.

     (d) Notwithstanding anything herein to the contrary, no Monthly Advance or
Servicing Advance shall be required to be made hereunder by the Servicer if such
Monthly Advance or Servicing Advance would, if made, constitute a Nonrecoverable
Monthly Advance or Servicing Advance. The determination by the Servicer that it
has made a Nonrecoverable Monthly Advance or that any proposed Monthly Advance,
if made, would constitute a Nonrecoverable Monthly Advance, shall be evidenced
by an Officers' Certificate of the Servicer delivered to the Depositor, the
Trustee and the Certificate Insurer.

     (e) If, at the close of business on the third Business Day prior to any
Distribution Date, the funds on deposit in the Distribution Account are less
than the Guaranteed Distribution for such Distribution Date, the Trustee shall
give notice by telephone or telecopy of the amount of such deficiency, confirmed
in writing in the


                                       77
<PAGE>

form set forth as Exhibit A to the Policy, to the Certificate Insurer and the
Fiscal Agent (as defined in the Policy), if any, at or before 10:00 a.m., New
York time, on the second Business Day prior to such Distribution Date.

     SECTION 4.04. Determination of Realized Losses.

     (a) Prior to each Determination Date, the Servicer shall determine as to
each Mortgage Loan and REO Property, the total amount of Realized Losses, if
any, incurred in connection with any Final Recovery Determinations made during
the related Collection Period. Prior to each Determination Date, the Servicer
shall also determine as to each Mortgage Loan: (i) the total amount of Realized
Losses, if any, incurred in connection with any Deficient Valuations made during
the related Collection Period; and (ii) the total amount of Realized Losses, if
any, incurred in connection with Debt Service Reductions in respect of Monthly
Payments due during the related Collection Period. Such information shall be
evidenced by an Officers' Certificate delivered to the Trustee and the
Certificate Insurer by the Servicer prior to the Determination Date immediately
following the end of the Collection Period during which any such Realized Loss
was incurred.

     SECTION 4.05. Compliance with Withholding Requirements.

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


                                    ARTICLE V

                                THE CERTIFICATES

     SECTION 5.01. The Certificates.

     (a) The Certificates in the aggregate will represent the entire beneficial
ownership interest in the Mortgage Loans and all other assets included in the
Trust Fund. At the Closing Date, the Class A Certificate Principal Balance will
be less than the aggregate principal balance of the Mortgage Loans in the
Mortgage Pool as of the Cut-off Date.

     The Certificates will be substantially in the forms annexed hereto as
Exhibits A-1 through A-4. The Certificates of each Class will be issuable in


                                       78

<PAGE>

registered form only, in denominations of authorized Percentage Interests as
described in the definition thereof. Each Certificate will share ratably in all
rights of the related Class.

     Upon original issue, the Certificates shall be executed and delivered by
the Trustee and the Trustee shall cause the Certificates to be authenticated by
the Certificate Registrar to or upon the order of the Depositor. The
Certificates shall be executed by manual or facsimile signature on behalf of the
Trustee by an authorized signatory. Certificates bearing the manual or facsimile
signatures of individuals who were at any time the proper officers of the
Trustee shall bind the Trustee to the authentication and delivery of such
Certificates, notwithstanding that such individuals or any of them have ceased
to hold such offices or did not hold such offices at the date of such
Certificates. No Certificate shall be entitled to any benefit under this
Agreement or be valid for any purpose, unless there appears on such Certificate
a certificate of authentication substantially in the form provided herein
executed by the Certificate Registrar by manual signature, and such certificate
of authentication shall be conclusive evidence, and the only evidence, that such
Certificate has been duly authenticated and delivered hereunder. All
Certificates shall be dated the date of their authentication.

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

     The Trustee, the Servicer, the Depositor and the Certificate Insurer may
for all purposes (including the making of payments due on the Book-Entry
Certificates) deal with the Depository as the authorized representative of the
Certificate Owners with respect to the Book-Entry Certificates for the purposes
of exercising the rights of Certificateholders hereunder. The rights of
Certificate Owners with respect to the Book-Entry Certificates shall be limited
to those established by law and agreements between such Certificate Owners and
the Depository Participants and brokerage firms representing such Certificate
Owners. Multiple requests and directions from, and votes of, the Depository as
Holder of the


                                       79

<PAGE>

Book-Entry Certificates with respect to any particular matter shall not be
deemed inconsistent if they are made with respect to different Certificate
Owners. The Trustee may establish a reasonable record date in connection with
solicitations of consents from or voting by Certificateholders and shall give
notice to the Depository of such record date.

     If (i)(A) the Depositor or the Depository advises the Trustee in writing
that the Depository is no longer willing or able to properly discharge its
responsibilities as Depository, and (B) the Depositor is unable to locate a
qualified successor, (ii) the Depositor at its option advises the Trustee in
writing that it elects to terminate the book-entry system through the Depository
or (iii) after the occurrence of a Servicer Event of Default, Certificate Owners
representing in the aggregate not less than 51% of the Ownership Interests of
the Book-Entry Certificates advise the Trustee through the Depository, in
writing, that the continuation of a book-entry system through the Depository is
no longer in the best interests of the Certificate Owners, the Trustee shall
notify all Certificate Owners, through the Depository, of the occurrence of any
such event and of the availability of Definitive Certificates to Certificate
Owners requesting the same. Upon surrender to the Trustee of the Book-Entry
Certificates by the Depository, accompanied by registration instructions from
the Depository for registration of transfer, the Trustee shall issue the
Definitive Certificates. Such Definitive Certificates will be issued in minimum
denominations of $1,000. None of the Depositor, the Servicer or the Trustee
shall be liable for any delay in the delivery of such instructions and may
conclusively rely on, and shall be protected in relying on, such instructions.
Upon the issuance of Definitive Certificates all references herein to
obligations imposed upon or to be performed by the Depository shall be deemed to
be imposed upon and performed by the Trustee, to the extent applicable with
respect to such Definitive Certificates, and the Trustee shall recognize the
Holders of the Definitive Certificates as Certificateholders hereunder.

     SECTION 5.02. Registration of Transfer and Exchange of Certificates.

     (a) The Trustee shall cause to be kept at one of the offices or agencies to
be appointed by the Trustee in accordance with the provisions of Section 8.11 a
Certificate Register for the Certificates in which, subject to such reasonable
regulations as it may prescribe, the Trustee shall provide for the registration
of Certificates and of transfers and exchanges of Certificates as herein
provided. The Trustee will initially serve as Certificate Registrar for the
purpose of registering Certificates and transfers and exchanges of Certificates
as herein provided. The Certificate Registrar may appoint, by a written
instrument delivered to the Servicer and the Depositor, any other bank or trust
company to act as Certificate Registrar under such conditions as the predecessor
Certificate Registrar may prescribe, provided that the predecessor Certificate
Registrar shall not be relieved of any of its duties or responsibilities
hereunder by reason of such appointment. If the Trustee shall at any time not be
the Certificate Registrar, the Trustee shall have and maintain the right to


                                       80

<PAGE>

inspect the Certificate Register or to obtain a copy thereof at all reasonable
times, and to rely conclusively upon a certificate of the Certificate Registrar
as to the information set forth in the Certificate Register.

     (b) No transfer of any Residual Certificate shall be made unless that
transfer is made pursuant to an effective registration statement under the
Securities Act of 1933, as amended (the "1933 Act"), and effective registration
or qualification under applicable state securities laws, or is made in a
transaction that does not require such registration or qualification. In the
event that such a transfer of a Residual Certificate is to be made without
registration or qualification, the Trustee and the Certificate Registrar shall
each require receipt of: (i) if such transfer is purportedly being made in
reliance upon Rule 144A under the 1933 Act, written certifications from the
Certificateholder desiring to effect the transfer and from such
Certificateholder's prospective transferee, substantially in the forms attached
hereto as Exhibit F-1; and (ii) in all other cases, an Opinion of Counsel
satisfactory to it that such transfer may be made without such registration
under the 1933 Act (which Opinion of Counsel shall not be an expense of the
Trust Fund or of the Depositor, the Trustee or the Servicer in its capacity as
such), together with copies of the written certification(s) of the
Certificateholder desiring to effect the transfer and/or such
Certificateholder's prospective transferee upon which such Opinion of Counsel is
based, if any. None of the Depositor, the Certificate Registrar or the Trustee
is obligated to register or qualify the Residual Certificates under the 1933 Act
or any other securities laws or to take any action not otherwise required under
this Agreement to permit the transfer of such Certificates without registration
or qualification. Any Certificateholder desiring to effect the transfer of a
Residual Certificate shall, and does hereby agree to, indemnify the Trustee, the
Depositor, the Certificate Registrar, the Servicer and the Certificate Insurer
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such federal and state laws.

     (c) No transfer of a Residual Certificate or any interest therein shall be
made unless the prospective transferee of any Residual Certificate certifies
that it is not (i) an employee benefit plan or other retirement arrangement,
including individual retirement accounts and annuities, Keogh plans and
collective investment funds and separate accounts in which such plans, accounts
or arrangements are invested, that is subject to the Employee Retirement Income
Security Act of 1974, as amended ("ERISA"), or the Code (each, a "Plan") or (ii)
a Person who is directly or indirectly purchasing the Residual Certificate or
interest therein on behalf of, as named fiduciary of, as trustee of, or with
assets of a Plan.

     (d) (i) Each Person who has or who acquires any Ownership Interest in a
Residual Certificate shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following provisions and to
have irrevocably authorized the Trustee or its designee under clause (iii)(A)
below to deliver payments to a Person other than such Person and to negotiate
the terms of


                                       81

<PAGE>

any mandatory sale under clause (iii)(B) below and to execute all instruments of
Transfer and to do all other things necessary in connection with any such sale.
The rights of each Person acquiring any Ownership Interest in a Residual
Certificate are expressly subject to the following provisions:

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

               (B) In connection with any proposed Transfer of any Ownership
          Interest in a Residual Certificate, the Trustee shall require delivery
          to it, and shall not register the Transfer of any Residual Certificate
          until its receipt of, an affidavit agreement (a "Transfer Affidavit
          and Agreement" attached hereto as Exhibit F-2) from the proposed
          Transferee, in form and substance satisfactory to the Trustee,
          representing and warranting, among other things, that such Transferee
          is a Permitted Transferee, that it is not acquiring its Ownership
          Interest in the Residual Certificate that is the subject of the
          proposed Transfer as a nominee, trustee or agent for any Person that
          is not a Permitted Transferee, that for so long as it retains its
          Ownership Interest in a Residual Certificate, it will endeavor to
          remain a Permitted Transferee, and that it has reviewed the provisions
          of this Section 5.02(d) and agrees to be bound by them.

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

               (D) Each Person holding or acquiring any Ownership Interest in a
          Residual Certificate shall agree (x) to require a Transfer Affidavit
          and Agreement (in the form attached hereto as Exhibit F-2) from any
          other Person to whom such Person attempts to transfer its Ownership
          Interest in a Residual Certificate and (y) not to transfer its
          Ownership Interest unless it provides a Transferor Affidavit (in the
          form attached hereto as Exhibit F-2) to the Trustee stating that,
          among other things, it has no actual knowledge that such other Person
          is not a Permitted Transferee.


                                       82

<PAGE>

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

          (ii) The Trustee will register the Transfer of any Residual
     Certificate only if it shall have received the Transfer Affidavit Agreement
     and all of such other documents as shall have been reasonably required by
     the Trustee as a condition to such registration. In addition, no Transfer
     of a Residual Certificate shall be made unless the Trustee shall have
     received a representation letter from the Transferee of such Certificate to
     the effect that such Transferee is a Permitted Transferee.

          (iii) (A) If any purported Transferee shall become a Holder of a
     Residual Certificate in violation of the provisions of this Section
     5.02(d), then the last preceding Permitted Transferee shall be restored, to
     the extent permitted by law, to all rights as holder thereof retroactive to
     the date of registration of such Transfer of such Residual Certificate. The
     Trustee shall be under no liability to any Person for any registration of
     Transfer of a Residual Certificate that is in fact not permitted by this
     Section 5.02(d) or for making any payments due on such Certificate to the
     holder thereof or for taking any other action with respect to such holder
     under the provisions of this Agreement.

               (B) If any purported Transferee shall become a holder of a
          Residual Certificate in violation of the restrictions in this Section
          5.02(d) and to the extent that the retroactive restoration of the
          rights of the holder of such Residual Certificate as described in
          clause (iii)(A) above shall be invalid, illegal or unenforceable, then
          the Trustee shall have the right, without notice to the holder or any
          prior holder of such Residual Certificate, to sell such Residual
          Certificate to a purchaser selected by the Trustee on such terms as
          the Trustee may choose. Such purported Transferee shall promptly
          endorse and deliver each Residual Certificate in accordance with the
          instructions of the Trustee. Such purchaser may be the Trustee itself
          or any Affiliate of the Trustee. The proceeds of such sale, net of the
          commissions (which may include commissions payable to the Trustee or
          its Affiliates), expenses and taxes due,


                                       83
                                         
<PAGE>

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

          (iv) The Trustee shall make available to the Internal Revenue Service
     and those Persons specified by the REMIC Provisions all information
     necessary to compute any tax imposed (A) as a result of the Transfer of an
     Ownership Interest in a Residual Certificate to any Person who is a
     Disqualified Organization, including the information described in Treasury
     regulations sections 1.860D-1(b)(5) and 1.860E-2(a)(5) with respect to the
     "excess inclusions" of such Residual Certificate and (B) as a result of any
     regulated investment company, real estate investment trust, common trust
     fund, partnership, trust, estate or organization described in Section 1381
     of the Code that holds an Ownership Interest in a Residual Certificate
     having as among its record holders at any time any Person which is a
     Disqualified Organization. Reasonable compensation for providing such
     information may be accepted by the Trustee.

          (v) The provisions of this Section 5.02(d) set forth prior to this
     subsection (v) may be modified, added to or eliminated, provided that there
     shall have been delivered to the Trustee at the expense of the party
     seeking to modify, add to or eliminate any such provision the following:

               (A) written notification from each Rating Agency to the effect
          that the modification, addition to or elimination of such provisions
          will not cause such Rating Agency to downgrade its then-current
          ratings of any Class of Certificates; and

               (B) an Opinion of Counsel, in form and substance satisfactory to
          the Trustee, to the effect that such modification of, addition to or
          elimination of such provisions will not cause the REMIC Trust to cease
          to qualify as a REMIC and will not cause the REMIC Trust to be subject
          to an entity-level tax caused by the Transfer of any Residual
          Certificate to a Person that is not a Permitted Transferee or (y) a
          Person other than the prospective transferee to be subject to a
          REMIC-tax caused by the Transfer of a Residual Certificate to a Person
          that is not a Permitted Transferee.


                                       84

<PAGE>

     (e) Subject to the preceding subsections, upon surrender for registration
of transfer of any Certificate at any office agency of the Trustee maintained
for such purpose pursuant to Section 8.11, the Trustee shall execute and the
Certificate Registrar shall authenticate and deliver, in the name of the
designated Transferee or Transferees, one or more new Certificates of the same
Class of a like aggregate Percentage Interest.

     (f) At the option of the Holder thereof, any Certificate may be exchanged
for other Certificates of the same Class with authorized denominations and a
like aggregate Percentage Interest, upon surrender of such Certificate to be
exchanged at any office or agency of the Trustee maintained for such purpose
pursuant to Section 8.11. Whenever any Certificates are so surrendered for
exchange the Trustee shall execute and cause the Certificate Registrar to
authenticate and deliver the Certificates which the Certificateholder making the
exchange is entitled to receive. Every Certificate presented or surrendered for
transfer or exchange shall (if so required by the Trustee) be duly endorsed by,
or be accompanied by a written instrument of transfer in the form satisfactory
to the Trustee and the Certificate Registrar duly executed by, the Holder
thereof or his attorney duly authorized in writing.

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

     (h) All Certificates surrendered for transfer and exchange shall be
canceled and destroyed by the Certificate Registrar in accordance with its
customary procedures.

     (i) The Trustee will cause the Certificate Registrar (unless the Trustee is
acting as Certificate Registrar) to provide notice to the Trustee of each
transfer of a Certificate and to provide the Trustee with an updated copy of the
Certificate Register on the first Business Day in January and June of each year,
commencing January 1998.

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

     If (i) any mutilated Certificate is surrendered to the Trustee or the
Certificate Registrar, or the Trustee and the Certificate Registrar receive
evidence to their satisfaction of the destruction, loss or theft of any
Certificate, and (ii) there is delivered to the Trustee and the Certificate
Registrar such security or indemnity as may be required by them to save each of
them harmless, then, in the absence of actual knowledge by the Trustee or the
Certificate Registrar that such Certificate has been acquired by a bona fide
purchaser, the Trustee shall execute and deliver, in exchange for or in lieu of
any such mutilated, destroyed, lost or stolen Certificate, a


                                       85

<PAGE>

new Certificate of the same Class and of like denomination and Percentage
Interest. Upon the issuance of any new Certificate under this Section, the
Trustee may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto and any other
expenses (including the fees and expenses of the Certificate Registrar)
connected therewith. Any replacement Certificate issued pursuant to this Section
shall constitute complete and indefeasible evidence of ownership in the Trust
Fund created hereunder, as if originally issued, whether or not the lost, stolen
or destroyed Certificate shall be found at any time.

     SECTION 5.04. Persons Deemed Owners.

     The Depositor, the Servicer, the Trustee, the Certificate Registrar, the
Certificate Insurer and any agent of any of them may treat the Person in whose
name any Certificate is registered as the owner of such Certificate for the
purpose of receiving distributions pursuant to Section 4.01 and for all other
purposes whatsoever, and none of the Depositor, the Servicer, the Trustee, the
Certificate Registrar or any agent of any of them shall be affected by notice to
the contrary.

     SECTION 5.05. Certain Available Information.

     The Trustee shall maintain at its Corporate Trust Office and make available
free of charge during normal business hours for review by any Holder of a
Certificate or any Person identified to the Trustee as a prospective transferee
of a Certificate, originals or copies of the following items: (A) this Agreement
and any amendments hereof entered into pursuant to Section 12.01, (B) all
monthly statements required to be delivered to Certificateholders of the
relevant Class pursuant to Section 4.02 since the Closing Date, and all other
notices, reports, statements and written communications delivered to the
Certificateholders of the relevant Class pursuant to this Agreement since the
Closing Date, (C) all certifications delivered by a Responsible Officer of the
Trustee since the Closing Date pursuant to Section 11.01(h), (D) any and all
Officers' Certificates delivered to the Trustee by the Servicer since the
Closing Date to evidence the Servicer's determination that any Monthly Advance
or Servicing Advance was, or if made, would be a Nonrecoverable Monthly Advance
and (E) any and all Officers' Certificates delivered to the Trustee by the
Servicer since the Closing Date pursuant to Section 4.04(a). Copies and mailing
of any and all of the foregoing items will be available from the Trustee upon
request at the expense of the Person requesting the same.


                                       86

<PAGE>

                                   ARTICLE VI

                         THE DEPOSITOR AND THE SERVICER

     SECTION 6.01. Liability of the Depositor and the Servicer.

     The Depositor and the Servicer each shall be liable in accordance herewith
only to the extent of the obligations specifically imposed by this Agreement and
undertaken hereunder by the Depositor and the Servicer herein.

     SECTION 6.02. Merger or Consolidation of the Depositor or the Servicer.

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

     The Depositor or the Servicer may be merged or consolidated with or into
any Person, or transfer all or substantially all of its assets to any Person, in
which case any Person resulting from any merger or consolidation to which the
Depositor or the Servicer shall be a party, or any Person succeeding to the
business of the Depositor or the Servicer, shall be the successor of the
Depositor or the Servicer, as the case may be, hereunder, without the execution
or filing of any paper or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding; provided, however, that
(i) the successor or surviving Person to the Servicer shall be qualified to
service mortgage loans on behalf of FNMA or FHLMC, (ii) that the Rating Agencies
ratings and shadow ratings of the Class A Certificates in effect immediately
prior to such merger or consolidation will not be qualified, reduced or
withdrawn as a result thereof (as evidenced by a letter to such effect from the
Rating Agencies) and (iii) in the case of the Servicer, the Certificate Insurer
delivers its written consent to such successor.

     SECTION 6.03. Limitation on Liability of the Depositor, the Servicer and
Others.

     None of the Depositor, the Servicer or any of the directors, officers,
employees or agents of the Depositor or the Servicer shall be under any
liability to the Trust Fund or the Certificateholders for any action taken or
for refraining from the taking of any action in good faith pursuant to this
Agreement, or for errors in


                                       87

<PAGE>

judgment; provided, however, that this provision shall not protect the
Depositor, the Servicer or any such person against any breach of warranties,
representations or covenants made herein, or against any specific liability
imposed on the Servicer pursuant hereto, or against any liability which would
otherwise be imposed by reason of willful misfeasance, bad faith or gross
negligence in the case of the Depositor, and wilful misfeasance, bad faith or
negligence in the case of the Servicer, in the performance of duties or by
reason of reckless disregard of obligations and duties hereunder. The Depositor,
the Servicer and any director, officer, employee or agent of the Depositor or
the Servicer may rely in good faith on any document of any kind which, prima
facie, is properly executed and submitted by any Person respecting any matters
arising hereunder. The Depositor, the Servicer and any director, officer,
employee or agent of the Depositor or the Servicer shall be indemnified and held
harmless by the Trust Fund against any loss, liability or expense incurred in
connection with any legal action relating to this Agreement or the Certificates,
other than any loss, liability or expense relating to any specific Mortgage Loan
or Mortgage Loans (except as any such loss, liability or expense shall be
otherwise reimbursable pursuant to this Agreement) or any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or gross negligence
in the case of the Depositor, and willful misfeasance, bad faith or negligence
in the case of the Servicer, in the performance of duties hereunder or by reason
of reckless disregard of obligations and duties hereunder. Neither the Depositor
nor the Servicer shall be under any obligation to appear in, prosecute or defend
any legal action unless such action is related to its respective duties under
this Agreement and, in its opinion, does not involve it in any expense or
liability; provided, however, that each of the Depositor and the Servicer may in
its discretion undertake any such action which it may deem necessary or
desirable with respect to this Agreement and the rights and duties of the
parties hereto and the interests of the Certificateholders hereunder. In such
event, unless the Depositor or the Servicer acts without the consent of the
Certificate Insurer prior to a Certificate Insurer Default or without the
consent of Holders of Certificates entitled to at least 51% of the Voting Rights
after a Certificate Insurer Default, the legal expenses and costs of such action
and any liability resulting therefrom (except any loss, liability or expense
incurred by reason of willful misfeasance, bad faith or gross negligence in the
case of the Depositor, and willful misfeasance, bad faith or negligence in the
case of the Servicer, in the performance of duties hereunder or by reason of
reckless disregard of obligations and duties hereunder) shall be expenses, costs
and liabilities of the Trust Fund, and the Depositor and the Servicer shall be
entitled to be reimbursed therefor from the Collection Account as and to the
extent provided in Section 3.11, any such right of reimbursement being prior to
the rights of the Certificateholders to receive any amount in the Collection
Account.

     SECTION 6.04. Limitation on Resignation of the Servicer.

     The Servicer shall not resign from the obligations and duties hereby
imposed on it except upon determination that its duties hereunder are no longer
permissible under applicable law. Any such determination pursuant to the
preceding


                                       88

<PAGE>

sentence permitting the resignation of the Servicer shall be evidenced by an
Opinion of Counsel to such effect obtained at the expense of the Servicer and
delivered to the Trustee. No resignation of the Servicer shall become effective
until the Trustee or a successor servicer shall have assumed the Servicer's
responsibilities, duties, liabilities (other than those liabilities arising
prior to the appointment of such successor) and obligations under this
Agreement.

     Except as expressly provided herein, the Servicer shall not assign or
transfer any of its rights, benefits or privileges hereunder to any other
Person, or delegate to or subcontract with, or authorize or appoint any other
Person to perform any of the duties, covenants or obligations to be performed by
the Servicer hereunder. If, pursuant to any provision hereof, the duties of the
Servicer are transferred to a successor servicer, the entire amount of the
Servicing Fee and other compensation payable to the Servicer pursuant hereto
shall thereafter be payable to such successor servicer.

     SECTION 6.05. Rights of the Depositor and Others in Respect of the
Servicer.

     The Servicer shall afford the Depositor, the Trustee and the Certificate
Insurer, upon reasonable notice, during normal business hours, access to all
records maintained by the Servicer in respect of its rights and obligations
hereunder and access to officers of the Servicer responsible for such
obligations. Upon request, the Servicer shall furnish to the Depositor, the
Trustee and the Certificate Insurer its most recent financial statements and
such other information relating to its capacity to perform its obligations under
this Agreement it possesses. To the extent such information is not otherwise
available to the public, the Depositor, the Trustee and the Certificate Insurer
shall not disseminate any information obtained pursuant to the preceding two
sentences without the Servicer's written consent, except as required pursuant to
this Agreement or to the extent that it is appropriate to do so (i) in working
with legal counsel, auditors, taxing authorities or other governmental agencies
or (ii) pursuant to any law, rule, regulation, order, judgment, writ, injunction
or decree of any court or governmental authority having jurisdiction over the
Depositor, the Trustee, the Certificate Insurer or the Trust Fund, and in either
case, the Depositor, the Certificate Insurer or the Trustee, as the case may be,
shall use its best efforts to assure the confidentiality of any such
disseminated non-public information. The Depositor may, but is not obligated to,
enforce the obligations of the Servicer under this Agreement and may, but is not
obligated to, perform, or cause a designee to perform, any defaulted obligation
of the Servicer under this Agreement or exercise the rights of the Servicer
under this Agreement; provided that the Servicer shall not be relieved of any of
its obligations under this Agreement by virtue of such performance by the
Depositor or its designee. The Depositor shall not have any responsibility or
liability for any action or failure to act by the Servicer and is not obligated
to supervise the performance of the Servicer under this Agreement or otherwise.


                                       89

<PAGE>

                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01. Servicer Events of Default.

     "Servicer Event of Default," wherever used herein, means any one of the
following events:

          (i) any failure by the Servicer to remit to the Trustee for
     distribution to the Certificateholders any payment (other than a Monthly
     Advance required to be made from its own funds on any Servicer Remittance
     Date pursuant to Section 4.03) required to be made under the terms of the
     Certificates and this Agreement which continues unremedied for the later of
     (x) a period of one Business Day after the date upon which written notice
     of such failure, requiring the same to be remedied, shall have been given
     to the Servicer by the Depositor, the Certificate Insurer or the Trustee
     (in which case notice shall be provided by telecopy), or to the Servicer,
     the Depositor, the Certificate Insurer and the Trustee by the Holders of
     Certificates entitled to at least 25% of the Voting Rights or (y) 5 days;
     or

          (ii) any failure (other than a failure identified in clause (vi)
     below) on the part of the Servicer duly to observe or perform in any
     material respect any other of the covenants or agreements on the part of
     the Servicer contained in the Certificates or in this Agreement which
     continues unremedied for a period of 30 days (or 10 days in the case of a
     failure to maintain any insurance policy on any of the Mortgage Loans or
     Mortgaged Properties) after the earlier of (i) the date on which written
     notice of such failure, requiring the same to be remedied, shall have been
     given to the Servicer by the Depositor, the Certificate Insurer or the
     Trustee, or to the Servicer, the Depositor, the Certificate Insurer and the
     Trustee by the Holders of Certificates entitled to at least 25% of the
     Voting Rights and (ii) actual knowledge of such failure by a Servicing
     Officer of the Servicer; or

          (iii) a decree or order of a court or agency or supervisory authority
     having jurisdiction in the premises in an involuntary case under any
     present or future federal or state bankruptcy, insolvency or similar law or
     the appointment of a conservator or receiver or liquidator in any
     insolvency, readjustment of debt, marshalling of assets and liabilities or
     similar proceeding, or for the winding-up or liquidation of its affairs,
     shall have been entered against the Servicer


                                       90
                                                                    
<PAGE>

     and such decree or order shall have remained in force undischarged or
     unstayed for a period of 90 days; or

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

          (v) the Servicer shall admit in writing its inability to pay its debts
     generally as they become due, file a petition to take advantage of any
     applicable insolvency or reorganization statute, make an assignment for the
     benefit of its creditors, or voluntarily suspend payment of its
     obligations; or

          (vi) any failure of the Servicer to make any Monthly Advance on any
     Servicer Remittance Date required to be made from its own funds pursuant to
     Section 4.03 or failure to make any payment required pursuant to Section
     3.24 which continues unremedied until 3:00 p.m. New York time on the
     Business Day immediately following the Servicer Remittance Date; or

          (vii) any breach of a representation or warranty of the Servicer
     relating to such Servicer's authority to enter into, and its ability to
     perform its obligations under, this Pooling and Servicing Agreement; or

          (viii) the occurrence of a Performance Test Violation (as defined in
     the Insurance Agreement).

Subject to Article IX, if a Servicer Event of Default described in clauses (i)
through (v) and (vii) and (viii) of this Section shall occur, then, and in each
and every such case, so long as such Servicer Event of Default shall not have
been remedied, the Depositor, the Certificate Insurer or the Trustee may, and at
the written direction of the Holders of Certificates entitled to at least 25% of
Voting Rights (with the consent of the Certificate Insurer to the extent there
is no Certificate Insurer Default), the Trustee shall, by notice in writing to
the Servicer (and to the Depositor and the Certificate Insurer if given by the
Trustee or to the Trustee if given by the Depositor or the Certificate Insurer),
terminate all of the rights and obligations of the Servicer in its capacity as
Servicer under this Agreement, to the extent permitted by law, and in and to the
Mortgage Loans and the proceeds thereof. If a Servicer Event of Default
described in clause (vi) hereof shall occur, the Trustee shall, by notice in
writing to the Servicer, the Certificate Insurer and the Depositor, terminate
all of the rights and obligations of the Servicer in its capacity as Servicer
under this Agreement and in and to the Mortgage Loans and the proceeds thereof.
On or after the receipt by the


                                       91

<PAGE>

Servicer of such written notice, all authority and power of the Servicer under
this Agreement, whether with respect to the Certificates (other than as a Holder
of any Certificate) or the Mortgage Loans or the Policy or otherwise, shall pass
to and be vested in the Trustee pursuant to and under this Section, and, without
limitation, the Trustee is hereby authorized and empowered, as attorney-in-fact
or otherwise, to execute and deliver, on behalf of and at the expense of the
Servicer, any and all documents and other instruments and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of termination, whether to complete the transfer and endorsement or
assignment of the Mortgage Loans and related documents, or otherwise. The
Servicer agrees promptly (and in any event no later than ten Business Days
subsequent to such notice) to provide the Trustee with all documents and records
requested by it to enable it to assume the Servicer's functions under this
Agreement, and to cooperate with the Trustee in effecting the termination of the
Servicer's responsibilities and rights under this Agreement, including, without
limitation, the transfer within one Business Day to the Trustee for
administration by it of all cash amounts which at the time shall be or should
have been credited by the Servicer to the Collection Account held by or on
behalf of the Servicer, the Distribution Account, the Policy Payments Account or
any REO Account or Servicing Account held by or on behalf of the Servicer or
thereafter be received with respect to the Mortgage Loans or any REO Property
serviced by the Servicer (provided, however, that the Servicer shall continue to
be entitled to receive all amounts accrued or owing to it under this Agreement
on or prior to the date of such termination, whether in respect of Monthly
Advances or otherwise, and shall continue to be entitled to the benefits of
Section 6.03 notwithstanding any such termination). For purposes of this Section
7.01, the Trustee shall not be deemed to have knowledge of a Servicer Event of
Default unless a Responsible Officer of the Trustee assigned to and working in
the Trustee's Corporate Trust Office has actual knowledge thereof or unless
written notice of any event which is in fact such a Servicer Event of Default is
received by the Trustee and such notice references the Certificates, the Trust
Fund or this Agreement.

     The Servicer hereby covenants and agrees to act as the Servicer under this
Agreement for an initial term, commencing on the Closing Date and ending on June
26, 1997, which term shall be extendable by the Certificate Insurer for
successive terms of three calendar months thereafter, until the termination of
the Trust Fund pursuant to Article X. Each such notice of extension (a "Servicer
Extension Notice") shall be delivered by the Certificate Insurer to the Trustee
and the Servicer. The Servicer hereby agrees that, upon its receipt of any such
Servicer Extension Notice, the Servicer shall become bound for the duration of
the term covered by such Servicer Extension Notice to continue as the Servicer
subject to and in accordance with the other provisions of this Agreement. The
Trustee agrees that if as of the fifteenth (15th) day prior to the last day of
any term of the Servicer the Trustee shall not have received any Servicer
Extension Notice from the Certificate Insurer, the Trustee will within five (5)
days thereafter, give written notice of such non-receipt to the Certificate
Insurer and the Servicer. The failure of the Certificate Insurer to


                                       92

<PAGE>

deliver a Servicer Extension Notice by the end of a calendar term shall result
in the termination of the Servicer. The foregoing provisions of this paragraph
shall not apply to the Trustee in the event the Trustee succeeds to the rights
and obligations of the Servicer and the Trustee shall continue in such capacity
until the earlier of the termination of this Agreement pursuant to Article X or
the appointment of a successor servicer.

     SECTION 7.02. Trustee to Act; Appointment of Successor.

     (a) On and after the time the Servicer receives a notice of termination or
the Servicer's term is not extended pursuant to Section 7.01, the Trustee shall
be the successor in all respects to the Servicer in its capacity as Servicer
under this Agreement and the transactions set forth or provided for herein and
shall be subject to all the responsibilities, duties and liabilities relating
thereto and arising thereafter placed on the Servicer (except for any
representations or warranties of the Servicer under this Agreement and its
obligation to deposit amounts in respect of losses pursuant to Section 3.12) by
the terms and provisions hereof including, without limitation, the Servicer's
obligations to make Monthly Advances pursuant to Section 4.03; provided,
however, that if the Trustee is prohibited by law or regulation from obligating
itself to make advances regarding delinquent mortgage loans, then the Trustee
shall not be obligated to make Monthly Advances pursuant to Section 4.03 or to
make payments in respect of Prepayment Interest Shortfalls pursuant to Section
3.24; and provided, further, that any failure to perform such duties or
responsibilities caused by the Servicer's failure to provide information
required by Section 7.01 shall not be considered a default by the Trustee as
successor to the Servicer hereunder. As compensation therefor, the Trustee shall
be entitled to the Servicing Fees and all funds relating to the Mortgage Loans
to which the Servicer would have been entitled if it had continued to act
hereunder. Notwithstanding the above, the Trustee may, if it shall be unwilling
to so act, or shall, if it is unable to so act or if it is prohibited by law
from making advances regarding delinquent mortgage loans or if the Certificate
Insurer or if the Holders of Certificates entitled to at least 51% of the Voting
Rights so request in writing to the Trustee, promptly appoint, with the consent
of the Certificate Insurer, or petition a court of competent jurisdiction to
appoint, an established mortgage loan servicing institution acceptable to each
Rating Agency and the Certificate Insurer and having a net worth of not less
than $15,000,000 and which is a FNMA and FHLMC approved Seller/Servicer, as the
successor to the Servicer under this Agreement in the assumption of all or any
part of the responsibilities, duties or liabilities of the Servicer under this
Agreement. No appointment of a successor to the Servicer under this Agreement
shall be effective until the assumption by the successor of all of the
Servicer's responsibilities, duties and liabilities hereunder. In connection
with such appointment and assumption described herein, the Trustee may make such
arrangements for the compensation of such successor out of payments on Mortgage
Loans as it and such successor shall agree; provided, however, that no such
compensation shall be in excess of that permitted the Servicer as such
hereunder. The Depositor, the Trustee and such successor shall take such action,


                                       93

<PAGE>

consistent with this Agreement, as shall be necessary to effectuate any such
succession. Pending appointment of a successor to the Servicer under this
Agreement, the Trustee shall act in such capacity as hereinabove provided.

     (b) If the Servicer fails to remit to the Trustee for distribution to the
Certificateholders any payment required to be made under the terms of the
Certificates and this Agreement (for purposes of this Section 7.02(b), a
"Remittance") because the Servicer is the subject of a proceeding under the
federal Bankruptcy Code and the making of such Remittance is prohibited by
Section 362 of the federal Bankruptcy Code, the Trustee shall upon notice of
such prohibition, regardless of whether it has received a notice of termination
under Section 7.01, advance the amount of such Remittance by depositing such
amount in the Distribution Account on the related Distribution Date. The Trustee
shall be obligated to make such advance only if (i) such advance, in the good
faith judgment of the Trustee, can reasonably be expected to be ultimately
recoverable from funds which are in the custody of the Servicer, a trustee in
bankruptcy or a federal bankruptcy court and should have been the subject of
such Remittance absent such prohibition (the "Stayed Funds") and (ii) the
Trustee is not prohibited by law from making such advance or obligating itself
to do so. Upon remittance of the Stayed Funds to the Trustee or the deposit
thereof in the Distribution Account by the Servicer, a trustee in bankruptcy or
a federal bankruptcy court, the Trustee may recover the amount so advanced,
without interest, by withdrawing such amount from the Distribution Account;
provided, however, that nothing in this Agreement shall be deemed to affect the
Trustee's rights to recover from the Servicer's own funds interest at the prime
rate (as set forth in the Wall Street Journal) as of the date of such advance on
the amount of any such advance. If the Trustee at any time makes an advance
under this subsection which it later determines in its good faith judgment will
not be ultimately recoverable from the Stayed Funds with respect to which such
advance was made, the Trustee shall be entitled to reimburse itself for such
advance, without interest, by withdrawing from the Distribution Account, out of
amounts on deposit therein, an amount equal to the portion of such advance
attributable to the Stayed Funds. The Servicer shall pay the Trustee, from the
Servicer's own funds, interest on any advance made by the Trustee pursuant to
this paragraph at a rate equal to the prime rate (as set forth in the Wall
Street Journal) as of the date of such advance.

     SECTION 7.03. Notification to Certificateholders.

     (a) Upon any termination of the Servicer pursuant to Section 7.01 above or
any appointment of a successor to the Servicer pursuant to Section 7.02 above,
the Trustee shall give prompt written notice thereof to Certificateholders at
their respective addresses appearing in the Certificate Register.

     (b) Not later than the later of 60 days after the occurrence of any event,
which constitutes or which, with notice or lapse of time or both, would
constitute a Servicer Event of Default or five days after a Responsible Officer
of the


                                       94

<PAGE>

Trustee becomes aware of the occurrence of such an event, the Trustee shall
transmit by mail to all Holders of Certificates notice of each such occurrence,
unless such default or Servicer Event of Default shall have been cured or
waived.

     SECTION 7.04. Waiver of Servicer Events of Default.

     The Holders representing at least 66% of the Voting Rights evidenced by all
Classes of Certificates affected by any default or Servicer Event of Default
hereunder, with the written consent of the Certificate Insurer, may waive such
default or Servicer Event of Default; provided, however, that a default or
Servicer Event of Default under clause (i) or (vi) of Section 7.01 may be waived
only by all of the Holders of the Regular Certificates with the written consent
of the Certificate Insurer. Upon any such waiver of a default or Servicer Event
of Default, such default or Servicer Event of Default shall cease to exist and
shall be deemed to have been remedied for every purpose hereunder. No such
waiver shall extend to any subsequent or other default or Servicer Event of
Default or impair any right consequent thereon except to the extent expressly so
waived.

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.01. Duties of Trustee.

     The Trustee, prior to the occurrence of a Servicer Event of Default and
after the curing of all Servicer Events of Default which may have occurred,
undertakes to perform such duties and only such duties as are specifically set
forth in this Agreement. During a Servicer Event of Default, the Trustee shall
exercise such of the rights and powers vested in it by this Agreement, and use
the same degree of care and skill in their exercise as a prudent person would
exercise or use under the circumstances in the conduct of such person's own
affairs. Any permissive right of the Trustee enumerated in this Agreement shall
not be construed as a duty.

     The Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to the
Trustee which are specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them to determine whether they
conform to the requirements of this Agreement. If any such instrument is found
not to conform to the requirements of this Agreement in a material manner, the
Trustee shall take such action as it deems appropriate to have the instrument
corrected, and if the instrument is not corrected to the Trustee's satisfaction,
the Trustee will provide notice thereof to the Certificateholders and the
Certificate Insurer.


                                       95

<PAGE>

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own gross negligent action, its own gross negligent
failure to act or its own misconduct; provided, however, that:

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

          (ii) The Trustee shall not be personally liable for an error of
     judgment made in good faith by a Responsible Officer or Responsible
     Officers of the Trustee, unless it shall be proved that the Trustee was
     negligent in ascertaining the pertinent facts;

          (iii) The Trustee shall not be personally liable with respect to any
     action taken, suffered or omitted to be taken by it in good faith in
     accordance with the direction of the Certificate Insurer or Holders of
     Certificates entitled to at least 25% of the Voting Rights (with the
     consent of 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;

          (iv) In the absence of actual knowledge of a Servicer Event of Default
     (which knowledge shall be presumed in the case of Sections 7.01(i) and
     (vi)), the Trustee shall not be required to take notice or be deemed to
     have notice or knowledge of any default or Servicer Event of Default unless
     the Trustee shall be specifically notified in writing by the Servicer, the
     Certificate Insurer or any of the Certificateholders. In the absence of
     actual knowledge or receipt of such notice, the Trustee may conclusively
     assume that there is no default or Servicer Event of Default;

          (v) 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


                                       96

<PAGE>

     funds or adequate indemnity against such risk or liability is not
     reasonably assured to it; and

          (vi) In the event the Trustee serves as successor to the Servicer
     hereunder, no implied duties or obligations shall be imposed on the Trustee
     as successor Servicer and the terms and conditions of this Agreement and
     the performance thereof by the Trustee in its conformity as successor to
     the Servicer shall not create any additional fiduciary duty on the Trustee
     to the Certificateholders, the Certificate Insurer, the Servicer or any
     other person. In the event the Trustee serves as successor to the Servicer
     hereunder, the Trustee agrees to serve as Servicer pursuant to the terms of
     the Agreement.

     SECTION 8.02. Certain Matters Affecting the Trustee.

     (a) Except as otherwise provided in Section 8.01:

          (i) The Trustee may request and rely upon and shall be protected in
     acting or refraining from acting upon any resolution, Officers'
     Certificate, certificate of auditors or any other certificate, statement,
     instrument, opinion, report, notice, request, consent, order, appraisal,
     bond or other paper or document reasonably believed by it to be genuine and
     to have been signed or presented by the proper party or parties;

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

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


                                       97
<PAGE>

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

          (v) Prior to the occurrence of a Servicer Event of Default hereunder
     and after the curing of all Servicer Events of Default which may have
     occurred, the Trustee shall not be bound to make any investigation into the
     facts or matters stated in any resolution, certificate, statement,
     instrument, opinion, report, notice, request, consent, order, approval,
     bond or other paper or document, unless requested in writing to do so by
     the Certificate Insurer or by Holders of Certificates entitled to at least
     25% of the Voting Rights (with the consent of the Certificate Insurer as
     long as there is no Certificate Insurer Default); 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 such Certificateholders or the Certificate Insurer, the
     Trustee may require reasonable indemnity against such expense, or liability
     from such Certificateholders or the Certificate Insurer as a condition to
     taking any such action;

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

          (vii) The Trustee shall not be personally liable for any loss
     resulting from the investment of funds held in any Investment Account at
     the direction of the Servicer pursuant to Section 3.12.

     (b) All rights of action under this Agreement or under any of the
Certificates, enforceable by the Trustee, may be enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other proceeding relating thereto, and any such suit, action or proceeding
instituted by the Trustee shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

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

     The recitals contained herein and in the Certificates (other than the
signature of the Trustee, the authentication of the Certificate Registrar on the
Certificates, the acknowledgments of the Trustee contained in Article II and the
representations and warranties of the Trustee in Section 8.12) shall be taken as
the


                                       98

<PAGE>

statements of the Depositor and the Trustee assumes no responsibility for their
correctness. The Trustee makes no representations or warranties as to the
validity or sufficiency of this Agreement (other than as specifically set forth
in Section 8.12) or of the Certificates (other than the signature of the Trustee
and authentication of the Certificate Registrar on the Certificates) or of any
Mortgage Loan or related document. The Trustee shall not be accountable for the
use or application by the Depositor of any of the Certificates or of the
proceeds of such Certificates, or for the use or application of any funds paid
to the Depositor or the Servicer in respect of the Mortgage Loans or deposited
in or withdrawn from the Collection Account by the Servicer, other than any
funds held by or on behalf of the Trustee in accordance with Section 3.10.

     SECTION 8.04. Trustee May Own Certificates.

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

     SECTION 8.05. Trustee's Fees and Expenses.

     The Trustee shall withdraw from the Distribution Account on each
Distribution Date and pay to itself the Trustee's Fee and, to the extent that
the funds therein are at anytime insufficient for such purpose, the Servicer
shall pay such fees. The Trustee and any director, officer, employee or agent of
the Trustee shall be indemnified by the Trust Fund and held harmless against any
loss, liability or expense (not including expenses, disbursements and advances
incurred or made by the Trustee, including the compensation and the expenses and
disbursements of its agents and counsel, in the ordinary course of the Trustee's
performance in accordance with the provisions of this Agreement) incurred by the
Trustee arising out of or in connection with the acceptance or administration of
its obligations and duties under this Agreement, other than any loss, liability
or expense (i) resulting from the Servicer's actions or omissions in connection
with the Agreement and the Mortgage Loans (but only to the extent the Trustee is
actually indemnified by the Servicer pursuant hereto), (ii) that constitutes a
specific liability of the Trustee pursuant to Section 11.01(c) or (iii) any
loss, liability or expense incurred by reason of willful misfeasance, bad faith
or gross negligence in the performance of duties hereunder or by reason of
reckless disregard of obligations and duties hereunder or as a result of a
breach of the Trustee's obligations under Article XI hereof. The Servicer agrees
to indemnify the Trustee from, and hold it harmless against, any loss, liability
or expense arising in respect of such Servicer's acts or omissions in connection
with this Agreement and the Mortgage Loans serviced by such Servicer. Such
indemnity shall survive the termination or discharge of this Agreement and the
resignation or removal of the Trustee. Any indemnity payment hereunder made by
the Servicer to the Trustee shall be from the Servicer's own funds, without
reimbursement from the Trust Fund therefor.


                                       99

<PAGE>

     SECTION 8.06. Eligibility Requirements for Trustee.

     The Trustee hereunder shall at all times be a corporation or an association
organized and doing business under the laws of any state or the United States of
America, authorized under such laws to exercise corporate trust powers, having a
combined capital and surplus of at least $50,000,000 and subject to supervision
or examination by federal or state authority. If such corporation or association
publishes reports of conditions 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 conditions so published. In case at any time the
Trustee shall cease to be eligible in accordance with the provisions of this
Section, the Trustee shall resign immediately in the manner and with the effect
specified in Section 8.07.

     SECTION 8.07. Resignation and Removal of the Trustee.

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

     If at any time the Trustee shall cease to be eligible in accordance with
the provisions of Section 8.06 and shall fail to resign after written request
therefor by the Servicer or the Certificate Insurer, or if at any time the
Trustee shall become incapable of acting, or shall be adjudged bankrupt or
insolvent, or a receiver of the Trustee or of its property shall be appointed,
or any public officer shall take charge or control of the Trustee or of its
property or affairs for the purpose of rehabilitation, conservation or
liquidation or to charge the situs of the Trust Fund for state-tax reasons, then
the Depositor may remove the Trustee and appoint a successor trustee by written
instrument, in duplicate, which instrument shall be delivered to the Trustee so
removed and to the successor trustee. A copy of such instrument shall be
delivered to the Certificateholders, the Certificate Insurer and the Servicer by
the Depositor.

     The Certificate Insurer or the Holders of Certificates entitled to at least
51% of the Voting Rights (excluding any Certificates registered in the name of
the Depositor or the Servicer or any affiliate thereof), with the written
consent of the


                                       100
<PAGE>

Certificate Insurer, may at any time remove the Trustee and appoint a successor
trustee by written instrument or instruments, in triplicate, signed by the
Certificate Insurer or such Holders or their attorneys-in-fact duly authorized,
one complete set of which instruments shall be delivered to the Depositor, one
complete set to the Trustee so removed and one complete set to the successor so
appointed. A copy of such instrument shall be delivered to the
Certificateholders, the Certificate Insurer and the Servicer by the Depositor.

     Any resignation or removal of the Trustee and appointment of a successor
trustee pursuant to any of the provisions of this Section shall not become
effective until acceptance of appointment by the successor trustee as provided
in Section 8.08.

     SECTION 8.08. Successor Trustee.

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

     No successor trustee shall accept appointment as provided in this Section
unless at the time of such acceptance such successor trustee shall be eligible
under the provisions of Section 8.06 and the appointment of such successor
trustee shall not result in a downgrading or withdrawal of the rating of any
Class of Class A Certificates (including any shadow rating thereof) by either
Rating Agency, as evidenced by a letter from each Rating Agency.

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


                                       101
<PAGE>

     Notwithstanding anything to the contrary contained herein, so long as no
Certificate Insurer Default has occurred and is continuing, the appointment of
any successor trustee pursuant to any provision of this Agreement will be
subject to the prior written consent of the Certificate Insurer.

     SECTION 8.09. Merger or Consolidation of Trustee.

     Any corporation or association into which the Trustee may be merged or
converted or with which it may be consolidated or any corporation or association
resulting from any merger, conversion or consolidation to which the Trustee
shall be a party, or any corporation or association succeeding to the business
of the Trustee, shall be the successor of the Trustee hereunder, provided such
corporation or association shall be eligible under the provisions of Section
8.06, without the execution or filing of any paper or any further act on the
part of any of the parties hereto, anything herein to the contrary
notwithstanding.

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

     Notwithstanding any other provisions hereof, at any time, for the purpose
of meeting any legal requirements of any jurisdiction in which any part of the
Trust Fund or property securing the same may at the time be located, the
Servicer and the Trustee acting jointly shall have the power and shall execute
and deliver all instruments to appoint one or more Persons approved by the
Trustee to act as co-trustee or co-trustees, jointly with the Trustee, or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or Persons, in such capacity, such title to the Trust
Fund, or any part thereof, and, subject to the other provisions of this Section
8.10, 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 case a Servicer Event of Default shall have occurred and be
continuing, the Trustee alone shall have the power to make such appointment. No
co-trustee or separate trustee hereunder shall be required to meet the terms of
eligibility as a successor trustee under Section 8.06 hereunder and no notice to
Holders of Certificates of the appointment of co-trustee(s) or separate
trustee(s) shall be required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section 8.10 all rights, powers, duties and obligations conferred or
imposed upon the Trustee shall be conferred or imposed upon and exercised or
performed by the Trustee and such separate trustee or co-trustee jointly, except
to the extent that under any law of any jurisdiction in which any particular act
or acts are to be performed by the Trustee (whether as Trustee hereunder or as
successor to a defaulting Servicer hereunder), the Trustee shall be incompetent
or unqualified to perform such act or acts, in which event such rights, powers,
duties and obligations (including the holding of title to the Trust Fund or any
portion thereof in any such


                                       102
<PAGE>

jurisdiction) shall be exercised and performed by such separate trustee or
co-trustee at the direction of the Trustee.

     Any notice, request or other writing given to the Trustee shall be deemed
to have been given to each of the then separate trustees and co-trustees, as
effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article VIII. Each separate trustee and co-trustee, upon its acceptance
of the trust conferred, shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording protection to, the Trustee. Every
such instrument shall be filed with the Trustee.

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

     SECTION 8.11. Appointment of Office or Agency.

     The Trustee will maintain or appoint an office or agency where the
Certificates may be surrendered for registration of transfer or exchange, and
presented for final distribution, and where notices and demands to or upon the
Trustee in respect of the Certificates and this Agreement may be served.

     SECTION 8.12. Representations and Warranties of the Trustee.

     The Trustee hereby represents and warrants to the Servicer, the Depositor
and the Certificate Insurer, as of the Closing Date, that:

               (i) The Trustee is a national banking association duly organized,
          validly existing and in good standing under the laws of the United
          States.

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


                                       103
<PAGE>

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

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

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

               (vi) No litigation is pending or, to the best of the Trustee's
          knowledge, threatened against the Trustee which would prohibit the
          Trustee from entering into this Agreement or, in the Trustee's good
          faith reasonable judgment, is likely to materially and adversely
          affect either the ability of the Trustee to perform its obligations
          under this Agreement or the financial condition of the Trustee.


                                   ARTICLE IX

                CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

     SECTION 9.01. Rights of the Certificate Insurer To Exercise Rights of Class
A Certificateholders.

     Each of the Depositor, the Servicer and the Trustee, and by accepting its
Certificate, each Class A Certificateholder, agrees that unless a Certificate
Insurer Default has occurred and is continuing, the Certificate Insurer shall
have the right to exercise all rights of the Class A Certificateholders under
this Agreement (including all Voting Rights) (except as provided in clause (i)
of the second paragraph of Section


                                       104
<PAGE>

12.01) without any further consent of the Class A Certificateholders, including,
without limitation:

               (a) the right to direct foreclosures upon Mortgage Loans upon
          failure of the Servicer to do so;

               (b) the right to require the Seller to repurchase, or substitute
          for, Mortgage Loans pursuant to Section 2.03;

               (c) the right to give notices of breach or to terminate the
          rights and obligations of the Servicer as Servicer pursuant to Section
          7.01;

               (d) the right to direct the actions of the Trustee during the
          continuance of a Servicer Event of Default pursuant to Sections 7.01
          and 7.02;

               (e) the right to consent to or direct any waivers of Servicer
          Event of Defaults pursuant to Section 7.04;

               (f) the right to direct the Trustee to investigate certain
          matters pursuant to Section 8.02(a)(v); and

               (g) the right to remove the Trustee pursuant to Section 8.07
          hereof.

     In addition, each Class A Certificateholder agrees that, unless a
Certificate Insurer Default has occurred and is continuing, the rights
specifically set forth above may be exercised by the Class A Certificateholders
only with the prior written consent of the Certificate Insurer.

     SECTION 9.02. Trustee To Act Solely with Consent of the Certificate
Insurer.

     Unless a Certificate Insurer Default has occurred and is continuing, the
Trustee shall not:

               (a) agree to any amendment pursuant to Section 12.01;

               (b) undertake any litigation pursuant to Section 8.02(a)(iii); or

               (c) terminate the Servicer pursuant to Section 7.01

without the prior written consent of the Certificate Insurer which consent shall
not be unreasonably withheld.


                                       105
<PAGE>

     SECTION 9.03. Trust Fund and Accounts Held for Benefit of the Certificate
Insurer.

     The Trustee shall hold the Trust Fund and the Mortgage Files for the
benefit of the Certificateholders and the Certificate Insurer and all references
in this Agreement (including, without limitation, in Sections 2.01 and 2.02) and
in the Certificates to the benefit of Holders of the Certificates shall be
deemed to include the Certificate Insurer. The Trustee shall cooperate in all
reasonable respects with any reasonable request by the Certificate Insurer for
action to preserve or enforce the Certificate Insurer's rights or interests
under this Agreement and the Certificates.

     The Servicer hereby acknowledges and agrees that it shall service and
administer the Mortgage Loans and any REO Properties, and shall maintain the
Collection Account and any REO Account, for the benefit of the
Certificateholders and for the benefit of the Certificate Insurer, and all
references in this Agreement (including, without limitation, in Sections 3.01
and 3.10) to the benefit of or actions on behalf of the Certificateholders shall
be deemed to include the Certificate Insurer. Unless a Certificate Insurer
Default has occurred and is continuing, the Servicer shall not terminate any
Sub-Servicing Agreements without cause without the prior consent of the
Certificate Insurer. Unless a Certificate Insurer Default has occurred and is
continuing, neither the Servicer nor the Depositor shall undertake any
litigation pursuant to Section 6.03 (other than litigation to enforce their
respective rights hereunder) without the prior consent of the Certificate
Insurer. The Trustee and the Servicer shall provide such information as may be
reasonably requested by, and shall otherwise cooperate with all reasonable
requests of the Certificate Insurer with respect to the Mortgage Loans or the
Certificates; provided that such information is within the control of or
reasonably accessible to such party without undue expense.

     SECTION 9.04. Claims Upon the Policy; Policy Payments Account.

     (a) If, by the close of business on the third Business Day prior to a
Distribution Date, the Trustee determines, based on the Remittance Report, that
a Deficiency Amount for any Distribution Date is greater than zero, then the
Trustee shall give notice to the Certificate Insurer by telephone or telecopy of
the amount of such Deficiency Amount. Such notice of such Deficiency Amount
shall be confirmed in writing in the form set forth as Exhibit A to the Policy
to the Certificate Insurer and the Fiscal Agent (as defined in the Policy), if
any, at or before 10:00 a.m., New York time, on the second Business Day prior to
such Distribution Date. Following receipt by the Certificate Insurer of such
notice in such form, the Certificate Insurer will pay any amount payable under
the Policy on the later to occur of (i) 12:00 noon, New York time, on the second
Business Day following such receipt and (ii) 12:00 noon, New York time, on the
Distribution Date to which such deficiency relates, as provided in Exhibit A to
the Policy.


                                       106

<PAGE>

     (b) The Trustee shall establish a separate special purpose trust account
for the benefit of Holders of the Class A Certificates and the Certificate
Insurer referred to herein as the "Policy Payments Account" over which the
Trustee shall have exclusive control and sole right of withdrawal. The Trustee
shall deposit any amount paid under the Policy in the Policy Payments Account
and distribute such amount only for purposes of payment to Holders of Class A
Certificates of the Guaranteed Distribution for which a claim was made and such
amount may not be applied to satisfy any costs, expenses or liabilities of the
Servicer, the Trustee or the Trust Fund. Amounts paid under the Policy shall be
transferred to the Distribution Account in accordance with the next succeeding
paragraph and disbursed by the Trustee to Holders of Class A Certificates in
accordance with Section 4.01(b) or Section 10.01, as applicable. It shall not be
necessary for such payments to be made by checks or wire transfers separate from
the checks or wire transfers used to pay the Guaranteed Distribution with other
funds available to make such payment. However, the amount of any payment of
principal of or interest on the Class A Certificates to be paid from funds
transferred from the Policy Payments Account shall be noted as provided in
paragraph (c) below in the Certificate Register and in the statement to be
furnished to Holders of the Class A Certificates and Residual Certificates
pursuant to Section 4.02. Funds held in the Policy Payments Account shall not be
invested.

     On any Distribution Date with respect to which a claim has been made under
the Policy, the amount of any funds received by the Trustee as a result of any
claim under the Policy, to the extent required to make the Guaranteed
Distribution on such Distribution Date, shall be withdrawn from the Policy
Payments Account and deposited in the Distribution Account and applied by the
Trustee, together with the other funds to be withdrawn from the Distribution
Account pursuant to Section 4.01(b) or Section 10.01, as applicable, directly to
the payment in full of the Guaranteed Distribution due on the Class A
Certificates. Funds received by the Trustee as a result of any claim under the
Policy shall be deposited by the Trustee in the Policy Payments Account and used
solely for payment to the Holders of the Class A Certificates and may not be
applied to satisfy any costs, expenses or liabilities of the Servicer, the
Trustee or the Trust Fund. Any funds remaining in the Policy Payments Account on
the first Business Day following a Distribution Date shall be remitted to the
Certificate Insurer, pursuant to the instructions of the Certificate Insurer, by
the end of such Business Day.

     (c) The Trustee shall keep a complete and accurate record of the amount of
interest and principal paid in respect of any Class A Certificate from moneys
received under the Policy. The Certificate Insurer shall have the right to
inspect such records at reasonable times during normal business hours upon one
Business Day's prior notice to the Trustee.

     (d) The Trustee shall promptly notify the Certificate Insurer and Fiscal
Agent of any proceeding or the institution of any action, of which a Responsible
Officer the Trustee has actual knowledge, seeking the avoidance as a


                                       107
<PAGE>

preferential transfer under applicable bankruptcy, insolvency, receivership or
similar law (a "Preference Claim") of any distribution made with respect to the
Class A Certificates. Each Class A Certificateholder, by its purchase of Class A
Certificates, the Servicer and the Trustee hereby agree that the Certificate
Insurer (so long as no Certificate Insurer Default has occurred and is
continuing) may at any time during the continuation of any proceeding relating
to a Preference Claim direct all matters relating to such Preference Claim,
including, without limitation, (i) the direction of any appeal of any order
relating to such Preference Claim and (ii) the posting of any surety,
supersedeas or performance bond pending any such appeal. In addition and without
limitation of the foregoing, the Certificate Insurer shall be subrogated to the
rights of the Servicer, the Trustee and each Class A Certificateholder in the
conduct of any such Preference Claim, including, without limitation, all rights
of any party to an adversary proceeding action with respect to any court order
issued in connection with any such Preference Claim.

     SECTION 9.05. Effect of Payments by the Certificate Insurer; Subrogation.

     Anything herein to the contrary notwithstanding, any payment with respect
to principal of or interest on any of the Class A Certificates which is made
with moneys received pursuant to the terms of the Policy shall not be considered
payment of such Class A Certificates from the Trust Fund and shall not result in
the payment of or the provision for the payment of the principal of or interest
on such Class A Certificates within the meaning of Section 4.01. The Depositor,
the Servicer and the Trustee acknowledge, and each Holder by its acceptance of a
Certificate agrees, that without the need for any further action on the part of
the Certificate Insurer, the Depositor, the Servicer, the Trustee or the
Certificate Registrar (a) to the extent the Certificate Insurer makes payments,
directly or indirectly, on account of principal of or interest on any Class A
Certificates to the Holders of such Certificates, the Certificate Insurer will
be fully subrogated to the rights of such Holders to receive such principal and
interest from the Trust Fund and (b) the Certificate Insurer shall be paid such
principal and interest but only from the sources and in the manner provided
herein for the payment of such principal and interest.

     The Trustee and the Servicer shall cooperate in all respects with any
reasonable request by the Certificate Insurer for action to preserve or enforce
the Certificate Insurer's rights or interests under this Agreement without
limiting the rights or affecting the interests of the Holders as otherwise set
forth herein.

     SECTION 9.06. Notices to the Certificate Insurer.

     All notices, statements, reports, certificates or opinions required by this
Agreement to be sent to any other party hereto or to any of the
Certificateholders shall also be sent to the Certificate Insurer.


                                       108

<PAGE>

     SECTION 9.07. Third-Party Beneficiary.

     The Certificate Insurer shall be a third-party beneficiary of this
Agreement, entitled to enforce the provisions hereof as if a party hereto.

     SECTION 9.08. Trustee to Hold the Policy.

     The Trustee will hold the Policy in trust as agent for the Holders of the
Class A Certificates for the purpose of making claims thereon and distributing
the proceeds thereof. The Policy, prior to any distributions thereon deposited
into the Policy Payments Account, will not constitute part of the Trust Fund or
assets of the REMIC Trust created by this Agreement. Each Holder of Class A
Certificates, by accepting its Class A Certificates, appoints the Trustee as
attorney-in-fact for the purpose of making claims on the Policy.

     SECTION 9.09. Termination of the Servicer.

     Notwithstanding anything this Agreement to the contrary, the Certificate
Insurer may terminate or refuse to renew the term of the Servicer at such time
as permitted under any separate agreements between them so long as no
Certificate Insurer Default has occurred and is continuing.


                                    ARTICLE X

                                   TERMINATION

     SECTION 10.01. Termination Upon Repurchase or Liquidation of All Mortgage
Loans.

     Subject to Section 10.02, the respective obligations and responsibilities
under this Agreement of the Depositor, the Servicer and the Trustee (other than
the obligations of the Servicer to the Trustee pursuant to Section 8.05 and of
the Servicer to provide for and the Trustee to make payments to
Certificateholders as hereafter set forth) shall terminate upon payment to the
Certificateholders and the deposit of all amounts held by or on behalf of the
Trustee and required hereunder to be so paid or deposited on the Distribution
Date coinciding with or following the earlier to occur (i) the purchase by the
Terminator (as defined below) of all Mortgage Loans and each REO Property
remaining in the Trust Fund at a price equal to the greater of (A) the aggregate
Purchase Price of all the Mortgage Loans included in the Trust Fund, plus the
appraised value of each REO Property, if any, included in the Trust Fund, such
appraisal to be conducted by an appraiser mutually agreed upon by the Terminator
and the Trustee in their reasonable discretion (and approved by the Certificate
Insurer in its reasonable discretion) and (B) the aggregate fair market value of
all of the assets of the Trust Fund (as determined by the Terminator, the
Certificate Insurer (to the


                                       109
<PAGE>

extent the Certificate Insurer is not the Terminator) and the Trustee, as of the
close of business on the third Business Day next preceding the date upon which
notice of any such termination is furnished to Certificateholders pursuant to
the third paragraph of this Section 10.01) (the "Termination Price") and (ii)
the later of the final payment or other liquidation (or any advance with respect
thereto) of the last Mortgage Loan or REO Property remaining in the Trust Fund;
provided, however, that in no event shall the trust created hereby continue
beyond the expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the Court of St. James, living on the date hereof.

     Subject to this Section 10.01, the Majority Class R Certificateholder and
the Certificate Insurer shall have the right (the "Terminator"), to purchase all
of the Mortgage Loans and each REO Property remaining in the Trust Fund pursuant
clause (i) of the preceding paragraph no later than the Determination Date in
the month immediately preceding the Distribution Date on which the Certificates
will be retired; provided, however, that the Terminator may elect to purchase
all of the Mortgage Loans and each REO Property remaining in the Trust Fund
pursuant to clause (i) above only if the aggregate Stated Principal Balance of
the Mortgage Loans and each REO Property remaining in the Trust Fund at the time
of such election is equal to or less than 10%, in the case of the Majority Class
R Certificateholder, and 5% or less, in the case of the Certificate Insurer, of
the Original Pool Balance and provided, further, that such purchase is evidenced
by receipt of an Opinion of Counsel that such purchase (x) will be part of a
"qualified liquidation" or other evidence as defined in Code Section
860F(a)(4)(A), (y) will not otherwise subject the Trust Fund to tax and (z) will
not cause the Trust Fund to fail to qualify as a REMIC.

     Notice of any termination shall be given promptly by the Trustee by letter
to Certificateholders and the Certificate Insurer mailed (a) in the event such
notice is given in connection with the purchase of the Mortgage Loans and each
REO Property by the Terminator, not earlier than the 15th day and not later than
the 20th day of the month next preceding the month of the final distribution on
the Certificates or (b) otherwise during the month of such final distribution on
or before the Determination Date in such month, in each case specifying (i) the
Distribution Date upon which the Trust Fund will terminate and final payment of
the Certificates will be made upon presentation and surrender of Certificates at
the office of the Trustee therein designated, (ii) the amount of any such final
payment, (iii) that no interest shall accrue in respect of the Certificates from
and after the Interest Accrual Period relating to the final Distribution Date
therefor and (iv) that the Record Date otherwise applicable to such Distribution
Date is not applicable, payments being made only upon presentation and surrender
of the Certificates at the office. The Trustee shall give such notice to the
Certificate Registrar at the time such notice is given to Certificateholders. In
the event such notice is given in connection with the purchase of all of the
Mortgage Loans and each REO Property remaining in the Trust Fund by the
Terminator, the Terminator shall deliver to the Trustee for deposit in the
Distribution Account not later than the last Business Day of the month next
preceding


                                       110
<PAGE>

the month of the final distribution on the Certificates an amount in immediately
available funds equal to the above described purchase price. Upon certification
to the Trustee by a Servicing Officer (a copy of which certification shall be
delivered to the Certificate Insurer) of the making of such final deposit, the
Trustee shall promptly release to the Terminator the Mortgage Files for the
remaining Mortgage Loans, and the Trustee shall execute all assignments,
endorsements and other instruments necessary to effectuate such transfer.

     Upon presentation of the Certificates by the Certificateholders on the
final Distribution Date, the Trustee shall distribute to each Certificateholder
so presenting and surrendering its Certificates the amount otherwise
distributable on such Distribution Date in accordance with Section 4.01 in
respect of the Certificates so presented and surrendered. Any funds not
distributed to any Holder or Holder of Certificates of such Class on such
Distribution Date because of the failure of such Holder or Holders to tender
their Certificates shall, on such date, be set aside and held in trust and
credited to the account of the appropriate non-tendering Holder or Holders. If
any Certificate as to which notice has been given pursuant to this Section 10.01
shall not have been surrendered for cancellation within six months after the
time specified in such notice, the Trustee shall mail a second notice to the
remaining non-tendering Certificateholders to surrender their Certificates for
cancellation in order to receive the final distribution with respect thereto. If
within one year after the second notice all such Certificates shall not have
been surrendered for cancellation, the Trustee shall, directly or through an
agent, contact the remaining non-tendering Certificateholders concerning
surrender of their Certificates in the manner reasonably specified to the
Trustee by the Servicer in writing. The costs and expenses of maintaining the
funds in trust and of contacting such Certificateholders shall be paid out of
the assets so held in trust for such Certificateholders. If in one year after
the second notice any such Certificates shall not have been surrendered for
cancellation, the Servicer shall pay to the Certificate Insurer any amount of
such funds that were paid by the Certificate Insurer under the Policy but shall
continue to hold any remaining funds for the benefit of the non-tendering
Certificateholders, and such Certificateholders shall thereafter look solely to
the Servicer for payment thereof, and all liability of the Certificate Insurer
with respect to such trust funds shall thereupon cease. No interest shall accrue
or be payable to any Certificateholder on any amount held in trust by the
Servicer as a result of such Certificateholder's failure to surrender its
Certificate(s) for final payment thereof in accordance with this Section 10.01.

     No such termination shall be permitted without the prior written consent of
the Certificate Insurer if it would result in a draw under the Policy or in any
outstanding Cumulative Insurance Payment or other amounts remaining due under
the Insurance Agreement.

     Immediately following the deposit of funds in trust hereunder in respect of
the Certificates, the Trust Fund shall terminate.


                                       111
<PAGE>

     SECTION 10.02. Additional Termination Requirements.

     (a) In the event that the Terminator purchases all the Mortgage Loans and
each REO Property or the final payment on or other liquidation of the last
Mortgage Loan or REO Property remaining in the Trust Fund pursuant to Section
10.01, the Trust Fund shall be terminated in accordance with the following
additional requirements:

               (i) The Trustee shall specify the first day in the 90-day
          liquidation period in a statement attached to the Trust Fund's final
          Tax Return pursuant to Treasury regulation Section 1.860F-1 and shall
          satisfy all requirements of a qualified liquidation under Section 860F
          of the Code and any regulations thereunder, as evidenced by an Opinion
          of Counsel obtained at the expense of the Terminator;

               (ii) During such 90-day liquidation period, and at or prior to
          the time of making of the final payment on the Certificates, the
          Trustee shall sell all of the assets of the Trust Fund to the
          Terminator for cash; and

               (iii) At the time of the making of the final payment on the
          Certificates, the Trustee shall distribute, credit, or cause to be
          distributed or credited, to the Holders of the Residual Certificates
          all cash on hand in the Trust Fund (other than cash retained to meet
          claims), and the Trust Fund shall terminate at that time.

     (b) The Majority Class R Certificateholder shall prepare the documentation
required in connection with the adoption of a plan of liquidation of a Trust
Fund pursuant to this Section 10.02.

     (c) By their acceptance of Certificates, the Holders thereof hereby agree
to authorize the Trustee to specify the 90-day liquidation period for the Trust
Fund, which authorization shall be binding upon all successor
Certificateholders.


                                   ARTICLE XI

                                REMIC PROVISIONS

     SECTION 11.01. REMIC Administration.

     (a) The Trustee shall elect to treat the REMIC Trust as a REMIC under the
Code and, if necessary, under applicable state law. Such election will be made
on Form 1066 or other appropriate federal tax or information return or any
appropriate state return for the taxable year ending on the last day of the
calendar


                                       112
<PAGE>

year in which the Certificates are issued. For the purposes of the REMIC
election in respect of the REMIC Trust, the Class A Certificates shall be
designated as the Regular Interests in the REMIC and the Residual Certificates
shall be designated as the single class of Residual Interest in the REMIC. The
Trustee shall not permit the creation of any "interests" in the REMIC (within
the meaning of Section 860G of the Code) other than the interests represented by
the Certificates.

     (b) The Closing Date is hereby designated as the "Startup Day" of the REMIC
Trust within the meaning of Section 860G(a)(9) of the Code.

     (c) The Trustee shall pay out of its own funds, without any right of
reimbursement, any and all expenses (not including taxes) relating to any tax
audit of the Trust Fund (including, but not limited to, any professional fees or
any administrative or judicial proceedings with respect to the Trust Fund that
involve the Internal Revenue Service or state tax authorities), other than the
expense of obtaining any tax related Opinion of Counsel except as specified
herein. The Trustee, as agent for the Trust Fund's tax matters person, shall (i)
act on behalf of the Trust Fund in relation to any tax matter or controversy
involving the Trust Fund and (ii) represent the Trust Fund in any administrative
or judicial proceeding relating to an examination or audit by any governmental
taxing authority with respect thereto. The holder of the largest Percentage
Interest of the Residual Certificates shall be designated, in the manner
provided under Treasury regulations section 1.860F-4(d) and temporary Treasury
regulations section 301.6231(a)(7)-IT, as the tax matters person of the Trust
Fund. By their acceptance thereof, the holder of the largest Percentage Interest
of the Residual Certificates hereby agrees to irrevocably appoint the Trustee or
an Affiliate as its agent to perform all of the duties of the tax matters person
for the Trust Fund.

     (d) The Trustee shall prepare, sign and file all of the Tax Returns in
respect of the REMIC created hereunder. The expenses of preparing and filing
such returns shall be borne by the Trustee without any right of reimbursement
therefor. The Servicer shall provide on a timely basis to the Trustee or its
designee such information with respect to the assets of the Trust Fund as is in
its possession or within its control to obtain and reasonably required by the
Trustee to enable it to perform its obligations under this Article.

     (e) The Trustee shall perform on behalf of the Trust Fund all reporting and
other tax compliance duties that are the responsibility of the REMIC under the
Code, the REMIC Provisions or other compliance guidance issued by the Internal
Revenue Service or any state or local taxing authority. Among its other duties,
as required by the Code, the REMIC Provisions or other such compliance guidance,
the Trustee shall provide (i) to any Transferor of a Residual Certificate such
information as is necessary for the application of any tax relating to the
transfer of a Residual Certificate to any Person who is not a Permitted
Transferee, (ii) to the Certificateholders such information or reports as are
required by the Code or the REMIC Provisions including reports relating to
interest, original issue discount and


                                       113
<PAGE>

market discount or premium (using the Prepayment Assumption as required) and
(iii) to the Internal Revenue Service the name, title, address and telephone
number of the person who will serve as the representative of the Trust Fund. The
Servicer shall provide on a timely basis to the Trustee such information with
respect to the assets of the Trust Fund, including, without limitation, the
Mortgage Loans, as is in its possession or within its control to obtain and
reasonably required by the Trustee to enable it to perform its obligations under
this subsection. In addition, the Depositor shall provide or cause to be
provided to the Trustee, within ten (10) days after the Closing Date, all
information or data that the Trustee reasonably determines to be relevant for
tax purposes as to the valuations and issue prices of the Certificates,
including, without limitation, the price, yield, prepayment assumption and
projected cash flow of the Certificates.

     (f) The Trustee shall take such action and shall cause the REMIC created
hereunder to take such action as shall be necessary to create or maintain the
status thereof as a REMIC under the REMIC Provisions (and the Servicer shall
assist it, to the extent reasonably requested by it). The Trustee shall not take
any action, cause the Trust Fund to take any action or fail to take (or fail to
cause to be taken) any action that, under the REMIC Provisions, if taken or not
taken, as the case may be, could (i) endanger the status of the REMIC Trust as a
REMIC or (ii) result in the imposition of a tax upon the REMIC Trust (including
but not limited to the tax on prohibited transactions as defined in Section
860F(a)(2) of the Code and the tax on contributions to a REMIC set forth in
Section 860G(d) of the Code) (either such event, an "Adverse REMIC Event")
unless the Trustee has received an Opinion of Counsel, addressed to the Trustee
and the Certificate Insurer (at the expense of the party seeking to take such
action but in no event at the expense of the Trustee) to the effect that the
contemplated action will not, with respect to the REMIC Trust created hereunder,
endanger such status or result in the imposition of such a tax, nor shall the
Servicer take or fail to take any action (whether or not authorized hereunder)
as to which the Trustee has advised it in writing that it has received an
Opinion of Counsel to the effect that an Adverse REMIC Event could occur with
respect to such action. In addition, prior to taking any action with respect to
the Trust Fund or the assets of the Trust Fund, or causing the Trust Fund to
take any action, which is not expressly permitted under the terms of this
Agreement, the Servicer will consult with the Trustee or its designee, in
writing, with respect to whether such action could cause an Adverse REMIC Event
to occur with respect to the REMIC Trust, and the Servicer shall not take any
such action or cause the Trust Fund to take any such action as to which the
Trustee has advised it in writing that an Adverse REMIC Event could occur. The
Trustee may consult with counsel to make such written advice, and the cost of
same shall be borne by the party seeking to take the action not permitted by
this Agreement, but in no event shall such cost be an expense of the Trustee. At
all times as may be required by the Code, upon notice or discovery that
substantially all of the assets of the REMIC Trust created hereunder do not
consist of "qualified mortgages" as defined in Section 860G(a)(3) of the Code
and "permitted investments" as defined in Section 860G(a)(5) of the Code, the
Trustee shall take such action as


                                       114
<PAGE>

shall be necessary to maintain the status of the REMIC as a REMIC under the
REMIC Provisions.

     (g) In the event that any tax is imposed on "prohibited transactions" of
the REMIC Trust created hereunder as defined in Section 860F(a)(2) of the Code,
on the "net income from foreclosure property" of the REMIC Trust as defined in
Section 860G(c) of the Code, on any contributions to the REMIC Trust after the
Startup Day therefor pursuant to Section 860G(d) of the Code, or any other tax
is imposed by the Code or any applicable provisions of state or local tax laws,
such tax shall be charged (i) to the Trustee pursuant to Section 11.03 hereof,
if such tax arises out of or results from a breach by the Trustee of any of its
obligations under this Article XI, (ii) to the Servicer pursuant to Section
11.03 hereof, if such tax arises out of or results from a breach by the Servicer
of any of its obligations under Article III or this Article XI, or otherwise
(iii) against amounts on deposit in the Distribution Account and shall be paid
by withdrawal therefrom.

     (h) On or before April 15 of each calendar year, commencing April 15, 1998,
the Trustee shall deliver to the Servicer and each Rating Agency a Certificate
from a Responsible Officer of the Trustee stating the Trustee's compliance with
this Article XI.

     (i) The Trustee and the Servicer shall, for federal income tax purposes,
maintain books and records with respect to the Trust Fund on a calendar year and
on an accrual basis.

     (j) Following the Startup Day, the Trustee shall not accept any
contributions of assets to the Trust Fund other than in connection with any
Qualified Substitute Mortgage Loan delivered in accordance with Section 2.03
unless it shall have received an Opinion of Counsel to the effect that the
inclusion of such assets in the REMIC Trust will not cause the REMIC Trust to
fail to qualify as a REMIC at any time that any Certificates are outstanding or
subject the REMIC Trust to any tax under the REMIC Provisions or other
applicable provisions of federal, state and local law or ordinances.

     (k) Neither the Trustee nor the Servicer shall enter into any arrangement
by which the Trust Fund will receive a fee or other compensation for services
nor permit the REMIC Trust to receive any income from assets other than
"qualified mortgages" as defined in Section 860G(a)(3) of the Code or "permitted
investments" as defined in Section 860G(a)(5) of the Code.

     SECTION 11.02. Prohibited Transactions and Activities.

     None of the Depositor, the Servicer or the Trustee shall sell, dispose of
or substitute for any of the Mortgage Loans (except in connection with (i) the
foreclosure of a Mortgage Loan, including but not limited to, the acquisition or
sale


                                       115
    
<PAGE>

of a Mortgaged Property acquired by deed in lieu of foreclosure, (ii) the
bankruptcy of the Trust Fund (iii) the termination of the Trust Fund pursuant to
Article X of this Agreement, (iv) a substitution pursuant to Article II of this
Agreement or (v) a purchase of Mortgage Loans pursuant to Article II or III of
this Agreement), nor acquire any assets for the Trust Fund (other than a REO
Property acquired in respect of a defaulted Mortgage Loan), nor sell or dispose
of any investments in the Collection Account or the Distribution Account for
gain, nor accept any contributions to the Trust Fund after the Closing Date
(other than a Qualified Substitute Mortgage Loan delivered in accordance with
Section 2.03), unless it has received an Opinion of Counsel, addressed to the
Certificate Insurer and the Trustee (at the expense of the party seeking to
cause such sale, disposition, substitution, acquisition or contribution but in
no event at the expense of the Trustee) that such sale, disposition,
substitution, acquisition or contribution will not (a) affect adversely the
status of the REMIC Trust as a REMIC or (b) cause the REMIC Trust to be subject
to a tax on "prohibited transactions" or "contributions" pursuant to the REMIC
Provisions.

     SECTION 11.03. Servicer and Trustee Indemnification.

     (a) The Trustee agrees to indemnify the Trust Fund, the Depositor, the
Certificate Insurer and the Servicer for any taxes and costs including, without
limitation, any reasonable attorneys' fees imposed on or incurred by the Trust
Fund, the Depositor, the Certificate Insurer or the Servicer, as a result of a
breach of the Trustee's covenants set forth in this Article XI.

     (b) The Servicer agrees to indemnify the Trust Fund, the Depositor, the
Certificate Insurer and the Trustee for any taxes and costs including, without
limitation, any reasonable attorneys' fees imposed on or incurred by the Trust
Fund, the Depositor, the Certificate Insurer or the Trustee, as a result of a
breach of the Servicer's covenants set forth in Article III or this Article XI.


                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

     SECTION 12.01. Amendment.

     This Agreement may be amended from time to time by the Depositor, the
Servicer and the Trustee without the consent of any of the Certificateholders,
(i) to cure any ambiguity, to correct any defect or to give effect to the
expectations of Holders, (ii) to correct, modify or supplement any provisions
herein, to modify, eliminate or add to any of its provisions to such extent as
shall be necessary to maintain the qualification of the Trust Fund as a REMIC at
all times that any Certificates are outstanding or to avoid or lessen the risk
of the imposition of any tax on the Trust Fund pursuant to the Code that would
be a claim against the Trust Fund,


                                       116
<PAGE>

provided that the Trustee has received an Opinion of Counsel to the effect that
such action is necessary or desirable to maintain such qualification or to avoid
or minimize the risk of the imposition of any such tax and such action will not,
as evidenced by such Opinion of Counsel, adversely affect in any material
respect the interests of any Certificateholder, (iii) to change the timing
and/or nature of deposits in the Collection Account, provided that such change
will not, as evidenced by an Opinion of Counsel, adversely affect in any
material respect the interests of any Certificateholder and that such change
will not adversely affect the then current rating or shadow rating assigned to
any Class A Certificates, as evidenced by a letter from each Rating Agency to
such effect, (iv) to add to, modify or eliminate any provisions therein
restricting transfers of certain Certificates, which are inserted in response to
Code provisions, or (v) to make any other provisions with respect to matters or
questions arising under this Agreement which shall not be inconsistent with the
provisions of this Agreement, provided that such action shall not, as evidenced
by an Opinion of Counsel delivered to the Trustee and the Certificate Insurer,
adversely affect in any material respect the interests of any Certificateholder,
provided, further, that if the Person requesting such amendment delivers to the
Trustee and the Certificate Insurer written confirmation from each Rating Agency
that such amendment will not cause such Rating Agency to revise or withdraw its
then current rating or shadow rating of the Class A Certificates, such amendment
will be deemed to not adversely affect in any material respect the interests of
the Certificateholders and no such Opinion of Counsel shall be required.

     This Agreement may also be amended from time to time by the Depositor, the
Servicer and the Trustee with the consent of the Certificate Insurer and the
Holders of Certificates entitled to at least 66% of the Voting Rights for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of this Agreement or of modifying in any manner the rights of
the Holders of Certificates; provided, however, that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of the Holder of such Certificate, (ii) adversely affect in any
material respect the interests of the Holders of any Class of Certificates in a
manner, other than as described in (i), without the consent of the Holders of
Certificates of such Class evidencing at least 66% of the Voting Rights
allocated to such Class, or (iii) modify the consents required by the
immediately preceding clauses (i) and (ii) without the consent of the
Certificate Insurer and the Holders of all Certificates then outstanding.
Notwithstanding the foregoing, this Agreement may be amended by the Depositor,
the Servicer, where applicable, and the Trustee provided that such action is
approved by holders of Certificates evidencing 100% of the Percentage Interest
of each Class that, as evidenced by an Opinion of Counsel, is adversely affected
in any material respect by such action. For purposes of giving any such consent
(other than a consent to an action which would adversely affect in any material
respect the interests of the Certificateholders of any Class, while the Servicer
or any affiliate thereof is the holder of Certificates aggregating not less than
66% of the Percentage Interest of such


                                       117
<PAGE>

Class), any Certificates registered in the name of the Servicer or any affiliate
thereof shall be deemed not to be outstanding.

     Notwithstanding any contrary provision of this Agreement, the Trustee shall
not consent to any amendment to this Agreement unless it shall have first
received an Opinion of Counsel to the effect that such amendment will not result
in the imposition of any tax on the REMIC Trust pursuant to the REMIC Provisions
or cause the REMIC Trust to fail to qualify as a REMIC at any time that any
Certificates are outstanding. Any such amendment pursuant to the first paragraph
of this Section 12.01 shall not be deemed to adversely affect in any material
respect the interests of any Certificateholder if such change is required by the
Certificate Insurer, so long as no Certificate Insurer Default has occurred and
is continuing, and the Servicer receives written confirmation from each Rating
Agency that such amendment will not cause such Rating Agency to reduce the then
current rating or any shadow rating of the affected Certificates.

     Promptly after the execution of any such amendment with the consent of
Holders the Trustee shall furnish a copy of such amendment to each
Certificateholder, the Rating Agencies and the Certificate Insurer.

     It shall not be necessary for the consent of Certificateholders under this
Section 12.01 to approve the particular form of any proposed amendment, but it
shall be sufficient if such consent shall approve the substance thereof. The
manner of obtaining such consents and of evidencing the authorization of the
execution thereof by Certificateholders shall be subject to such reasonable
regulations as the Trustee may prescribe.

     The cost of any Opinion of Counsel to be delivered pursuant to this Section
12.01 shall be borne by the Person seeking the related amendment, but in no
event shall such Opinion of Counsel be an expense of the Trustee.

     The Trustee may, but shall not be obligated to enter into any amendment
pursuant to this Section that affects its rights, duties and immunities under
this Agreement or otherwise.

     SECTION 12.02. Recordation of Agreement; Counterparts.

     To the extent permitted by applicable law, this Agreement is subject to
recordation in all appropriate public offices for real property records in all
the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Servicer at the expense of the Certificateholders, but only upon direction of
the Trustee accompanied by an Opinion of Counsel to the effect that such
recordation materially and beneficially affects the interests of the
Certificateholders.


                                       118
<PAGE>

     For the purpose of facilitating the recordation of this Agreement as herein
provided and for other purposes, this Agreement may be executed simultaneously
in any number of counterparts, each of which counterparts shall be deemed to be
an original, and such counterparts shall constitute but one and the same
instrument.

     SECTION 12.03. Limitation on Rights of Certificateholders.

     The death or incapacity of any Certificateholder shall not operate to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal representatives or heirs to claim an accounting or to take any action or
proceeding in any court for a partition or winding up of the Trust Fund, nor
otherwise affect the rights, obligations and liabilities of the parties hereto
or any of them.

     No Certificateholder shall have any right to vote (except as expressly
provided for herein) or in any manner otherwise control the operation and
management of the Trust Fund, or the obligations of the parties hereto, nor
shall anything herein set forth, or contained in the terms of any of the
Certificates, be construed so as to constitute the Certificateholders from time
to time as partners or members of an association; nor shall any
Certificateholder be under any liability to any third person by reason of any
action taken by the parties to this Agreement pursuant to any provision hereof.

     No Certificateholder shall have any right by virtue of any provision of
this Agreement to institute any suit, action or proceeding in equity or at law
upon or under or with respect to this Agreement, unless such Holder previously
shall have given to the Trustee a written notice of default and of the
continuance thereof, as hereinbefore provided, and unless also the Holders of
Certificates entitled to at least 25% of the Voting Rights shall have made
written request upon the Trustee to institute such action, suit or proceeding in
its own name as Trustee hereunder and shall have offered to the Trustee such
reasonable indemnity as it may require against the costs, expenses and
liabilities to be incurred therein or thereby, and the Trustee, for 15 days
after its receipt of such notice, request and offer of indemnity, shall have
neglected or refused to institute any such action, suit or proceeding. It is
understood and intended, and expressly covenanted by each Certificateholder with
every other Certificateholder and the Trustee, that no one or more Holders of
Certificates shall have any right in any manner whatsoever by virtue of any
provision of this Agreement to affect, disturb or prejudice the rights of the
Holders of any other of such Certificates, or to obtain or seek to obtain
priority over or preference to any other such Holder, or to enforce any right
under this Agreement, except in the manner herein provided and for the equal,
ratable and common benefit of all Certificateholders. For the protection and
enforcement of the provisions of this Section, each and every Certificateholder
and the Trustee shall be entitled to such relief as can be given either at law
or in equity.


                                       119
           
<PAGE>

     SECTION 12.04. GOVERNING LAW.

     THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
OF NEW YORK WITHOUT REGARD TO PRINCIPLES OF CONFLICTS OF LAWS AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

     SECTION 12.05. Notices.

     All directions, demands and notices hereunder shall be in writing and shall
be deemed to have been duly given when received if personally delivered at or
mailed by first class mail, postage prepaid, or by express delivery service or
delivered in any other manner specified herein, to (a) in the case of the
Depositor, One New York Plaza, New York, NY 10292, Attention: Asset-Backed
Finance Group (phone number (212) 778-1000), or such other address or telecopy
number as may hereafter be furnished to the Servicer, the Certificate Insurer
and the Trustee in writing by the Depositor, (b) in the case of the Servicer, 15
South Main Street, Suite 750, Greenville, SC 29606, Attention: Wade Hall
(telecopy number: (864) 271-8374, or such other address or telecopy number as
may hereafter be furnished to the Trustee and the Depositor in writing by the
Servicer, (c) in the case of the Trustee, First Union National Bank of North
Carolina, 230 South Tryon Street, 8th Floor, Charlotte, NC 28288-1179,
Attention: Corporate Trust Department (telecopy number 704-383-7316, or such
other address or telecopy number as may hereafter be furnished to the Servicer
and the Depositor in writing by the Trustee and (d) in the Case of the
Certificate Insurer, Financial Security Assurance Inc., 350 Park Avenue, New
York, NY 10022, Attention: Surveillance Department Re: Emergent Home Equity Loan
Trust 1997-1 (telecopy number 212-888-5278) or such other address or telecopy
number as may hereafter be furnished to the Trustee, the Depositor and the
Servicer in writing by the Certificate Insurer. Any party hereto may change the
address, telephone number or telecopier number by notice to the other parties
hereto in accordance with the terms hereof. In each case in which a notice or
other communication to the Certificate Insurer refers to a Servicer Event of
Default or a claim under the Policy or with respect to which failure on the part
of the Certificate Insurer to respond shall be deemed to constitute consent or
acceptance, then a copy of such notice or other communication should also be
sent to the attention of the General Counsel and the Head-Financial Guaranty
Group and shall be marked to indicate "URGENT MATERIAL ENCLOSED". Any notice
required or permitted to be given to a Certificateholder shall be given by first
class mail, postage prepaid, at the address of such Holder as shown in the
Certificate Register. Any notice so mailed within the time prescribed in this
Agreement shall be conclusively presumed to have been duly given when mailed,
whether or not the Certificateholder receives such notice. A copy of any notice
required to be telecopied hereunder also shall be mailed to the appropriate
party in the manner set forth above.


                                       120
<PAGE>

     SECTION 12.06. Severability of Provisions.

     If any one or more of the covenants, agreements, provisions or terms of
this Agreement shall be for any reason whatsoever held invalid, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

     SECTION 12.07. Notice to Rating Agencies and Certificate Insurer.

     The Trustee shall use its best efforts promptly to provide notice to the
Rating Agencies and the Certificate Insurer with respect to each of the
following of which it has actual knowledge:

          1. Any material change or amendment to this Agreement;

          2. The occurrence of any Servicer Event of Default that has not been
     cured or waived;

          3. The resignation or termination of the Servicer or the Trustee;

          4. The repurchase or substitution of Mortgage Loans pursuant to or as
     contemplated by Section 2.03;

          5. The final payment to the Holders of any Class of Certificates;

          6. Any change in the location of the Collection Account or the
     Distribution Account;

          7. Any event that would result in the inability of the Trustee to make
     advances regarding delinquent mortgage loans; and

          8. Any Certificate Insurer Default that has not been cured.

     In addition, the Trustee shall promptly furnish to each Rating Agency and
the Certificate Insurer copies of each report to Certificateholders described in
Section 4.02 and the Servicer shall promptly furnish to each Rating Agency
copies of the following:

          1. Each annual statement as to compliance described in Section 3.20;
     and


                                       121

<PAGE>

          2. Each annual independent public accountants' servicing report
     described in Section 3.21.

     Any such notice pursuant to this Section 12.07 shall be in writing and
shall be deemed to have been duly given if personally delivered at or mailed by
first class mail, postage prepaid, or by express delivery service to Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10007, and to
Standard & Poor's Ratings Services, 25 Broadway, New York, New York 10004, or
such other addresses as the Rating Agencies may designate in writing to the
parties hereto.

     SECTION 12.08. Article and Section References.

     All article and section references used in this Agreement, unless otherwise
provided, are to articles and sections in this Agreement.

     SECTION 12.09. Confirmation of Intent.

     It is the express  intent of the parties  hereto that the conveyance of the
Mortgage Loans and the other assets constituting the Trust Fund by the Depositor
to the  Trustee as  contemplated  by this  Agreement  be, and be treated for all
purposes as, a sale by the  Depositor  to the Trustee of the Mortgage  Loans and
the other assets constituting the Trust Fund. It is, further,  not the intention
of the parties that such conveyance be deemed a pledge of the Mortgage Loans and
the other assets  constituting the Trust Fund by the Depositor to the Trustee to
secure a debt or other obligation of the Depositor.  However, in the event that,
notwithstanding  the intent of the  parties,  the  Mortgage  Loans and the other
assets  constituting  the Trust Fund are held to  continue to be property of the
Depositor  then  (a)  this  Agreement  shall  also be  deemed  to be a  security
agreement within the meaning of Articles 8 and 9 of the Uniform Commercial Code;
(b) the transfer of the Mortgage  Loans and the other  assets  constituting  the
Trust Fund provided for herein shall be deemed to be a grant by the Depositor to
the Trustee of a security  interest in all of the Depositor's  right,  title and
interest in and to the  Mortgage  Loans and the other  assets  constituting  the
Trust Fund and all amounts  payable on the Mortgage Loans in accordance with the
terms thereof and all proceeds of the conversion,  voluntary or involuntary,  of
the foregoing  into cash,  instruments,  securities or other  property;  (c) the
possession by the Trustee of Mortgage  Loans and such other items of property as
constitute  instruments,  money,  negotiable documents or chattel paper shall be
deemed to be  "possession  by the secured  party" for purposes of perfecting the
security interest pursuant to Section 9-305 of the Uniform  Commercial Code; and
(d)  notifications  to  persons  holding  such  property,  and  acknowledgments,
receipts or  confirmations  from persons holding such property,  shall be deemed
notifications to, or acknowledgments,  receipts or confirmations from, financial
intermediaries, bailees or agents (as applicable) of the Trustee for the purpose
of perfecting such security interest under applicable law. Any assignment of the
interest of the Trustee pursuant to any provision hereof shall also be deemed to
be an assignment of any security interest


                                       122
<PAGE>

created hereby. The Servicer and the Depositor shall, to the extent consistent
with this Agreement, take such actions as may be necessary to ensure that, if
this Agreement were deemed to create a security interest in the Mortgage Loans
and the other assets constituting the Trust Fund, such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and would be maintained as such throughout the term of this Agreement.


                                       123
                                                                          
<PAGE>

     IN WITNESS WHEREOF, the Depositor, the Servicer and the Trustee have caused
their names to be signed hereto by their respective officers thereunto duly
authorized, in each case as of the day and year first above written.


                                        PRUDENTIAL SECURITIES
                                        SECURED FINANCING
                                        CORPORATION,
                                          as Depositor


                                        By:/s/ Glen Stein
                                           ----------------------------------
                                        Name: Glen Stein
                                        Title: Vice President



                                        EMERGENT MORTGAGE CORP.,
                                          as Servicer

                                        By:/s/ J. Phil Cox
                                           ----------------------------------
                                        Name: J. Phil Cox
                                        Title: Senior Executive Vice President



                                        FIRST UNION NATIONAL BANK OF
                                        NORTH CAROLINA,
                                          solely in its capacity as Trustee
                                          and not in its individual capacity


                                        By:/s/ Shannon Stahel
                                           ----------------------------------
                                        Name: Shannon Stahel
                                        Title: Corporate Trust Officer


<PAGE>

STATE OF NEW YORK         )
                          ) ss.:
COUNTY OF NEW YORK        )


     On the 26th day of March 1997, before me, a notary public in and for said
State, personally appeared Glen Stein, known to me to be a Vice President of
Prudential Securities Secured Financing Corporation, one of the corporations
that executed the within instrument, and also known to me to be the person who
executed it on behalf of said corporation, and acknowledged to me that such
corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                      __________________________
                                                      Notary Public

[Notarial Seal]

<PAGE>

STATE OF          )
                  ) ss.:
COUNTY OF         )


     On the 26th day of March 1997, before me, a notary public in and for said
State, personally appeared J. Phil Cox, known to me to be a Senior Executive
Vice President of Emergent Mortgage Corp., one of the corporations that executed
the within instrument, and also known to me to be the person who executed it on
behalf of said corporation, and acknowledged to me that such corporation
executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                                                      __________________________
                                                      Notary Public

[Notarial Seal]

<PAGE>

STATE OF NEW YORK      )
                       ) ss.:
COUNTY OF NEW YORK     )


     On the 26th day of March 1997, before me, a notary public in and for said
State, personally appeared Shannon Stahel, known to me to be an officer of First
Union National Bank of North Carolina, a national banking association that
executed the within instrument, and also known to me to be the person who
executed it on behalf of said banking association, and acknowledged to me that
such banking association executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



                                                      __________________________
                                                      Notary Public

[Notarial Seal]

<PAGE>

                                   EXHIBIT A-1

                          FORM OF CLASS A-1 CERTIFICATE

     Unless this certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Depositor or
its agent for registration of transfer, exchange or payment, and any certificate
issued is registered in the name of Cede & Co. or in such other name as is
requested by an authorized representative of DTC (and any payment is made to
Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

          SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
          "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS
          THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF
          THE INTERNAL REVENUE CODE OF 1986 (THE "CODE").

================================================================================
Series 1997-1, Class A-1                Class A-1 Certificate Principal Balance
                                        as of the Issue Date:
- --------------------------------------------------------------------------------
Pass-Through Rate:  _________%          $_____________
- --------------------------------------------------------------------------------
Date of Pooling and Servicing           Denomination:  $____________
Agreement:
March 1, 1997
- --------------------------------------------------------------------------------
First Distribution Date:                Servicer:
April 20, 1997                          Emergent Mortgage Corp.
- --------------------------------------------------------------------------------
No. 1                                   Trustee:          First Union National
                                                          Bank of North Carolina
- --------------------------------------------------------------------------------
                                        Issue Date:  March __, 1997
- --------------------------------------------------------------------------------
                                        CUSIP:  __________________
================================================================================

          DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE OF
          THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. ACCORDINGLY,
          THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF AT ANY TIME MAY
          BE LESS THAN THE AMOUNT SHOWN ABOVE.


                                      A-1-1
<PAGE>

EMERGENT HOME EQUITY LOAN PASS-THROUGH CERTIFICATE

evidencing a beneficial ownership interest in a portion of a Trust Fund
consisting primarily of a pool of closed end, fixed rate home equity loans
secured by mortgages on single-family residences (which may be attached,
detached, part of a two- to four-family dwelling, a condominium, townhouse, or a
unit in a planned unit development) and manufactured housing (the "Mortgage
Loans") formed and sold by

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

          THIS CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN
          THE SERVICER, THE TRUSTEE OR ANY OF THEIR AFFILIATES. NEITHER THIS
          CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY
          AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

     This certifies that Cede & Co. is the registered owner of a Percentage
Interest (obtained by dividing the denomination of this Certificate by the Class
A-1 Certificate Principal Balance) in that certain beneficial ownership interest
evidenced by all the Class A-1 Certificates in the Trust Fund created pursuant
to a Pooling and Servicing Agreement, dated as specified above (the
"Agreement"), among Prudential Securities Secured Financing Corporation
(hereinafter called the "Depositor," which term includes any successor entity
under the Agreement), the Servicer and the Trustee, a summary of certain of the
pertinent provisions of which is set forth hereafter. To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement, distributions will be made on the
20th day of each month or, if such 20th day is not a Business Day, the Business
Day immediately following (a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered on the last Business Day of the month immediately preceding the
month of such distribution (the "Record Date"), from funds in the Distribution
Account in an amount equal to the product of the Percentage Interest evidenced
by this Certificate and the amount required to be distributed to the Holders of
Class A-1 Certificates on such Distribution Date pursuant to the Agreement.

     So long as this Certificate is registered in the name of a Depository or
its nominee, the Trustee will make payments of principal and interest on this
Certificate by wire transfers of immediately available funds to the Depository
or its nominee. Otherwise all distributions to the Holder of this Certificate
under the Agreement will be made or caused to be made by or on behalf of the
Trustee by wire


                                      A-1-2
<PAGE>

transfer in immediately available funds to the account of the Person entitled
thereto if such Person shall have so notified the Trustee in writing at least
five Business Days prior to the Record Date immediately prior to such
Distribution Date and is the registered owner of Class A-1 Certificates the
aggregate initial Certificate Principal Balance of which is in excess of
$5,000,000, or by check mailed by first class mail to the address of the Person
entitled thereto, as such name and address shall appear on the Certificate
Register, provided that the Trustee may deduct a reasonable wire transfer fee
from any payment made by wire transfer. Notwithstanding the above, the final
distribution on this Certificate will be made after due notice by the Trustee of
the pendency of such distribution and only upon presentation and surrender of
this Certificate at the office or agency appointed by the Trustee for that
purpose as provided in the Agreement.

     The Pass-Through Rate on the Class A-1 Certificates on each Distribution
Date will be a rate per annum equal to ____% per annum.

     This Certificate is one of a duly authorized issue of Certificates
designated as Emergent Home Equity Loan Pass-Through Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
a Percentage Interest in the Class A-1 Certificates.

     The Class A-1 Certificates are limited in right of payment to certain
collections and recoveries respecting the Mortgage Loans and payments under the
Policy, all as more specifically set forth herein and in the Agreement and the
policy. As provided in the Agreement, withdrawals from the Collection Accounts
and the Distribution Account may be made from time to time for purposes other
than distributions to Certificateholders, such purposes including reimbursement
of advances made, or certain expenses incurred, with respect to the Mortgage
Loans.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor, the Servicer, the Trustee and the rights of the Certificateholders
under the Agreement at any time by the Depositor, the Servicer, the Trustee with
the consent of the Holders of Certificates entitled to at least 66% of the
Voting Rights and the Certificate Insurer. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of the
Holders of any of the Certificates.

     As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies appointed by the Trustee as provided in the Agreement, duly
endorsed by, or


                                      A-1-3
               
<PAGE>

accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Trustee and the Certificate Registrar duly
executed by, the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of the same Class in
authorized denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

     The Certificates are issuable in fully registered form only without coupons
in Classes and denominations representing Percentage Interests specified in the
Agreement. As provided in the Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of the
same Class in authorized denominations evidencing the same aggregate Percentage
Interest, as requested by the Holder surrendering the same.

     No service charge will be made for any such registration of transfer or
exchange 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 transfer or exchange of Certificates.

     The Depositor, the Servicer, the Trustee, the Certificate Insurer and the
Certificate Registrar and any agent of the Depositor, any Servicer, the Trustee,
the Certificate Insurer or the Certificate Registrar may treat the Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and none of the Depositor, the Servicer, the Trustee, the Certificate Insurer,
the Certificate Registrar nor any such agent shall be affected by notice to the
contrary.

     The obligations created by the Agreement and the Trust Fund created thereby
shall terminate upon payment to the Certificateholders of all amounts held by or
on behalf of the Trustee and required to be paid to them pursuant to the
Agreement following the earlier of (i) the later of the final payment or other
liquidation (or any advance with respect thereto) of the last Mortgage Loan or
REO Property remaining in the Trust Fund, and (ii) the purchase by the party
designated in the Agreement at a price determined as provided in the Agreement
from the Trust Fund of all Mortgage Loans and all property acquired in respect
of such Mortgage Loans. The Agreement permits, but does not require, the party
designated in the Agreement to purchase from the Trust Fund all Mortgage Loans
and all property acquired in respect of any Mortgage Loan at a price determined
as provided in the Agreement. The exercise of such right will effect early
retirement of the Certificates; however, such right to purchase is subject to
the aggregate Stated Principal Balance of the Mortgage Loans and each REO
Property at the time of purchase being 10% or less of the Original Pool Balance.

     The recitals contained herein shall be taken as statements of the Depositor
and the Trustee assumes no responsibility for their correctness.


                                      A-1-4
<PAGE>

     Unless the certificate of authentication hereon has been executed by the
Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:

                                       FIRST UNION NATIONAL BANK OF NORTH
                                       CAROLINA, solely in its capacity as
                                       Trustee and not in its individual
                                       capacity


                                       By_________________________________
                                           Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-1 Certificates referred to in the
within-mentioned Agreement.

                                      FIRST UNION NATIONAL BANK OF NORTH
                                      CAROLINA, as Certificate Registrar



                                     BY:__________________________________
                                          Authorized Signatory


                                      A-1-5
<PAGE>

                                  ABBREVIATIONS

     The following abbreviations, when used in the inscription on the face of
this instrument, shall be construed as though they were written out in full
according to applicable laws or regulations:

   TEN COM - as tenants in common      UNIF GIFT MIN ACT     Custodian
                                                             -----------
                                                             (Cuss) (Minor)
   TEN ENT - as tenants by the entireties                    under Uniform Gifts
                                                                to Minors Act
   JT TEN  - as joint tenants with right   
            if survivorship and not as                       __________________-
            tenants in common                                      (State)      
                                                                                
     Additional abbreviations may also be used though not in the above list.


                                                ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto ___________________________________________________________
________________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee) _____________________________________________
________________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced by the within  Emergent  Home
Equity  Loan  Pass-Through  Certificate  Series  1997-1,  Class  A-1 and  hereby
authorize(s)  the  registration  of transfer of such interest to assignee on the
Certificate Register of the Trust Fund.

     I (we) further direct the Certificate  Registrar to issue a new Certificate
of a like Percentage  Interest and Class to the above named assignee and deliver
such Certificate to the following address:_____________________________________.


Dated:
                                   
                                  _____________________________________________
                                  Signature by or on behalf of assignor


                                  _____________________________________________
                                  Signature Guaranteed


                                      A-1-6
<PAGE>

                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
________________________________________________________________________________
for the account of _________________, account number __________________________,
or, if mailed by check, to _____________________________________________________
_______________________________________________________________________________.
Applicable statements should be mailed to ______________________________________
_______________________________________________________________________________.
This information is provided by ___________________________________________, the
assignee named above, or ________________________________, as its agent.

                                     A-1-7
<PAGE>

                                   EXHIBIT A-2

                          FORM OF CLASS A-2 CERTIFICATE

     Unless this certificate is presented by an authorized representative of The
Depository of The Depository Trust Company, a New York corporation ("DTC"), to
the Depositor or its agent for registration of transfer, exchange or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.

          SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
          "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS
          THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF
          THE INTERNAL REVENUE CODE OF 1986 (THE "CODE").

================================================================================
Series 1997-1, Class A-2                Class A-2 Certificate Principal Balance
                                        as of the Issue Date:
- --------------------------------------------------------------------------------
Pass-Through Rate:  _________%          $_____________
- --------------------------------------------------------------------------------
Date of Pooling and Servicing           Denomination:  $____________
Agreement:
March 1, 1997
- --------------------------------------------------------------------------------
First Distribution Date:                Servicer:
April 20, 1997                          Emergent Mortgage Corp.
- --------------------------------------------------------------------------------
No. 1                                   Trustee:          First Union National
                                                          Bank of North Carolina
- --------------------------------------------------------------------------------
                                        Issue Date:  March __, 1997
- --------------------------------------------------------------------------------
                                        CUSIP:  __________________
================================================================================

          DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE OF
          THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. ACCORDINGLY,
          THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF AT ANY TIME MAY
          BE LESS THAN THE AMOUNT SHOWN ABOVE.


                                      A-2-1
<PAGE>

               EMERGENT HOME EQUITY LOAN PASS-THROUGH CERTIFICATE

evidencing a beneficial ownership interest in a portion of a Trust Fund
consisting primarily of a pool of closed end, fixed rate home equity loans
secured by mortgages on single-family residences (which may be attached,
detached, part of a two- to four-family dwelling, a condominium, townhouse, or a
unit in a planned unit development) and manufactured housing (the "Mortgage
Loans") formed and sold by

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

          THIS CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN
          THE PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION, THE TRUSTEE
          OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
          UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR
          INSTRUMENTALITY OF THE UNITED STATES.

     This certifies that Cede & Co. is the registered owner of a Percentage
Interest (obtained by dividing the denomination of this Certificate by the Class
A-2 Certificate Principal Balance) in that certain beneficial ownership interest
evidenced by all the Class A-2 Certificates in the Trust Fund created pursuant
to a Pooling and Servicing Agreement, dated as specified above (the
"Agreement"), among Prudential Securities Secured Financing Corporation
(hereinafter called the "Depositor," which term includes any successor entity
under the Agreement), the Servicer and the Trustee, a summary of certain of the
pertinent provisions of which is set forth hereafter. To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement, distributions will be made on the
20th day of each month or, if such 20th day is not a Business Day, the Business
Day immediately following (a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered on the last Business Day of the month immediately preceding the
month of such distribution (the "Record Date"), from funds in the Distribution
Account in an amount equal to the product of the Percentage Interest evidenced
by this Certificate and the amount required to be distributed to the Holders of
Class A-2 Certificates on such Distribution Date pursuant to the Agreement.

     So long as this Certificate is registered in the name of a Depository or
its nominee, the Trustee will make payments of a principal and interest on this
Certificate by wire transfer of immediately available funds to the Depository or
its nominee. Otherwise, all distributions to the Holder of this Certificate
under the


                                      A-2-2
         
<PAGE>

Agreement will be made or caused to be made by or on behalf of the Trustee by
wire transfer in immediately available funds to the account of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five Business Days prior to the Record Date immediately prior to such
Distribution Date and is the registered owner of Class A-2 Certificates the
aggregate initial Certificate Principal Balance of which is in excess of
$5,000,000, or by check mailed by first class mail to the address of the Person
entitled thereto, as such name and address shall appear on the Certificate
Register, provided that the Trustee may deduct a reasonable wire transfer fee
from any payment made by wire transfer. Notwithstanding the above, the final
distribution on this Certificate will be made after due notice by the Trustee of
the pendency of such distribution and only upon presentation and surrender of
this Certificate at the office or agency appointed by the Trustee for that
purpose as provided in the Agreement.

     The Pass-Through Rate on the Class A-2 Certificates on each Distribution
Date will be a rate per annum equal to ____% per annum.

     This Certificate is one of a duly authorized issue of Certificates
designated as Emergent Home Equity Loan Pass-Through Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
a Percentage Interest in the Class A-2 Certificates.

     The Class A-2 Certificates are limited in right of payment to certain
collections and recoveries respecting the Mortgage Loans and payments under the
Policy, all as more specifically set forth herein and in the Agreement and the
policy. As provided in the Agreement, withdrawals from the Collection Accounts
and the Distribution Account may be made from time to time for purposes other
than distributions to Certificateholders, such purposes including reimbursement
of advances made, or certain expenses incurred, with respect to the Mortgage
Loans.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor, the Servicer, the Trustee and the rights of the Certificateholders
under the Agreement at any time by the Depositor, the Servicer, the Trustee with
the consent of the Holders of Certificates entitled to at least 66% of the
Voting Rights and the Certificate Insurer. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of the
Holders of any of the Certificates.

     As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies


                                      A-2-3
<PAGE>

appointed by the Trustee as provided in the Agreement, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Trustee and the Certificate Registrar duly
executed by, the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of the same Class in
authorized denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

     The Certificates are issuable in fully registered form only without coupons
in Classes and denominations representing Percentage Interests specified in the
Agreement. As provided in the Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of the
same Class in authorized denominations evidencing the same aggregate Percentage
Interest, as requested by the Holder surrendering the same.

     No service charge will be made for any such registration of transfer or
exchange 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 transfer or exchange of Certificates.

     The Depositor, the Servicer, the Trustee, the Certificate Insurer and the
Certificate Registrar and any agent of the Depositor, any Servicer, the Trustee,
the Certificate Insurer or the Certificate Registrar may treat the Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and none of the Depositor, the Servicer, the Trustee, the Certificate Insurer,
the Certificate Registrar nor any such agent shall be affected by notice to the
contrary.

     The obligations created by the Agreement and the Trust Fund created thereby
shall terminate upon payment to the Certificateholders of all amounts held by or
on behalf of the Trustee and required to be paid to them pursuant to the
Agreement following the earlier of (i) the later of the final payment or other
liquidation (or any advance with respect thereto) of the last Mortgage Loan or
REO Property remaining in the Trust Fund, and (ii) the purchase by the party
designated in the Agreement at a price determined as provided in the Agreement
from the Trust Fund of all Mortgage Loans and all property acquired in respect
of such Mortgage Loans. The Agreement permits, but does not require, the party
designated in the Agreement to purchase from the Trust Fund all Mortgage Loans
and all property acquired in respect of any Mortgage Loan at a price determined
as provided in the Agreement. The exercise of such right will effect early
retirement of the Certificates; however, such right to purchase is subject to
the aggregate Stated Principal Balance of the Mortgage Loans and each REO
Property at the time of purchase being 10% or less of the Original Pool Balance.

     The recitals contained herein shall be taken as statements of the Depositor
and the Trustee assumes no responsibility for their correctness.


                                      A-2-4
<PAGE>

     Unless the certificate of authentication hereon has been executed by the
Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:

                                            FIRST UNION  NATIONAL  BANK OF NORTH
                                            CAROLINA,  solely in its capacity as
                                            Trustee  and  not in its  individual
                                            capacity


                                            By_________________________________
                                                     Authorized Officer


                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-2 Certificates referred to in the within-
mentioned Agreement.

                                            FIRST UNION NATIONAL BANK OF NORTH
                                            CAROLINA, as Certificate Registrar



                                            BY:________________________________
                                                     Authorized Signatory

                                      A-2-5
<PAGE>

                                  ABBREVIATIONS

     The following abbreviations, when used in the inscription on the face of
this instrument, shall be construed as though they were written out in full
according to applicable laws or regulations:

  TEN COM - as tenants in common       UNIF GIFT MIN ACT -   Custodian
                                                             -----------
                                                             (Cuss) (Minor)
  TEN ENT - as tenants by the entireties                     under Uniform Gifts
                                                             to Minors Act
  JT TEN  - as joint tenants with right    
           if survivorship and not as                        ___________________
           tenants in common                                 (State)            
                                                                                
                  Additional  abbreviations  may also be used  though not in the
above list.


                                                ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto ___________________________________________________________
________________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee) _____________________________________________
________________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced by the within  Emergent  Home
Equity  Loan  Pass-Through  Certificate  Series  1997-1,  Class  A-2 and  hereby
authorize(s)  the  registration  of transfer of such interest to assignee on the
Certificate Register of the Trust Fund.

     I (we) further direct the Certificate  Registrar to issue a new Certificate
of a like Percentage  Interest and Class to the above named assignee and deliver
such Certificate to the following address:_____________________________________.


Dated:

                                           _____________________________________
                                           Signature by or on behalf of assignor


                                           _____________________________________
                                           Signature Guaranteed


                                      A-2-6
<PAGE>

                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
________________________________________________________________________________
for the account of _________________, account number __________________________,
or, if mailed by check, to _____________________________________________________
_______________________________________________________________________________.
Applicable statements should be mailed to ______________________________________
_______________________________________________________________________________.
This information is provided by ___________________________________________, the
assignee named above, or ________________________________, as its agent.


<PAGE>
                                   EXHIBIT A-3

                          FORM OF CLASS A-3 CERTIFICATE


     Unless this certificate is presented by an authorized representative of The
Depository of The Depository Trust Company, a New York corporation ("DTC"), to
the Depositor or its agent for registration of transfer, exchange or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.

          SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
          "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS
          THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF
          THE INTERNAL REVENUE CODE OF 1986 (THE "CODE").

================================================================================
Series 1997-1, Class A-3                Class A-3 Certificate Principal Balance
                                        as of the Issue Date:
- --------------------------------------------------------------------------------
Pass-Through Rate:  _________%          $_____________
- --------------------------------------------------------------------------------
Date of Pooling and Servicing           Denomination:  $____________
Agreement:
March 1, 1997
- --------------------------------------------------------------------------------
First Distribution Date:                Servicer:
April 20, 1997                          Emergent Mortgage Corp.
- --------------------------------------------------------------------------------
No. 1                                   Trustee:    First Union National
                                                    Bank of North Carolina
- --------------------------------------------------------------------------------
                                        Issue Date:  March __, 1997
- --------------------------------------------------------------------------------
                                        CUSIP:  __________________
================================================================================

          DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE OF
          THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. ACCORDINGLY,
          THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF AT ANY TIME MAY
          BE LESS THAN THE AMOUNT SHOWN ABOVE.


                                      A-3-1
<PAGE>

               EMERGENT HOME EQUITY LOAN PASS-THROUGH CERTIFICATE

evidencing a beneficial ownership interest in a portion of a Trust Fund
consisting primarily of a pool of closed end fixed rate home equity loans
secured by mortgages on single-family residences (which may be attached,
detached, part of a two- to four-family dwelling, a condominium, townhouse, or a
unit in a planned unit development) and manufactured housing (the "Mortgage
Loans") formed and sold by

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

          THIS CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN
          THE SERVICER, THE TRUSTEE OR ANY OF THEIR AFFILIATES. NEITHER THIS
          CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY
          AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

     This certifies that Cede & Co. is the registered owner of a Percentage
Interest (obtained by dividing the denomination of this Certificate by the Class
A-3 Certificate Principal Balance) in that certain beneficial ownership interest
evidenced by all the Class A-3 Certificates in the Trust Fund created pursuant
to a Pooling and Servicing Agreement, dated as specified above (the
"Agreement"), among Prudential Securities Secured Financing Corporation
(hereinafter called the "Depositor," which term includes any successor entity
under the Agreement), the Servicer and the Trustee, a summary of certain of the
pertinent provisions of which is set forth hereafter. To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement, distributions will be made on the
20th day of each month or, if such 20th day is not a Business Day, the Business
Day immediately following (a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered on the last Business Day of the month immediately preceding the
month of such distribution (the "Record Date"), from funds in the Distribution
Account in an amount equal to the product of the Percentage Interest evidenced
by this Certificate and the amount required to be distributed to the Holders of
Class A-3 Certificates on such Distribution Date pursuant to the Agreement.

     So long as this Certificate is registered in the name of a Depository or
its nominee, the Trustee will make payments of a principal and interest on this
Certificate by wire transfer of immediately available funds to the Depository or
its nominee. Otherwise, all distributions to the Holder of this Certificate
under the Agreement will be made or caused to be made by or on behalf of the
Trustee by wire


                                      A-3-2
<PAGE>

transfer in immediately available funds to the account of the Person entitled
thereto if such Person shall have so notified the Trustee in writing at least
five Business Days prior to the Record Date immediately prior to such
Distribution Date and is the registered owner of Class A-3 Certificates the
aggregate initial Certificate Principal Balance of which is in excess of
$5,000,000, or by check mailed by first class mail to the address of the Person
entitled thereto, as such name and address shall appear on the Certificate
Register, provided that the Trustee may deduct a reasonable wire transfer fee
from any payment made by wire transfer. Notwithstanding the above, the final
distribution on this Certificate will be made after due notice by the Trustee of
the pendency of such distribution and only upon presentation and surrender of
this Certificate at the office or agency appointed by the Trustee for that
purpose as provided in the Agreement.

     The Pass-Through Rate on the Class A-3 Certificates on each Distribution
Date will be a rate per annum equal to ____% per annum.

     This Certificate is one of a duly authorized issue of Certificates
designated as Emergent Home Equity Loan Pass-Through Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
a Percentage Interest in the Class A-3 Certificates.

     The Class A-3 Certificates are limited in right of payment to certain
collections and recoveries respecting the Mortgage Loans and payments under the
Policy, all as more specifically set forth herein and in the Agreement and the
policy. As provided in the Agreement, withdrawals from the Collection Accounts
and the Distribution Account may be made from time to time for purposes other
than distributions to Certificateholders, such purposes including reimbursement
of advances made, or certain expenses incurred, with respect to the Mortgage
Loans.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor, the Servicer, the Trustee and the rights of the Certificateholders
under the Agreement at any time by the Depositor, the Servicer, the Trustee with
the consent of the Holders of Certificates entitled to at least 66% of the
Voting Rights and the Certificate Insurer. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of the
Holders of any of the Certificates.

     As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies appointed by the Trustee as provided in the Agreement, duly
endorsed by, or


                                      A-3-3
<PAGE>

accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Trustee and the Certificate Registrar duly
executed by, the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of the same Class in
authorized denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

     The Certificates are issuable in fully registered form only without coupons
in Classes and denominations representing Percentage Interests specified in the
Agreement. As provided in the Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of the
same Class in authorized denominations evidencing the same aggregate Percentage
Interest, as requested by the Holder surrendering the same.

     No service charge will be made for any such registration of transfer or
exchange 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 transfer or exchange of Certificates.

     The Depositor, the Servicer, the Trustee, the Certificate Insurer and the
Certificate Registrar and any agent of the Depositor, any Servicer, the Trustee,
the Certificate Insurer or the Certificate Registrar may treat the Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and none of the Depositor, the Servicer, the Trustee, the Certificate Insurer,
the Certificate Registrar nor any such agent shall be affected by notice to the
contrary.

     The obligations created by the Agreement and the Trust Fund created thereby
shall terminate upon payment to the Certificateholders of all amounts held by or
on behalf of the Trustee and required to be paid to them pursuant to the
Agreement following the earlier of (i) the later of the final payment or other
liquidation (or any advance with respect thereto) of the last Mortgage Loan or
REO Property remaining in the Trust Fund, and (ii) the purchase by the party
designated in the Agreement at a price determined as provided in the Agreement
from the Trust Fund of all Mortgage Loans and all property acquired in respect
of such Mortgage Loans. The Agreement permits, but does not require, the party
designated in the Agreement to purchase from the Trust Fund all Mortgage Loans
and all property acquired in respect of any Mortgage Loan at a price determined
as provided in the Agreement. The exercise of such right will effect early
retirement of the Certificates; however, such right to purchase is subject to
the aggregate Stated Principal Balance of the Mortgage Loans and each REO
Property at the time of purchase being 10% or less of the Original Pool Balance.

     The recitals contained herein shall be taken as statements of the Depositor
and the Trustee assumes no responsibility for their correctness.


                                      A-3-4
                                                                
<PAGE>

     Unless the certificate of authentication hereon has been executed by the
Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:

                                            FIRST UNION  NATIONAL  BANK OF NORTH
                                            CAROLINA,  solely in its capacity as
                                            Trustee  and  not in its  individual
                                            capacity


                                            By_________________________________
                                                     Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class A-3 Certificates referred to in the within-
mentioned Agreement.

                                            FIRST UNION NATIONAL BANK OF NORTH
                                            CAROLINA, as Certificate Registrar



                                            BY:________________________________
                                                     Authorized Signatory

                                      A-3-5
                               
<PAGE>

                                  ABBREVIATIONS

     The following abbreviations, when used in the inscription on the face of
this instrument, shall be construed as though they were written out in full
according to applicable laws or regulations:

   TEN COM - as tenants in common        UNIF GIFT MIN ACT - Custodian
                                                             -----------
                                                             (Cuss) (Minor)
   TEN ENT - as tenants by the entireties                    under Uniform Gifts
                                                             to Minors Act
   JT TEN  - as joint tenants with right
            if survivorship and not as                      ___________________
            tenants in common                               (State)            
                                                                             
     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto ___________________________________________________________
________________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee) _____________________________________________
________________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced by the within  Emergent  Home
Equity  Loan  Pass-Through  Certificate  Series  1997-1,  Class  A-3 and  hereby
authorize(s)  the  registration  of transfer of such interest to assignee on the
Certificate Register of the Trust Fund.

     I (we) further direct the Certificate Registrar to issue a new Certificate
of a like Percentage Interest and Class to the above named assignee and deliver
such Certificate to the following address:_______________________________.


Dated:

                                           _____________________________________
                                           Signature by or on behalf of assignor


                                           _____________________________________
                                           Signature Guaranteed


                                      A-3-6
                                        
<PAGE>

                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
________________________________________________________________________________
for the account of _________________, account number __________________________,
or, if mailed by check, to _____________________________________________________
_______________________________________________________________________________.
Applicable statements should be mailed to ______________________________________
_______________________________________________________________________________.
This information is provided by ___________________________________________, the
assignee named above, or ________________________________, as its agent.

                                      A-3-7
                                        

<PAGE>

                                   EXHIBIT A-4

                               CLASS R CERTIFICATE

          THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A NON-UNITED STATES PERSON.

          SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
          "RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT"
          ("REMIC"), AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G
          AND 860D OF THE INTERNAL REVENUE CODE OF 1986 (THE "CODE").

          THIS CLASS R CERTIFICATE IS SUBORDINATE TO THE CLASS A CERTIFICATES OF
          THIS SERIES TO THE EXTENT DESCRIBED HEREIN AND IN THE POOLING AND
          SERVICING AGREEMENT REFERRED TO HEREIN.

          THIS CLASS R CERTIFICATE WILL NOT BE ENTITLED TO PAYMENTS UNTIL SUCH
          TIME AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO
          HEREIN.

          THIS CLASS R CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER
          THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR THE
          SECURITIES LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER
          DISPOSITION OF THIS CERTIFICATE WITHOUT SUCH REGISTRATION OR
          QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION THAT DOES NOT REQUIRE
          SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH THE
          PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT
          REFERRED TO HEREIN.

          AS DESCRIBED HEREIN, NO TRANSFER OF THIS CERTIFICATE TO AN EMPLOYEE
          BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT (OR AN ENTITY USING THE
          ASSETS OF SUCH A PLAN OR ARRANGEMENT) SUBJECT TO THE EMPLOYEE
          RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR THE CODE WILL
          BE REGISTERED.

          ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R CERTIFICATE
          MAY BE MADE ONLY IF THE PROPOSED TRANSFEREE PROVIDES (1) AN AFFIDAVIT
          TO THE CERTIFICATE REGISTRAR AND THE TRUSTEE THAT SUCH TRANSFEREE IS
          NOT (A) THE UNITED STATES, ANY STATE OR POLITICAL


                                      A-4-1
                                                           
<PAGE>

          SUBDIVISION THEREOF, ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL
          ORGANIZATION, OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE
          FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A COOPERATIVE DESCRIBED IN
          SECTION 521 OF THE CODE) WHICH IS EXEMPT FROM THE TAX IMPOSED BY
          CHAPTER 1 OF THE CODE UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX
          IMPOSED BY SECTION 511 OF THE CODE, (C) ANY ORGANIZATION DESCRIBED IN
          SECTION 1381(a)(2)(C) OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE
          FOREGOING CLAUSES (A), (B) OR (C) BEING HEREINAFTER REFERRED TO AS A
          "DISQUALIFIED ORGANIZATION"), OR (D) AN AGENT OF A DISQUALIFIED
          ORGANIZATION AND (2) NO PURPOSE OF SUCH TRANSFER IS TO IMPEDE THE
          ASSESSMENT OR COLLECTION OF TAX, AND (3) SUCH TRANSFEREE SATISFIES
          CERTAIN ADDITIONAL CONDITIONS RELATING TO THE FINANCIAL CONDITION OF
          THE PROPOSED TRANSFEREE. NOTWITHSTANDING REGISTRATION IN THE
          CERTIFICATE REGISTER OR ANY TRANSFER, SALE OR OTHER DISPOSITION OF
          THIS CLASS R CERTIFICATE TO A DISQUALIFIED ORGANIZATION OR AN AGENT OF
          A DISQUALIFIED ORGANIZATION, SUCH REGISTRATION SHALL BE DEEMED TO BE
          OF NO LEGAL FORCE OR EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE
          DEEMED TO BE A CERTIFICATEHOLDER FOR ANY PURPOSE HEREUNDER, INCLUDING,
          BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS CERTIFICATE.
          EACH HOLDER OF A CLASS R CERTIFICATE BY ACCEPTANCE OF THIS CERTIFICATE
          SHALL BE DEEMED TO HAVE CONSENTED TO THE PROVISIONS OF THIS PARAGRAPH
          AND THE PROVISIONS OF SECTION 5.02(d) OF THE POOLING AND SERVICING
          AGREEMENT REFERRED TO HEREIN. ANY PERSON THAT IS A DISQUALIFIED
          ORGANIZATION IS PROHIBITED FROM ACQUIRING BENEFICIAL OWNERSHIP OF THIS
          CLASS R CERTIFICATE.


                                      A-4-2
                              
<PAGE>

================================================================================
Series 1997-1, Class R                  Certificate Principal Balance of the
                                        Class R Certificates as of the Issue
                                        Date: $0.00
- --------------------------------------------------------------------------------
Date of Pooling and Servicing
Agreement:
March 1, 1997
- --------------------------------------------------------------------------------
First Distribution Date:                Servicer:
April 20, 1997                          Emergent Mortgage Corp.
- --------------------------------------------------------------------------------
No. 1                                   Trustee:          First Union National
                                                          Bank of North Carolina
- --------------------------------------------------------------------------------
                                        Issue Date:  March __, 1997
- --------------------------------------------------------------------------------
Percentage Interest:  100%
================================================================================

                                      A-4-3
                                                  
<PAGE>

                     EMERGENT HOME EQUITY LOAN PASS-THROUGH

evidencing a beneficial ownership interest in a portion of a Trust Fund
consisting primarily of a pool of closed end fixed rate home equity loans
secured by mortgages on single-family residences (which may be attached,
detached, part of a two- to four-family dwelling, a condominium, townhouse, or a
unit in a planned unit development) and manufactured housing (the "Mortgage
Loans") formed and sold by

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

          THIS CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN
          PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION, THE SERVICER, THE
          TRUSTEE OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
          UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR
          INSTRUMENTALITY OF THE UNITED STATES.

     This certifies that Emergent Mortgage Corp. is the registered owner of a
Percentage Interest set forth above in that certain beneficial ownership
interest evidenced by all the Class R Certificates in the Trust Fund created
pursuant to a Pooling and Servicing Agreement, dated as specified above (the
"Agreement"), among Prudential Securities Secured Financing Corporation
(hereinafter called the "Depositor," which term includes any successor entity
under the Agreement), the Servicer and the Trustee, a summary of certain of the
pertinent provisions of which is set forth hereafter. To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

     Pursuant to the terms of the Agreement, distributions will be made on the
20th day of each month or, if such 20th day is not a Business Day, the Business
Day immediately following (a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered on the last Business Day of the month immediately preceding the
month of such distribution (the "Record Date"), from funds in the Distribution
Account in an amount equal to the product of the Percentage Interest evidenced
by this Certificate and the amount required to be distributed to the Holders of
Class R Certificates on such Distribution Date pursuant to the Agreement.

     All distributions to the Holder of this Certificate under the Agreement
will be made or caused to be made by or on behalf of the Trustee by wire
transfer in immediately available funds to the account of the Person entitled
thereto if such Person shall have so notified the Trustee in writing at least
five Business Days prior to the Record Date immediately prior to such
Distribution Date and is the registered
                                       

                                      A-4-4
<PAGE>

owner of Class R Certificates the aggregate Percentage Interest of which is in
excess of a 66% Percentage Interest of the Class R Certificates, or by check
mailed by first class mail to the address of the Person entitled thereto, as
such name and address shall appear on the Certificate Register, provided that
the Trustee may deduct a reasonable wire transfer fee from any payment made by
wire transfer. Notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate at the
office or agency appointed by the Trustee for that purpose as provided in the
Agreement.

     This Certificate is one of a duly authorized issue of Certificates
designated as Emergent Home Equity Loan Pass-Through Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
the Percentage Interest specified on the face hereof.

     The Class R Certificates are limited in right of payment to certain
collections and recoveries respecting the Mortgage Loans, all as more
specifically set forth herein and in the Agreement. As provided in the
Agreement, withdrawals from the Collection Account and the Distribution Account
may be made from time to time for purposes other than distributions to
Certificateholders, such purposes including reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor, the Servicer, the Trustee and the rights of the Certificateholders
under the Agreement at any time by the Depositor, the Servicer, the Trustee with
the consent of the Holders of Certificates entitled to at least 66% of the
Voting Rights and the Certificate Insurer. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of the
Holders of any of the Certificates.

     As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies appointed by the Trustee as provided in the Agreement, duly
endorsed by, or accompanied by an assignment in the form below or other written
instrument of transfer in form satisfactory to the Trustee and the Certificate
Registrar duly executed by, the Holder hereof or such Holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of the same
Class in authorized denominations evidencing the same aggregate Percentage
Interest will be issued to the designated transferee or transferees.


                                      A-4-5
<PAGE>

     The Certificates are issuable in fully registered form only without coupons
in Classes and denominations representing Percentage Interests specified in the
Agreement. As provided in the Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of the
same Class in authorized denominations evidencing the same aggregate Percentage
Interest, as requested by the Holder surrendering the same.

     No transfer of this Certificate shall be made unless that transfer is made
pursuant to an effective registration statement under the 1933 Act and effective
registration or qualification under applicable state securities laws, or is made
in a transaction that does not require such registration or qualification. In
the event that a transfer is to be made without registration or qualification,
the Trustee and the Certificate Registrar shall require, in order to assure
compliance with such laws, (i) if such transfer is purportedly being made in
reliance upon Rule 144A under the 1933 Act, written certifications from the
Certificateholder desiring to effect the transfer and from such
Certificateholder's prospective transferee, in the form described by the
Agreement certifying to the Trustee and the Certificate Registrar the facts
surrounding the transfer, or (ii) in all other cases, an Opinion of Counsel
satisfactory to them that such transfer may be made without such registration or
qualification, which Opinion of Counsel shall not be an expense of the
Depositor, the Trustee or the Certificate Registrar, in their respective
capacities as such, together with copies of the written certification(s) of the
Certificateholder desiring to effect the transfer and/or such
Certificateholder's prospective transferee upon which such Opinion of Counsel is
based, if any. None of the Depositor, the Certificate Registrar nor the Trustee
is obligated to register or qualify the Class of Certificates specified on the
face hereof under the 1933 Act or any other securities law or to take any action
not otherwise required under the Agreement to permit the transfer of such
Certificates without registration or qualification. Any such Certificateholder
desiring to effect such transfer shall, and does hereby agree to, indemnify the
Trustee, the Depositor, the Certificate Registrar, the Servicer and the
Certificate Insurer 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.

     No transfer of a Certificate or any interest therein may be made to
employee benefit plans and certain other retirement plans and arrangements,
including individual retirement accounts and annuities, Keogh plans and
collective investment funds and separate accounts in which such plans, accounts
or arrangements are invested that are subject to the fiduciary responsibility
provisions of ERISA and Section 4975 of the Code ("Plans") or any person who is
directly or indirectly purchasing the Certificate or interest therein on behalf
of, as named fiduciary of, as trustee of, or with assets of a Plan.

     The Holder of this Certificate, by its acceptance hereof, shall be deemed
for all purposes to have consented to the provisions of Section 5.02 of the
Agreement and to any amendment of the Agreement deemed necessary by counsel of


                                      A-4-6
<PAGE>

the Depositor to ensure that the transfer of this Certificate to any Person
other than a Permitted Transferee or any other Person will not cause the REMIC
Trust to cease to qualify as a REMIC or cause the imposition of a tax upon the
REMIC Trust.

     No service charge will be made for any such 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 transfer or exchange of Certificates.

     The Depositor, the Servicer, the Trustee, the Certificate Insurer and the
Certificate Registrar and any agent of the Depositor, any Servicer, the Trustee,
the Certificate Insurer or the Certificate Registrar may treat the Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and none of the Depositor, the Servicer, the Trustee, the Certificate Insurer,
the Certificate Registrar nor any such agent shall be affected by notice to the
contrary.

     The obligations created by the Agreement and the Trust Fund created thereby
shall terminate upon payment to the Certificateholders of all amounts held by or
on behalf of the Trustee and required to be paid to them pursuant to the
Agreement following the earlier of (i) the later of the final payment or other
liquidation (or any advance with respect thereto) of the last Mortgage Loan or
REO Property remaining in the Trust Fund, and (ii) the purchase by the party
designated in the Agreement at a price determined as provided in the Agreement
from the Trust Fund of all Mortgage Loans and all property acquired in respect
of such Mortgage Loans. The Agreement permits, but does not require, the party
designated in the Agreement to purchase from the Trust Fund all Mortgage Loans
and all property acquired in respect of any Mortgage Loan at a price determined
as provided in the Agreement. The exercise of such right will effect early
retirement of they Certificates; however, such right to purchase is subject to
the aggregate Stated Principal Balance of the Mortgage Loans and each REO
Property at the time of purchase being 10% or less of the Original Pool Balance.

     The recitals contained herein shall be taken as statements of the Depositor
and the Trustee assumes no responsibility for their correctness.

     Unless the certificate of authentication hereon has been executed by the
Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.


                                      A-4-7
<PAGE>

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

Dated:

                                        FIRST UNION  NATIONAL  BANK
                                          OF NORTH CAROLINA, solely
                                          in   its    capacity   as
                                          Trustee  and  not  in its
                                          individual capacity

                                        By _____________________________________
                                           Authorized Officer



                          CERTIFICATE OF AUTHENTICATION

     This is one of the Class R Certificates referred to in the within-
mentioned Agreement.

                                       FIRST UNION NATIONAL BANK OF
                                         NORTH CAROLINA,
                                       as Certificate Registrar


                                       BY: _____________________________________
                                          Authorized Signatory

                                      A-4-8
                            
<PAGE>

                                  ABBREVIATIONS

     The following abbreviations, when used in the inscription on the face of
this instrument, shall be construed as though they were written out in full
according to applicable laws or regulations:

   TEN COM - as tenants in common    UNIF GIFT MIN ACT -   Custodian
                                                           -----------
                                                           (Cuss) (Minor)
   TEN ENT - as tenants by the entireties                    under Uniform Gifts
                                                           to Minors Act
   JT TEN  -      as joint tenants with right   
                  if survivorship and not as               _____________________
                  tenants in common                        (State)              
                                                                                
     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s)   unto   ___________________________________________________________
________________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee) _____________________________________________
________________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced by the within  Emergent  Home
Equity  Loan  Pass-Through   Certificate  Series  1997-1,  Class  R  and  hereby
authorize(s)  the  registration  of transfer of such interest to assignee on the
Certificate Register of the Trust Fund.

     I (we) further direct the Certificate Registrar to issue a new Certificate
of a like Percentage Interest and Class to the above named assignee and deliver
such Certificate to the following address:

Dated:

                                         _______________________________________
                                         Signature by or on behalf of assignor


                                         _______________________________________
                                         Signature Guaranteed


                                      A-4-9

<PAGE>

                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
________________________________________________________________________________
for the account of _________________, account number __________________________,
or, if mailed by check, to _____________________________________________________
_______________________________________________________________________________.
Applicable statements should be mailed to ______________________________________
_______________________________________________________________________________.
This information is provided by ___________________________________________, the
assignee named above, or ________________________________, as its agent.



                                     A-4-10

<PAGE>



                                    EXHIBIT B


                   FORM OF FINANCIAL GUARANTY INSURANCE POLICY

                               [See Exhibit 4.2]


                                       B-1

<PAGE>

                                   EXHIBIT C-1


                     FORM OF TRUSTEE'S INITIAL CERTIFICATION


                                                        __________, 1997

Prudential Securities Secured
  Financing Corporation
One New York Plaza
New York, New York 10292
Attn:  Asset-Backed Finance Group

Emergent Mortgage Corp.
50 Datastream Plaza, Suite 201
Greenville, SC 29605

             Re:   Pooling and Servicing Agreement, dated as of March 1, 1997,
                   among Prudential Securities Secured Financing Corporation,
                   Emergent Mortgage Corp. and First Union National Bank of
                   North Carolina

Ladies and Gentlemen:

     Pursuant to Section 2.02 of the Agreement, we certify that, as to each
Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan
paid in full or any Mortgage Loan specifically identified in the exception
report annexed hereto as not being covered by this certification), (i) the
Mortgage Note included in each Mortgage File required to be delivered to us
pursuant to the Agreement is in our possession and (ii) such Mortgage Note has
been reviewed by us and appears regular on its face and relates to such Mortgage
Loan.

     Attached is the Trustee's preliminary exceptions in accordance with Section
2.02 of the Agreement. Capitalized terms used but not otherwise defined herein
shall have the meanings ascribed to them in the Agreement.

     The Trustee has made no independent examination of any documents contained
in each Mortgage File beyond the review specifically required in the
above-referenced Pooling and Servicing Agreement. The Trustee makes no
representations as to: (i) the validity, legality, sufficiency, enforceability
due authorization, recordability or genuineness of any of the documents
contained in the Mortgage File of any of the Mortgage Loans identified on the
Mortgage Loan


                                      C-1-1


<PAGE>

Schedule, or (ii) the collectability, insurability, effectiveness or suitability
of any such Mortgage Loan.


                                                     FIRST UNION  NATIONAL  BANK
                                                       OF NORTH CAROLINA, solely
                                                       in   its    capacity   as
                                                       Trustee  and  not  in its
                                                       individual capacity


                                                      By:_______________________
                                                     Name:______________________
                                                     Title:_____________________


                                      C-1-2

<PAGE>

                                   EXHIBIT C-2


                      FORM OF TRUSTEE'S FINAL CERTIFICATION


                                                        _________, 1997

Prudential Securities Secured
  Financing Corporation
One New York Plaza
New York, New York 10292
Attn:  Asset-Backed Finance Group

Emergent Mortgage Corp.
50 Datastream Plaza, Suite 201
Greenville, SC 29605

          Re:   Pooling and Servicing Agreement, dated as of March 1, 1997,
                among Prudential Securities Secured Financing Corporation,
                Emergent Mortgage Corp. and First Union National Bank of
                North Carolina

Ladies and Gentlemen:

     In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement, the undersigned, as Trustee, hereby certifies that as to
each Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage
Loan paid in full or listed on the attachment hereto), it or a Custodian on its
behalf has received:

          (i) the original recorded Mortgage, and the original recorded power of
     attorney, if the Mortgage was executed pursuant to a power of attorney, or
     a certified copy thereof in those instances where the public recording
     office retains the original or where the original has been lost; and

          (ii) an original recorded Assignment of the Mortgage to the Trustee
     together with the original recorded Assignment or Assignments of the
     Mortgage showing a complete chain of assignment from the originator, or a
     certified copy of such Assignments in those instances where the public
     recording retains the original or where original has been lost; and

          (iii) the original lender's title insurance policy.


                                      C-2-1

<PAGE>

     The Trustee has made no independent examination of any documents contained
in each Mortgage File beyond the review specifically required in the
above-referenced Pooling and Servicing Agreement. The Trustee makes no
representations as to: (i) the validity, legality, sufficiency, enforceability
or genuineness of any of the documents contained in the Mortgage File of any of
the Mortgage Loans identified on the Mortgage Loan Schedule, or (ii) the
collectability, insurability, effectiveness or suitability of any such Mortgage
Loan.

     Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.

                                                     FIRST UNION  NATIONAL  BANK
                                                       OF NORTH CAROLINA, solely
                                                       in   its    capacity   as
                                                       Trustee  and  not  in its
                                                       individual capacity


                                                      By:_______________________
                                                     Name:______________________
                                                     Title:_____________________


                                      C-2-2

<PAGE>

                                    EXHIBIT D

                     FORM OF UNAFFILIATED SELLER'S AGREEMENT

                               [See Exhibit 4.3]



                                       D-1


<PAGE>

                                   Exhibit E-1


                               REQUEST FOR RELEASE
                             (for Trustee/Custodian)


Loan Information

         Name of Mortgagor:

         Servicer
         Loan No.:

Trustee/Custodian

         Name:              First Union National Bank of North Carolina

         Address:           230 S. Tryon Street, Charlotte, NC  28288


Trustee/Custodian
Mortgage File No.:

Depositor

         Name:              Prudential Securities Secured
                              Financing Corporation

         Address:           One New York Plaza, New York  10292

         Certificates:      Emergent Home Equity Loan Pass-Through
                            Certificates, Series 1997-1.





                                      E-1-1

<PAGE>

     The undersigned Servicer hereby acknowledges that it has received from
First Union National Bank of North Carolina, as Trustee for the Holders of
Emergent Home Equity Loan Pass-Through Certificates, Series 1997-1, the
documents referred to below (the "Documents"). All capitalized terms not
otherwise in this Request for Release shall have the meanings given them in the
Pooling and Servicing Agreement, dated as of March 1, 1997, among the Trustee,
the Depositor and the Servicer (the "Pooling and Servicing Agreement").

( )  Promissory Note dated  __________,  19__, in the original  principal sum of
     $________, made by ______________, payable to, or endorsed to the order of,
     the Trustee.

( )  Mortgage recorded on  ____________________  as instrument no. __________ in
     the County  Recorder's  Office of the County of  _______________,  State of
     _______________ in book/reel/docket  _________________  of official records
     at page/image ______________.

( )  Deed of Trust recorded on  _______________ as instrument no. ___________ in
     the County  Recorder's  Office of the County of  _______________,  State of
     ________________ in  book/reel/docket  ________________ of official records
     at page/image _____________.

( )  Assignment of Mortgage or Deed of Trust to the Trustee,  recorded on ______
     as instrument no. _______ in the County  Recorder's Office of the County of
     ______________,  State of ______________ in book/reel/docket  __________ of
     official records at page/image ___________.

( )  Other documents, including any amendments, assignments or other assumptions
     of the Mortgage Note or Mortgage.

( )  __________________________________________

( )  __________________________________________

( )  __________________________________________

( )  __________________________________________

          The undersigned Servicer hereby acknowledges and agrees as follows:

          (1) The Servicer shall hold and retain possession of the Documents in
     trust for the benefit of the Trustee, solely for the purposes provided in
     the Agreement.


                                      E-1-2

<PAGE>

          (2) The Servicer shall not cause or permit the Documents to become
     subject to, or encumbered by, any claim, liens, security interest, charges,
     writs of attachment or other impositions nor shall the Servicer assert or
     seek to assert any claims or rights of setoff to or against the Documents
     or any proceeds thereof.

          (3) The Servicer shall return each and every Document previously
     requested from the Mortgage File to the Trustee when the need therefor no
     longer exists, unless the Mortgage Loan relating to the Documents has been
     liquidated and the proceeds thereof have been remitted to the Collection
     Account and except as expressly provided in the Agreement.

          (4) The Documents and any proceeds thereof, including any proceeds of
     proceeds, coming into the possession or control of the Servicer shall at
     all times be earmarked for the account of the Trustee, and the Servicer
     shall keep the Documents and any proceeds separate and distinct from all
     other property in the Servicer's possession, custody or control.

Dated:

                                                     EMERGENT MORTGAGE CORP.


                                                      By:_______________________
                                                     Name:______________________
                                                     Title:_____________________


                                      E-1-3

<PAGE>

                                   EXHIBIT E-2


                               REQUEST FOR RELEASE
                          [Mortgage Loans Paid in Full]

                     OFFICERS' CERTIFICATE AND TRUST RECEIPT
               EMERGENT HOME EQUITY LOAN PASS-THROUGH CERTIFICATES
                                  SERIES 1997-1


____________________________________________ HEREBY CERTIFIES THAT HE/SHE IS AN
OFFICER OF THE SERVICER, HOLDING THE OFFICE SET FORTH BENEATH HIS/HER SIGNATURE,
AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH RESPECT TO THE MORTGAGE LOANS, AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

ALL PAYMENTS OF PRINCIPAL, PREMIUM (IF ANY), AND INTEREST HAVE BEEN MADE.

LOAN NUMBER:_____________ BORROWER'S NAME:

COUNTY:

WE HEREBY CERTIFY THAT ALL AMOUNTS RECEIVED IN CONNECTION WITH SUCH PAYMENTS,
WHICH ARE REQUIRED TO BE DEPOSITED IN THE COLLECTION ACCOUNT PURSUANT TO SECTION
3.10 OF THE POOLING AND SERVICING AGREEMENT, HAVE BEEN OR WILL BE CREDITED.

                                                  DATED:

/ / VICE PRESIDENT

/ / ASSISTANT VICE PRESIDENT


                                      E-2-1

<PAGE>

                                    EXHIBIT F

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT

STATE OF NEW YORK             )
                              :ss.:
COUNTY OF NEW YORK            )

                                    , being duly sworn, deposes, represents and
warrants as follows:

     1. I am a ________________ of ___________________________ (the "Owner") a
corporation duly organized and existing under the laws of ________, the record
owner of Emergent Home Equity Loan Pass-Through Certificates, Series 1997-1,
Class R (the "Class R Certificates"), on behalf of whom I have the authority to
make this affidavit and agreement. Capitalized terms used but not defined herein
have the respective meanings assigned thereto in the Pooling and Servicing
Agreement pursuant to which the Class R Certificates were issued.

     2. The Owner (i) is and will be a "Permitted Transferee" as of
____________, 199_ and (ii) is acquiring the Class R Certificates, in the
initial principal amount of $0.00 for its own account or for the account of
another Owner from which it has received an affidavit in substantially the same
form as this affidavit. A "Permitted Transferee" is any person other than a
"disqualified organization" or a possession of the United States. For this
purpose, a "disqualified organization" means the United States, any state or
political subdivision thereof, any agency or instrumentality of any of the
foregoing (other than an instrumentality all of the activities of which are
subject to tax and, except for the Federal Home Loan Mortgage Corporation, a
majority of whose board of directors is not selected by any such governmental
entity) or any foreign government, international organization or any agency or
instrumentality of such foreign government or organization, any rural electric
or telephone cooperative, or any organization (other than certain farmers'
cooperatives) that is generally exempt from federal income tax unless such
organization is subject to the tax on unrelated business taxable income.

     3. The Owner is aware (i) of the tax that would be imposed on transfers of
the Class R Certificates to disqualified organizations under the Internal
Revenue Code of 1986 that applies to all transfers of the Class R Certificates
after March 31, 1988; (ii) that such tax would be on the transferor or, if such
transfer is through an agent (which person includes a broker, nominee or
middleman) for a non-Permitted Transferee, on the agent; (iii) that the person
otherwise liable for the tax shall be relieved of liability for the tax if the
transferee furnishes to such person an affidavit that the transferee is a
Permitted Transferee and, at the time of transfer, such person does not have
actual knowledge that the affidavit is false; and (iv) that each of the Class R
Certificates may be a "noneconomic residual interest" within the


                                       F-1
                                    
<PAGE>

meaning of proposed Treasury regulations promulgated under the Code and that the
transferor of a "noneconomic residual interest" will remain liable for any taxes
due with respect to the income on such residual interest, unless no significant
purpose of the transfer is to impede the assessment or collection of tax.

     4. The Owner is aware of the tax imposed on a "pass-through entity" holding
the Class R Certificates if, at any time during the taxable year of the
pass-through entity, a non-Permitted Transferee is the record holder of an
interest in such entity. (For this purpose, a "pass-through entity" includes a
regulated investment company, a real estate investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives.)

     5. The Owner is aware that the Trustee will not register the transfer of
any Class R Certificate unless the transferee, or the transferee's agent,
delivers to the Trustee, among other things, an affidavit substantially in the
same form as this affidavit. The Owner expressly agrees that it will not
consummate any such transfer if it knows or believes that any of the
representations contained in such affidavit and agreement are false.

     6. The Owner consents to any additional restrictions or arrangements that
shall be deemed necessary upon advice of counsel to constitute a reasonable
arrangement to ensure that the Class R Certificates will only be owned, directly
or indirectly, by an Owner that is a Permitted Transferee.

     7. The Owner's Taxpayer Identification number is _____________.

     8. The Owner has reviewed the restrictions set forth on the face of the
Class R Certificates and the provisions of Section 5.02(d) of the Pooling and
Servicing Agreement under which the Class R Certificates were issued (in
particular, clauses (iii)(A) and (iii)(B) of Section 5.02(d) which authorize the
Trustee to deliver payments to a person other than the Owner and negotiate a
mandatory sale by the Trustee in the event that the Owner holds such Certificate
in violation of Section 5.02(d)), and that the Owner expressly agrees to be
bound by and to comply with such restrictions and provisions.

     9. The Owner is not acquiring and will not transfer the Class R
Certificates in order to impede the assessment or collection of any tax.

     10. The Owner anticipates that it will, so long as it holds the Class R
Certificates, have sufficient assets to pay any taxes owed by the holder of such
Class R Certificates, and hereby represents to and for the benefit of the person
from whom it acquired the Class R Certificates that the Owner intends to pay
taxes associated with holding such Class R Certificates as they become due,
fully understanding that it may incur tax liabilities in excess of any cash
flows generated by the Class R Certificates.


                                       F-2

<PAGE>

     11. The Owner has no present knowledge that it may become insolvent or
subject to a bankruptcy proceeding for so long as it holds the Class R
Certificates.

     12. The Owner has no present knowledge or expectation that it will be
unable to pay any United States taxes owed by it so long as any of the
Certificates remain outstanding.

     13. The Owner is not acquiring the Class R Certificates with the intent to
transfer the Class R Certificates to any person or entity that will not have
sufficient funds to pay any taxes owed by the holder of such Class R
Certificates, or that may become insolvent or subject to a bankruptcy
proceeding, for so long as the Class R Certificates remain outstanding.

     14. The Owner will, in connection with any transfer that it makes of the
Class R Certificates, obtain from its transferee the representations required by
Section 5.02(d) of the Pooling and Servicing Agreement under which the Class R
Certificate were issued and will not consummate any such transfer if it knows,
or knows facts that should lead it to believe, that any such representations are
false.

     15. The Owner will, in connection with any transfer that it makes of the
Class R Certificates, deliver to the Trustee an affidavit, which represents and
warrants that it is not transferring the Class R Certificates to impede the
assessment or collection of any tax and that it has no actual knowledge that the
proposed transferee: (i) has insufficient assets to pay any taxes owed by such
transferee as holder of the Class R Certificates; (ii) may become insolvent or
subject to a bankruptcy proceeding for so long as the Class R Certificates
remains outstanding; and (iii) is not a "Permitted Transferee".

     16. The Owner is a citizen or resident of the United States, a corporation,
partnership or other entity created or organized in, or under the laws of, the
United States or any political subdivision thereof, or an estate or trust whose
income from sources without the United States may be included in gross income
for United States federal income tax purposes regardless of its connection with
the conduct of a trade or business within the United States.


                                       F-3

<PAGE>

     IN WITNESS WHEREOF, the Owner has caused this instrument to be executed on
its behalf, pursuant to the authority of its Board of Directors, by its [Vice]
President, attested by its [Assistant] Secretary, this ____ day of ________,
199_.

                                          [OWNER]


                                          By:_________________________________
                                          Name:_______________________________
                                          Title:   [Vice] President
                                                
     Personally appeared before me the above-named __________, known or proved
to me to be the same person who executed the foregoing instrument and to be a
[Vice] President of the Owner, and acknowledged to me that [he/she] executed the
same as [his/her] free act and deed and the free act and deed of the Owner.

     Subscribed and sworn before me this ____ day of ____________, 199_.


                                                             Notary Public



                                                            County of_________

                                                            State of _________

                                                     My Commission expires:


                                       F-4


<PAGE>

                          FORM OF TRANSFEROR AFFIDAVIT


STATE OF NEW YORK                )
                                 :ss.:
COUNTY OF NEW YORK               )

___________________________________, being duly sworn, deposes, represents and
warrants as follows:

     1. I am a ___________________ of _________________________ (the "Owner"), a
corporation duly organized and existing under the laws of _____________, on
behalf of whom I make this affidavit.

     2. The Owner is not transferring the Residual Certificates to impede the
assessment or collection of any tax.

     3. The Owner has no actual knowledge that the Person that is the proposed
transferee (the "Purchaser") of the Class R Certificates: (i) has insufficient
assets to pay any taxes owed by such proposed transferee as holder of the Class
R Certificates; (ii) may become insolvent or subject to a bankruptcy proceeding
for so long as the Class R Certificates remain outstanding and (iii) is not a
Permitted Transferee.

     4. The Owner understands that the Purchaser has delivered to the Trustee a
transfer affidavit and agreement in the form attached to the Pooling and
Servicing Agreement as Exhibit F. The Owner does not know or believe that any
representation contained therein is false.

     5. The Owner has no knowledge that the Purchaser is not both a United
States Person and a Permitted Transferee.

     6. At the time of transfer, the Owner has conducted a reasonable
investigation of the financial condition of the Purchaser as contemplated by
Treasury Regulations Section 1.860E-1(c)(4)(i) and, as a result of that
investigation, the Owner has determined that the Purchaser has historically paid
its debts as they became due and has found no significant evidence to indicate
that the Purchaser will not continue to pay its debts as they become due in the
future. The Owner understands that the transfer of a Residual Certificate may
not be respected for United States income tax purposes (and the Owner may
continue to be liable for United States income taxes associated therewith)
unless the Owner has conducted such an investigation.

     7. Capitalized terms not otherwise defined herein shall have the meanings
ascribed to them in the Pooling and Servicing Agreement.


                                       F-5
                                 

<PAGE>

     IN WITNESS WHEREOF, the Owner has caused this instrument to be executed on
its behalf, pursuant to the authority of its Board of Directors, by its [Vice]
President, attested by its [Assistant] Secretary, this ____ day of ________,
199_.

                                          [OWNER]

                                          By:_________________________________
                                          Name:_______________________________
                                          Title:   [Vice] President



     Personally appeared before me the above-named __________, known or proved
to me to be the same person who executed the foregoing instrument and to be a
[Vice] President of the Owner, and acknowledged to me that [he/she] executed the
same as [his/her] free act and deed and the free act and deed of the Owner.

     Subscribed and sworn before me this ____ day of ____________, 199_.



                                                             Notary Public


                                                       County of_______
                              
                                                       State of________

                                                     My Commission expires:



                                      F-6
<PAGE>

                                   Schedule 1

                             MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>

 Account    Last Name        Full Name                          Original Balance    Current Balance
<C>         <S>              <C>                                <C>                 <C>        
   64378    RUSSELL          STEPHANIE ELIZABETH J RUSSELL      $110,200.00         $110,144.52
   64383    DIXON            VERNON DIXON                        $75,200.00          $75,170.04
   64395    MOTIKA           PETER MOTIKA                        $78,250.00          $78,218.83
   64409    LOUTHAN          CRYSTAL D BLACKWOOD LOUTHAN         $48,794.00          $48,776.55
   64410    CONYERS          JIM H CONYERS                       $29,600.00          $29,521.69
   64415    ANDERSON         TINA R ANDERSON                     $48,000.00          $47,973.72
   64418    SIMMONDS         DEBRA C SIMMONDS                    $72,400.00          $72,384.83
   64423    JOHNSON          RANDY JOHNSON                       $37,600.00          $37,583.32
   64426    ARMOUR           REBECCA P ARMOUR                    $98,400.00          $98,360.80
   64431    WILLIAMS         CHARLES WILLIAMS                    $54,400.00          $54,384.39
   64434    CLARK            EDGAR E CLARK                       $49,600.00          $49,572.84
   64436    TROXEL           LARRY GENE TROXEL JR                $89,728.00          $89,728.00
   64437    JORDAN           BRENDA C JORDAN                     $67,200.00          $67,187.44
   64439    CONYERS          WILLIE L CONYERS                    $59,200.00          $59,075.64
   64440    WIGGINS          RONALD L WIGGINS                   $108,000.00         $107,951.08
   64441    LEACH            JULIUS LEACH                        $61,600.00          $61,600.00
   64443    JONES            ZAKIYYAH SHAREEF JONES              $19,500.00          $19,470.09
   64451    RONDON           SARAH L RONDON                      $32,000.00          $32,000.00
   64456    GRIDDLE          THOMAS GRIDDLE                      $44,000.00          $43,866.30
   64459    LATHAM           SCOTT T LATHAM                      $39,525.00          $39,449.05
   64461    SNOW             T MELVIN SNOW                       $82,875.00          $82,874.99
   64469    KOONS            DAVID KOONS                         $57,600.00          $57,600.00
   64471    KAISER           HARRY L KAISER JR                   $65,600.00          $65,600.00
   64475    PURVIS           JOHN C PURVIS                       $89,600.00          $89,600.00
   64479    ADAMS            JACKSON ADAMS                       $77,600.00          $77,600.00
   64481    PRICE            EVELYN D PRICE                      $78,200.00          $78,200.00
   64483    EALEY            ROGER J EALEY                       $39,200.00          $39,200.00
   64485    GUFFEY           ROBERT DALE GUFFEY                  $52,000.00          $52,000.00
   64487    ALSTON           ARNETHA ALSTON                      $76,800.00          $76,800.00
   64489    MIXON            DEBRA H MIXON                       $32,000.00          $32,000.00
   64491    REID             PATRICIA C REID                     $36,000.00          $36,000.00
   64498    BECKHAM          JOHN L BECKHAM                      $49,500.00          $49,500.00
   64502    NIX              AUDREY SIMS NIX                     $41,200.00          $41,200.00
   64504    MORGAN           MICHAEL MORGAN                     $132,600.00         $132,600.00
   64506    SELLARS          MICHAEL L SELLARS                   $33,600.00          $33,599.99
   64507    KINARD           JAMES T KINARD                      $60,000.00          $60,000.00
   64509    LIDE             BENJAMIN LIDE JR                    $42,800.00          $42,800.00
   64511    KEMPSON          JEANNIE KEMPSON                     $40,400.00          $40,400.00
   64514    JACKSON          CATHY W JACKSON                     $64,000.00          $64,000.00
   64516    SIMS             LARRY R SIMS                        $60,000.00          $60,000.00
   64519    KEITH            GREGORY R KEITH                     $72,800.00          $72,800.00
   64523    LITTLES          ELNORA LITTLES                      $52,800.00          $52,800.00
   64530    GILBERT          RICHARD J GILBERT                   $64,000.00          $64,000.00
   64532    BERRY            BENJAMIN BERRY                      $55,200.00          $55,200.00
   64534    WILDEN           RICHARD E WILDEN                    $93,600.00          $93,600.00
   64537    BACKMON          BESSIE MAE BACKMON                  $26,250.00          $26,250.00
   64542    POLLIN           MELODY A POLLIN                     $50,400.00          $50,400.00
   64544    ODELL            CHARLES DAVID ODELL                 $35,000.00          $35,000.00
</TABLE>

<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
   64547    SINGLETON        ALVIN SINGLETON                     $44,000.00          $44,000.00
   64549    BEASON           SARILYN BEASON                      $68,800.00          $68,800.00
   64551    JENNINGS         GENE A JENNINGS                     $60,000.00          $60,000.00
   64553    HARDIN           FLOYD HARDIN                        $36,971.00          $36,971.00
   64557    NASO             DANIEL NASO                         $56,700.00          $56,700.00
   64558    GHRIGSBY         JUDY GHRIGSBY                       $56,000.00          $56,000.00
   64562    EMLER            STEVEN W EMLER                      $32,000.00          $32,000.00
   64564    POUND            MARVIN L POUND                      $41,600.00          $41,600.00
   64568    GARY             JOE E GARY                          $40,000.00          $40,000.00
   64570    COPELAND         GENE R COPELAND                     $72,000.00          $72,000.00
   64572    ANTHONY          JAMES E ANTHONY                     $42,400.00          $42,400.00
   64577    FOOTMAN          BERNARD L FOOTMAN                   $68,000.00          $68,000.00
   64578    BULLARD          EDWARD P BULLARD                    $31,500.00          $31,500.00
   64584    ARNOLD           THERESA P ARNOLD                    $44,800.00          $44,800.00
   64586    COBB             WILLIAM S COBB                      $64,800.00          $64,800.00
   64589    LINGERFELDT      NEIL W LINGERFELDT                  $65,000.00          $65,000.00
   64592    DEMPSEY          JOHNNIE R DEMPSEY                   $50,400.00          $50,399.99
   64597    DAVIS            DIANA DAVIS                         $61,600.00          $61,600.00
 1000374    MULLINS          DAVID MULLINS                       $50,000.00          $49,757.47
 1000376    MITCHELL         DOROTHY MITCHELL                    $25,125.00          $25,113.40
 1000377    COLLIER          DEBORAH HOLMES BENSON COLLIER       $47,600.00          $47,551.87
 1000385    THORNBURG        LUCIA REGINA THORNBURG              $58,400.00          $58,346.64
 1000388    GIBSON           PEGGY A GIBSON                      $49,600.00          $49,459.91
 1000407    SCHAEFER         JACOB J SCHAEFER                    $64,000.00          $63,954.03
 1000410    WILLIAMS         WILLIE WILLIAMS                     $29,600.00          $29,563.42
 1000416    SMITH            KIM Y SMITH                         $64,000.00          $63,936.63
 1000434    TURNAAGE         LARRY B TURNAAGE                    $64,000.00          $63,854.70
 1000437    LEVINSKY         LAURIE ANN LEVINSKY                 $62,000.00          $61,712.77
 1000438    ARMSTRONG        LOUISE ARMSTRONG                    $51,675.00          $51,637.89
 1000440    COWAN            DOUG COWAN                         $201,600.00         $201,438.70
 1000449    ALEXANDER        JAMES G ALEXANDER                   $32,400.00          $32,118.09
 1000452    VILLAVICENCIO    HECTOR VILLAVICENCIO                $78,200.00          $78,120.95
 1000458    MOUZON           WILLIAM MOUZON                      $64,000.00          $63,854.73
 1000459    LYTTON           TODD MICHAEL LYTTON                 $75,000.00          $74,925.76
 1000460    STINSON          BRAD A STINSON                      $80,000.00          $79,977.05
 1000462    NOWELL           PHILLIP W NOWELL                    $50,400.00          $50,350.10
 1000467    STREET           BARBARA D STREET                    $88,000.00          $87,968.54
 1000470    SESSOMS          GARLAND T SESSOMS                   $37,500.00          $37,486.59
 1000472    MCINTOSH         SAMUEL L MCINTOSH                   $49,500.00          $49,460.37
 1000489    SHOAF            EDDIE C SHOAF                       $88,000.00          $87,955.69
 1000491    DELGADO          ELEANOR E DELGADO                   $61,200.00          $61,145.49
 1000497    PRINCE           MARVIN DANNY PRINCE                 $66,000.00          $65,859.45
 1000510    JANDLE           ROBERT J JANDLE                     $72,000.00          $71,973.69
 1000516    ROSS             SANDRA L ROSS                       $97,350.00          $97,318.81
 1000520    YANCEY           GEORGE A YANCEY                     $68,000.00          $67,978.22
 1000521    BIAGO            ANTHONY R BIAGO JR                 $148,500.00         $148,446.92
 1000538    HARTMAN          DAVID WALTER HARTMAN JR             $50,000.00          $49,955.46
 1000540    PETTET           MARVIN C PETTET                     $64,800.00          $64,764.52
 1000545    HORSWOOD         WILLIAM G HORSWOOD                  $47,600.00          $47,471.60
</TABLE>


                                       2
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 1000546    LEE              CLARA BELL LEE                      $64,000.00          $63,968.44
 1000551    LOGGINS          JAMES LOGGINS III                   $72,800.00          $72,764.11
 1000557    GRAHAM           JAMES F GRAHAM                      $51,200.00          $51,177.29
 1000559    SAGE             TED SAGE                            $41,000.00          $40,988.23
 1000562    BALFREY          ROBERT P BALFREY                    $68,400.00          $68,227.08
 1000563    THOMAS           RAYMOND E THOMAS                    $34,000.00          $34,000.00
 1000564    RICHARDSON       CHARLES RICHARDSON                  $59,200.00          $59,178.37
 1000574    WHITAKER         IVORY LEE WHITAKER                  $45,600.00          $45,535.86
 1000578    TAYLOR           RITCHIE DARNELL TAYLOR              $46,400.00          $46,384.80
 1000583    BAXTER           KENNETH G BAXTER                    $48,000.00          $47,973.72
 1000587    MILLS            DAVID E MILLS                       $38,250.00          $38,234.76
 1000588    LEWIS            MILTON A LEWIS                      $62,400.00          $62,256.09
 1000591    TEAGUE           MARIE P TEAGUE                      $45,200.00          $45,200.00
 1000596    BOYD             RONALD J BOYD                       $84,000.00          $83,958.59
 1000604    WELCH            EDWARD SCOTT WELCH                  $90,400.00          $90,355.43
 1000605    MCNEELY          JERRY R MCNEELY                     $79,900.00          $79,864.57
 1000607    THOMPSON         JAMES E THOMPSON                    $71,400.00          $71,263.59
 1000608    STRAW            LAWRENCE J STRAW                   $102,800.00         $102,743.72
 1000612    CRABTREE         PAUL R CRABTREE                     $40,000.00          $39,992.69
 1000615    HIGH             DAVID L HIGH                        $73,600.00          $73,600.00
 1000617    COPELAND         KENNETH COPELAND                    $57,600.00          $57,568.46
 1000618    SCOTT            GEORGE F SCOTT                      $57,600.00          $57,570.99
 1000622    CANTIBERRY       ZELMA ANN CANTIBERRY                $30,000.00          $29,986.40
 1000626    THOMPSON         BOBBIE B THOMPSON                   $41,600.00          $41,545.14
 1000631    YOUNGBLOOD       TERRY YOUNGBLOOD                    $40,000.00          $39,959.06
 1000633    BUSH             BESSIE M BUSH                       $96,000.00          $96,000.00
 1000635    MAYO             PHILLIP LEE MAYO                    $80,000.00          $79,961.41
 1000639    RAY              FRANKLIN RAY JR                     $37,500.00          $37,400.80
 1000640    DUNCAN           RANDY DUNCAN                        $72,250.00          $72,250.00
 1000642    HIXENBAUGH       DENNIS HIXENBAUGH                   $53,600.00          $53,584.62
 1000644    LAWSON           JUNIOR LAWSON                       $46,750.00          $46,630.73
 1000645    ANDERSON         ROY C ANDERSON                      $21,750.00          $21,663.43
 1000646    POSTELL          BERNICE S POSTELL                   $28,000.00          $27,994.88
 1000653    WILLIAMS         FREDERICK J WILLIAMS               $104,000.00         $103,948.73
 1000654    MATTHEWS         WILLIAM MATTHEWS                    $34,400.00          $34,313.03
 1000655    WILDER           GLADYS F WILDER                     $44,000.00          $43,984.27
 1000659    CHAPMAN          DOUGLAS V CHAPMAN                   $68,000.00          $67,962.77
 1000661    PHILLIPS         SAMUEL T PHILLIPS                   $73,600.00          $73,600.00
 1000663    REYNOLDS         TERRELL REYNOLDS                    $24,000.00          $24,000.00
 1000666    GRANT            ETHEL T GRANT                       $36,000.00          $36,000.00
 1000668    RHODES           ROBERT RHODES                       $49,500.00          $49,448.05
 1000670    TROUTMAN         DON TROUTMAN                        $54,400.00          $54,399.99
 1000674    ROBINSON         EDDY W ROBINSON                     $56,000.00          $55,999.98
 1000676    GARLOCK          LESTER BURT GARLOCK III             $44,625.00          $44,625.00
 1000678    GREEN            NORRIS GREEN                        $82,320.00          $82,287.20
 1000680    MCDUFFIE         KRIS M MCDUFFIE                     $44,800.00          $44,782.15
 1000681    DUGGER           LAWRENCE EDWIN DUGGER              $113,880.00         $113,879.98
 1000683    DAY              SHELLY SETZER DAY                   $72,800.00          $72,799.99
 1000684    SMITH            BROOKIE L SMITH                     $26,400.00          $26,362.86
</TABLE>


                                       3
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 1000686    MASSEY           JEFFREY L MASSEY                    $49,600.00          $49,600.00
 1000697    MALAFONTE        JOSEPH F MALAFONTE                  $84,000.00          $83,954.01
 1000701    WADE             BELAH WADE                          $45,900.00          $45,900.00
 1000702    GRIFFY           BRUCE A GRIFFY                     $145,350.00         $145,350.00
 1000705    STEVENS          JAMIE M STEVENS                     $56,950.00          $56,950.00
 1000709    GIBSON           BETTY L GIBSON                      $45,600.00          $45,600.00
 1000712    BAZEMORE         CHESTER BAZEMORE                    $76,925.00          $76,925.00
 1000715    JOHNSON          SALLY MAE S JOHNSON                 $64,500.00          $64,500.00
 1000717    STEVENSON        GASTON E STEVENSON                  $46,000.00          $46,000.00
 1000720    WILSON           JANET L WILSON                      $68,000.00          $68,000.00
 1000725    SWANN            CHARLES A SWANN                    $267,000.00         $267,000.00
 1000728    GARNETT          JAMES C GARNETT                    $129,440.00         $129,440.00
 1000729    COWARD           OSBORNE COWARD                      $96,000.00          $96,000.00
 1000733    MOSELEY          LOIS JEAN MOSELEY                   $56,950.00          $56,950.00
 1000736    EASTER           DAVID L EASTER JR                   $59,200.00          $59,200.00
 1000739    RENAUD           MAX C RENAUD                        $52,800.00          $52,800.00
 1000744    MOODY            DAISY MOODY                         $60,000.00          $60,000.00
 1000753    CHISAM           DANIEL CHISAM                       $72,250.00          $72,250.00
 1000755    ADAMS            ANNETTE Y ADAMS                     $44,800.00          $44,800.00
 1000757    MCLAIN           KATHERINE T MCLAIN                  $59,743.00          $59,743.00
 1000760    GREENLEE         DAVID J GREENLEE                    $39,988.00          $39,988.00
 1000764    CRAWFORD         ROLAND A CRAWFORD                   $66,400.00          $66,400.00
 1000767    HESTER           TONY HESTER                         $35,775.00          $35,775.00
 1000769    WILLS            JAMIE M WILLS                       $49,600.00          $49,600.00
 1000773    BEAVER           ALLAN BEAVER                        $46,400.00          $46,400.00
 1000775    BLALOCK          JAMES R BLALOCK                     $63,200.00          $63,200.00
 1000777    CHERRY           JAMES CHERRY                        $43,200.00          $43,200.00
 1000779    AJIBOGUN         SOLOMON AJIBOGUN                   $104,000.00         $103,982.28
 1000780    ADAMS            SHELDON ADAMS                       $62,400.00          $62,400.00
 1000781    DEKLE            TINA DEKLE                          $64,800.00          $64,800.00
 1000783    STEPHENS         HAROLD STEPHENS                     $36,000.00          $35,980.28
 1000785    POUCHER          NANCY A POUCHER                     $46,400.00          $46,400.00
 1000789    TESH             RALPH EDWARD TESH JR                $35,000.00          $35,000.00
 1000794    EVANS            EDGAR EVANS                         $39,200.00          $39,200.00
 1000796    MCCUTCHEON       DAVID MCCUTCHEON                   $163,442.00         $163,442.00
 1000798    JUSTUS           BILLY DEWAYNE JUSTUS                $66,300.00          $66,300.00
 1000800    ODOM             BETTE H ODOM                        $89,600.00          $89,600.00
 1000804    AVERY            MARUEEN AVERY                       $67,120.00          $67,120.00
 1000806    ZARDERS          NORMA JEAN ZARDERS                  $80,910.00          $80,910.00
 1000810    STOREY           WILLIAM H STOREY                    $50,250.00          $50,250.00
 1000817    WOFFORD          MARVIN JAMES WOFFORD                $51,000.00          $51,000.00
 1000818    NEWTON           EVERETTE L NEWTON                  $272,000.00         $272,000.00
 1000819    ROBINSON         TINA LOUISE ROBINSON                $56,000.00          $56,000.00
 1000823    CHAPPELL         REX CHAPPELL                        $30,600.00          $30,600.00
 1000824    LEWIS            STEVEN RICHARD LEWIS                $54,400.00          $54,400.00
 1000827    PEELE            JEFFREY BILL PEELE                  $48,800.00          $48,800.00
 1000828    EDENS            WILLIAM L EDENS                     $59,800.00          $59,800.00
 1000829    WEIL             RICHARD WEIL                        $29,600.00          $29,600.00
 1000830    CERNUTO          MARY ELLEN CERNUTO                  $88,360.00          $88,360.00
</TABLE>


                                       4
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 1000832    KING             JAMES C KING                       $136,000.00         $136,000.00
 1000834    BARNES           ERIC S BARNES                      $104,000.00         $104,000.00
 1000836    PARKER           STEVE RAY PARKER                    $38,250.00          $38,250.00
 1000844    HENSON           GEORGE HENSON                       $67,000.00          $67,000.00
 1000845    FISHER           HARRY C FISHER                      $81,000.00          $81,000.00
 1000851    ADDISON          ESSIE L ADDISON                     $45,569.00          $45,569.00
 1000852    WINGERT          RICHARD J WINGERT                   $55,000.00          $55,000.00
 1000853    HEARN            JAMES F HEARN                       $52,000.00          $52,000.00
 1000857    ELWELL           RICHARD D ELWELL                    $94,400.00          $94,400.00
 1000858    WILLIAMS         JO ANN VOSS WILLIAMS                $61,600.00          $61,600.00
 1000861    PANNI            MICHAEL D PANNI                     $68,000.00          $68,000.00
 1000864    MCCOLLUM         PATRICK L MCCOLLUM                 $118,375.00         $118,375.00
 1000865    BYRD             ALPHONSO BYRD                       $36,000.00          $36,000.00
 1000869    NELSON           DONALD S NELSON                     $95,200.00          $95,200.00
 1000871    AMICO            SALVATORE J AMICO                   $91,200.00          $91,200.00
 1000873    MOORE            MILDRED B MOORE                     $75,510.00          $75,510.00
 1000874    MEADORS          NEWMAN MEADORS                      $24,000.00          $24,000.00
 1000876    QUIGGIN          BARBARA SUE QUIGGIN                $126,500.00         $126,500.00
 1000877    HOLLAND          LISA P HOLLAND                      $72,000.00          $72,000.00
 1000880    DIXSON           JAMES M DIXSON                      $54,000.00          $54,000.00
 1000882    PURVIS           JAMES EARL PURVIS                   $47,200.00          $47,200.00
 1000884    JOYNER           BRENDA JOYNER                       $44,200.00          $44,200.00
 1000888    JOYCE            CASSANDRA C JOYCE                   $64,000.00          $64,000.00
 1000890    BRANCH           GWENDOLYN MARIE BRANCH              $57,760.00          $57,760.00
 1000893    JEWELL           LINDA S JEWELL                     $108,000.00         $108,000.00
 1000894    CONNORS          MARY JEAN CONNORS                   $44,965.00          $44,965.00
 1000896    MITCHELL         MAGGIE MITCHELL                     $55,200.00          $55,200.00
 1000899    PADGETTE         TONY A PADGETTE                     $39,600.00          $39,600.00
 1000900    WADDELL          JACK E WADDELL SR                   $56,250.00          $56,250.00
 1000902    HANSON           THOMAS P HANSON III                 $56,000.00          $56,000.00
 1000906    WILLIAMS         CLARENCE WILLIAMS                   $52,650.00          $52,650.00
 1000907    POWELL           JAMES L POWELL SR                   $85,510.00          $85,510.00
 1000908    WALDEN           GARY L WALDEN                       $71,400.00          $71,400.00
 1000911    HYDE             ALLEN LEE HYDE                      $51,600.00          $51,600.00
 1000912    STEWART          JEFFREY DWAYNE STEWART              $53,586.00          $53,586.00
 1000916    EDWARDS          ALPHONSE EDWARDS                    $61,750.00          $61,750.00
 1000917    ANTHONY          JOSEPH E ANTHONY                    $59,200.00          $59,200.00
 1000920    CUMMINGS         GARY L CUMMINGS                     $60,350.00          $60,350.00
 1000921    POOVEY           KRISTIE R POOVEY                    $45,100.00          $45,100.00
 1000922    PRICE            JIMMY ALLEN PRICE                   $58,400.00          $58,400.00
 1000925    RHODES           MICHAEL RHODES                      $28,000.00          $28,000.00
 1000929    PRICE            DAVID BRYSON PRICE                  $66,300.00          $66,300.00
 1000933    WYATT            JOHN C WYATT                        $64,000.00          $64,000.00
 1000935    HARRISON         WOODIE H HARRISON                   $59,000.00          $59,000.00
 1000937    WILSON           MICHAEL WILSON                      $57,600.00          $57,600.00
 1000939    ISENHOUR         RALPH L ISENHOUR                    $70,400.00          $70,400.00
 1000942    REED             STEVE R REED                       $100,000.00         $100,000.00
 1000944    EDMUNDS          SAINT CLAIR EDMUNDS JR             $112,000.00         $112,000.00
 1000948    LEIGH            ALVYN LEIGH                        $184,000.00         $184,000.00
</TABLE>


                                       5
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 1000950    LESTER           BENJAMIN F LESTER JR                $73,100.00          $73,100.00
 1000952    KIMBROUGH        SABRINA A KIMBROUGH                 $98,600.00          $98,600.00
 1000953    BAILEY           JULIE P BAILEY                      $64,000.00          $64,000.00
 1000955    REID             JUDY C REID                         $45,000.00          $45,000.00
 1000957    LIPPY            BARRY C LIPPY                      $168,750.00         $168,750.00
 1000959    NESTER           MICHAEL NESTER                     $154,000.00         $154,000.00
 1000963    DINGUS           CHARLIE G DINGUS                     $7,800.00           $7,800.00
 1000966    COX              LARRY D COX                         $32,000.00          $32,000.00
 1000968    WALKER           PHIL ALLEN WALKER                   $57,600.00          $57,600.00
 1000969    STALLINGS        CHARLOTTE STALLINGS                 $34,400.00          $34,400.00
 1000975    GIBBONS          CAROLYN GIBBONS                     $65,450.00          $65,450.00
 1000976    WILLIS           MICHAEL D WILLIS                    $62,300.00          $62,300.00
 1000977    LATHAN           ALICE FAYE LATHAN                   $43,600.00          $43,600.00
 1000988    FINNEY           RAYMOND H FINNEY                    $44,800.00          $44,800.00
 1000990    BROWN            LORETTA P BROWN                     $76,800.00          $76,799.99
 1000993    DAVIS            WILBUR DAVIS JR                     $41,600.00          $41,600.00
 1000998    ASTWOOD          YVONNE ASTWOOD                     $124,000.00         $124,000.00
 1001009    BEARD            TERRY J BEARD                      $221,850.00         $221,850.00
 1001022    DRIVER           LISA ANN DRIVER                    $147,900.00         $147,900.00
 1001025    BAKER            BILLY R BAKER                       $97,800.00          $97,800.00
 1001028    STEELE           GEORGE A STEELE                     $52,000.00          $52,000.00
 1001032    MCDONALD         BENNETT S MCDONALD                  $47,000.00          $47,000.00
 1001034    DAVIS            THELMA LEE DAVIS                    $35,100.00          $35,100.00
 1001038    TYDINGS          RALPH O TYDINGS                     $55,250.00          $55,250.00
 1001040    SHAW             SAMUEL A SHAW                       $72,000.00          $72,000.00
 1001051    MELOON           SHIRLEY A MELOON                    $80,100.00          $80,100.00
 1001055    HODGES           MARION HODGES                       $97,980.00          $97,980.00
 1001070    JONES            GLORIA C JONES                      $36,000.00          $36,000.00
 1001077    DEMERY           LUCILLE A DEMERY                   $135,000.00         $135,000.00
 1001081    JACOBSON         CRAIG D JACOBSON                    $40,800.00          $40,800.00
 1001085    ALBERT           RICHARD ALBERT                      $54,000.00          $54,000.00
 1001092    WOOD             MICHAEL DALE WOOD                   $48,750.00          $48,750.00
 1001095    MCWINN           TIMOTHY A MCWINN                    $27,600.00          $27,600.00
 1001099    HONEYCUTT        KENNETH D HONEYCUTT                $100,000.00         $100,000.00
 1001100    LITTLE           MARK T LITTLE                       $68,000.00          $68,000.00
 1001102    ZARN             JUDITH L DE ZARN                    $58,950.00          $58,950.00
 1001109    HOLT             SOLON S HOLT                        $77,572.88          $77,572.88
 1001112    SPENCER          LEONARD SPENCER                     $58,000.00          $58,000.00
 1001114    HAMBY            BRYAN HAMBY                         $50,400.00          $50,400.00
 1001116    BUNTING          BRIAN BUNTING                       $22,739.00          $22,739.00
 1001118    SPRUILL          CLAYTON SPRUILL                     $44,800.00          $44,800.00
 1001121    HOOTS            MAX T HOOTS                        $136,000.00         $136,000.00
 1001122    PURKEY           HAROLD PURKEY                      $103,920.00         $103,920.00
 1001123    BRADLEY          KEN BRADLEY                         $80,000.00          $80,000.00
 1001124    LYONS            ROSCOE LYONS JR                     $48,000.00          $48,000.00
 1001129    BYRON            GLORIA W BYRON                      $44,800.00          $44,800.00
 1001131    WILLIAMS         PAMELA WILLIAMS                     $60,800.00          $60,800.00
 1001138    RHODES           SUSAN J RHODES                      $26,250.00          $26,250.00
 1001139    SHORT            DONNIE F SHORT JR                   $44,000.00          $44,000.00
</TABLE>


                                       6
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 1001143    MILES            SHIRLEY A MILES                     $47,200.00          $47,200.00
 1001144    CROOM            WILLIAM EARL CROOM SR              $115,000.00         $115,000.00
 1001146    BYRD             ROY EARL BYRD                      $147,050.00         $147,050.00
 1001153    NUNEZ            EDWARD NUNEZ                       $140,250.00         $140,250.00
 1001154    RICHARDSON       GEORGE H RICHARDSON JR              $46,800.00          $46,800.00
 1001155    CAMERON          MONICA T CAMERON                    $73,100.00          $73,100.00
 1001157    BELL             COLUMBUS BELL                       $68,000.00          $68,000.00
 1001165    MOORE            ROGER MOORE                         $54,375.00          $54,375.00
 1001171    PEAY             MARIE S PEAY                        $33,600.00          $33,600.00
 1001172    WEBSTER          DARRELL W WEBSTER                   $47,200.00          $47,200.00
 1001174    EDMOND           LYDIA M EDMOND                      $64,000.00          $64,000.00
 1001176    SADEN            CHARLES R SADEN                    $106,250.00         $106,250.00
 1001178    SCOTT            ROCKY SCOTT                         $51,200.00          $51,200.00
 1001180    HAMMOCK          CALVIN HAMMOCK                      $55,500.00          $55,500.00
 1001181    DAMONE           MICHAEL A DAMONE                    $42,400.00          $42,400.00
 1001183    HICKMAN          PAMELA J HICKMAN                    $49,600.00          $49,600.00
 1001185    MILLER           JOHNNY E MILLER                     $85,138.00          $85,138.00
 1001190    GRAY             BILLY KEVIN GRAY                    $68,000.00          $68,000.00
 1001192    MOREFIELD        MARTHA A MOREFIELD                  $59,200.00          $59,200.00
 1001195    STALLINGS        CHARLOTTE STALLINGS                 $29,260.00          $29,260.00
 1001196    PHIPPS           ROBERT EDWIN PHIPPS                 $37,600.00          $37,600.00
 1001200    BOWEN            DOUGLAS M BOWEN                     $62,400.00          $62,400.00
 1001202    SIPLON           LAZARO J SIPLON                     $69,300.00          $69,300.00
 1001203    FUENTES          NADINA FUENTES                      $91,800.00          $91,800.00
 1001204    WADE             DOROTHY S WADE                     $396,000.00         $396,000.00
 1001211    FLOYD            JUANITA FLOYD                       $56,000.00          $56,000.00
 1001215    SHEARON          RANDALL C SHEARON                   $48,600.00          $48,600.00
 1001224    BRADLEY          KIRBY BRADLEY                       $66,000.00          $66,000.00
 1001240    GRAY             MARY F GRAY                         $36,000.00          $36,000.00
 2001036    NORTON           WILLIAM NORTON                      $31,710.00          $31,700.76
 2001057    MCCRAY           GEORGENE H MCCRAY                   $43,200.00          $43,184.15
 2001084    GRIFFIN          MELVIN D GRIFFIN                    $92,800.00          $92,761.82
 2001087    ROSSMAN          ARNOLD ROSSMAN                      $52,800.00          $53,227.08
 2001100    SON              ALFRED L SON                        $59,400.00          $59,357.36
 2001103    PACE             JAMES H PACE                        $40,000.00          $39,968.63
 2001107    ROBINSON         BOBBY J ROBINSON                    $42,320.00          $42,302.58
 2001134    DOGAN            CHARLES A DOGAN                     $29,600.00          $29,584.74
 2001136    PRICE            MELISSA T PRICE                     $52,800.00          $52,736.25
 2001138    FRIERSON         JESSIE M FRIERSON                   $31,500.00          $31,492.78
 2001140    NELSON           WAYNE NELSON                        $58,000.00          $57,986.71
 2001144    HATCHETT         IMOGENE E HATCHETT                  $79,200.00          $79,174.08
 2001146    ANDREWS          JOE G ANDREWS                       $63,600.00          $63,559.06
 2001154    MCMURTURY        CURTIS MCMURTURY                    $19,200.00          $19,190.11
 2001156    WHERRY           SABRINA A WHERRY                    $51,200.00          $51,188.24
 2001160    LIVINGSTON       HATTIE M LIVINGSTON                 $32,000.00          $31,985.26
 2001162    LOWE             DWAYNE LOWE                         $36,000.00          $35,985.18
 2001166    HEYWARD          TIESHA HEYWARD                      $37,200.00          $37,184.69
 2001170    POINDEXTER       JOHN D POINDEXTER                   $74,320.00          $74,300.94
 2001172    MAJOR            KAREN A MAJOR                       $35,200.00          $35,181.85
</TABLE>


                                       7
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 2001175    REED             EMMA REED                           $28,800.00          $28,782.11
 2001177    DOZIER           THELMA J DOZIER                     $26,195.00          $26,191.21
 2001179    DOWNS            JACK E DOWNS JR                     $57,520.00          $57,473.98
 2001181    SCHLEHR          HARRY J SCHLEHR                     $93,928.00          $93,917.25
 2001182    EBERHART         ERNEST EBERHART SR                  $78,400.00          $78,363.87
 2001188    SMITH            EVELYN E SMITH                      $31,920.00          $31,908.28
 2001189    FRANKS           CHARLES T FRANKS                    $95,600.00          $95,575.48
 2001191    WALLACE          ULYSSES WALLACE                     $44,000.00          $43,979.73
 2001193    WISE             BRANTLEA G WISE                     $32,000.00          $31,992.67
 2001196    MCCOMBS          JAMES F MCCOMBS                     $33,200.00          $33,191.49
 2001199    BROWN            WILLIAM O BROWN III                 $39,920.00          $39,913.51
 2001202    GIBSON           CHRISTOPHER LEE GIBSON              $35,140.00          $35,125.54
 2001204    ALLEN            CYNTHIA DAVIS ALLEN                 $82,500.00          $82,282.55
 2001207    REED             SANDRA H REED                       $28,400.00          $28,388.32
 2001208    NOWAK            ERIC J NOWAK                        $47,920.00          $47,897.91            
 2001210    MIDDLEBROOK      JAMES M MIDDLEBROOK                 $56,000.00          $55,987.17
 2001213    GRANTHAM         ROBERT J GRANTHAM                   $32,000.00          $31,994.16
 2001214    JOHNSON          CHRISTINE J JOHNSON                 $98,400.00          $98,305.64
 2001216    BOYD             ETHEL Y BOYD                        $31,200.00          $31,183.92
 2001218    BROWN            FRANCES A BROWN                     $34,800.00          $34,791.07
 2001220    MOORE            CONNIE MOORE                       $115,200.00         $115,178.98
 2001221    STUARD           CAMELIA L STUARD                    $36,960.00          $36,950.52
 2001223    HARRISON         BETTY R HARRISON                    $42,400.00          $42,233.31
 2001225    REED             DEREK A REED                       $100,800.00         $100,781.67
 2001228    DUNCAN           CHANDRA D DUNCAN                    $58,400.00          $58,383.25
 2001229    QUARLES          P MARION QUARLES JR                 $51,456.00          $51,429.46
 2001231    ZIYAD            RASHEEDA I ZIYAD                   $136,400.00         $136,208.74
 2001233    LEE              PATRICIA D LEE                      $50,400.00          $50,379.26
 2001237    BURDETTE         BECKY BURDETTE                      $56,250.00          $56,237.11
 2001239    CASON            JAMES M CASON                       $67,200.00          $67,156.75
 2001245    BLAKELY          T'LENE BLAKELY                      $81,000.00          $80,948.86
 2001249    BAKER            JAMES A BAKER                       $22,400.00          $22,392.68
 2001250    JENKINS          RUSSELL JENKINS                     $45,200.00          $45,191.76
 2001251    BOWERS           GLENDA W BOWERS                     $44,000.00          $43,987.38
 2001253    HOOD             MICHAEL HOOD                        $30,240.00          $30,233.83
 2001257    SMITH            JOHN E SMITH                        $52,000.00          $51,986.66
 2001259    YOUNG            SARAH M YOUNG                       $27,200.00          $27,100.41
 2001260    HOWELL           CHARLES HOWELL III                  $44,925.00          $44,914.70
 2001262    COLGAN           TIM H COLGAN                        $79,116.00          $79,059.20
 2001264    MATTRESS         FRANK A MATTRESS                    $35,920.00          $35,904.81
 2001265    MAIMO            ROMAN MAIMO                         $51,200.00          $51,185.31
 2001267    WORLEY           JANET B WORLEY                      $71,920.00          $71,886.85
 2001269    THOMAS           ESTHER K THOMAS                     $58,400.00          $58,386.62
 2001271    MASSEY           DENNIS K MASSEY                    $143,010.00         $142,882.67
 2001272    CARRAZANA        JOEL CARRAZANA                      $45,280.00          $45,270.73
 2001276    WHITE            ALENE WHITE                         $43,920.00          $43,908.73
 2001278    BUFORD           FRANCES M BUFORD                    $63,200.00          $63,188.47
 2001279    DIEFFENDERFER    BARBARA DIEFFENDERFER               $80,000.00          $79,977.06
 2001281    MILLIGAN         CATHERINE MILLIGAN                  $47,200.00          $47,187.89
</TABLE>


                                       8
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 2001283    PRESSLEY         ALEXANDER PRESSLEY                  $36,000.00          $35,991.75
 2001285    HICKS/CATES      NANCIE R HICKS/CATES                $63,200.00          $63,187.07
 2001287    TINDAL           MONALETHIA TINDAL                   $35,600.00          $35,589.79
 2001291    REYNOLDS         MICHAEL REYNOLDS                    $60,800.00          $60,784.41
 2001295    DEMIRANDA        ALBILIO DEMIRANDA                   $48,800.00          $48,787.49
 2001296    SIMMONS          JERRY D SIMMONS                     $17,500.00          $17,496.42
 2001298    BARTLEY          DAVID A BARTLEY                     $41,175.00          $41,165.56
 2001300    WASHINGTON       JOHNNY K WASHINGTON                 $32,000.00          $32,270.83
 2001302    BUTLER           TRESSA M BUTLER                     $37,600.00          $37,592.31
 2001304    DOLPHIN          DONNA S DOLPHIN                     $52,800.00          $52,787.90
 2001306    SAULISBERRY      VENDY SAULISBERRY                   $72,800.00          $72,783.32
 2001308    OCHS             KEITH OCHS                         $108,460.00         $108,412.02
 2001310    GREEN            DIANNE M GREEN                      $50,575.00          $50,558.81
 2001312    BOYKIN           STEVEN BOYKIN                       $32,800.00          $32,791.58
 2001314    GREENE           CARRIE GREENE                       $52,800.00          $52,800.00
 2001316    GARNER           JOHNNY WAYNE GARNER                 $34,500.00          $34,494.39
 2001320    GRANT            HAROLD C GRANT II                   $30,400.00          $30,393.77
 2001321    GILES            DENNIS W GILES                     $103,600.00         $103,576.26
 2001323    GILL             JOHNNIE D GILL JR                   $57,600.00          $57,583.48
 2001325    SCOTT            VERONICA F SCOTT                    $60,000.00          $59,986.25
 2001327    DOOLEY           COLIE L DOOLEY III                 $120,000.00         $119,974.01
 2001328    WILLIAMS         SYLVIA M WILLIAMS                   $56,000.00          $55,990.89
 2001331    ROBERTS          PEGGI A ROBERTS                     $74,399.00          $74,383.79
 2001333    NYQUIST          CHRIS NYQUIST                       $68,319.00          $68,303.34
 2001339    LITTLEJOHN       TRELLIS K LITTLEJOHN                $71,600.00          $71,575.07
 2001341    KENNEDY          BETTY KENNEDY                       $32,596.00          $32,588.53
 2001350    GREEK            ROSE GREEK                          $45,345.00          $45,334.61
 2001353    TRIBBLE          BRYANT K TRIBBLE                    $36,400.00          $36,391.65
 2001364    LUCAS            COREY LUCAS                         $62,475.00          $62,457.09
 2001375    BUSH             LINDA BUSH                          $34,160.00          $34,153.02
 2001378    SHUMATE          JO ANN SHUMATE                      $52,800.00          $52,784.86
 2001380    AHRENS           KELLY H AHRENS                      $91,000.00          $91,000.00
 2001383    KARNER           LINDA KARNER                        $36,000.00          $35,990.77
 2001387    RITTER           ARTHUR RITTER                       $34,400.00          $34,392.11
 2001399    DALE             GINNY L DALE                        $28,700.00          $28,688.26
 2001416    IZZARD           LORETTA IZZARD                      $26,000.00          $25,994.04
 2001418    ROBERTS          LAURA A ROBERTS                     $55,920.00          $55,853.96
 2001423    MCCALL           ERICKA L MCCALL                     $77,600.00          $77,582.21
 2001430    POWELL           BEVERLY A POWELL                    $34,320.00          $34,312.13
 2001437    WICKER           RONALD LEON WICKER                  $63,200.00          $63,183.79
 2001442    SPATES           BOBBY L SPATES                      $35,000.00          $34,992.84
 2001444    SEGARS           STEVEN M SEGARS                     $48,000.00          $48,000.00
 2001465    PERRY            ISHAM E PERRY                       $62,400.00          $62,400.00
 2001467    MCCARTHY         JOSEPH V MCCARTHY                   $50,800.00          $50,789.61
 2001472    FRIERSON         ROBIN T FRIERSON                    $64,800.00          $64,800.00
 2001476    WALTON           MICHAEL WALTON                      $42,400.00          $42,400.00
 2001485    GLOVER           IRENE GLOVER                        $94,000.00          $94,000.00
 2001488    DAVIS            RUTH BILLUPS DAVIS                  $29,000.00          $29,000.00
 2001495    HENDERSON        TERESA HENDERSON                    $32,800.00          $32,800.00
</TABLE>


                                       9
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 2001501    COSTELLO         ROBERT COSTELLO                     $60,400.00          $60,400.00
 2001503    DRAKE            KEVIN P DRAKE                       $51,200.00          $51,200.00
 2001505    HYATT            HERMAN M HYATT                      $47,600.00          $47,599.99
 2001507    GRAHAM           HOWARD GRAHAM                       $33,200.00          $33,200.00
 2001511    ELLIOTT          MARCO ELLIOTT                       $47,920.00          $47,920.00
 2001517    FINN             MILLARD L FINN JR                   $73,904.00          $73,904.00
 2001525    ADAMS            TARA D ADAMS                        $47,625.00          $47,625.00
 2001527    WALMSLEY         CARL E WALMSLEY JR                  $33,200.00          $33,200.00
 2001540    JACKSON          WANDA JACKSON                       $34,500.00          $34,500.00
 2001560    MCCRAY           ZEPHANIAH MCCRAY                    $64,500.00          $64,500.00
 2001562    JIMENEZ          EZEKIEL F JIMENEZ                   $82,960.00          $82,960.00
 2001564    MORRIS           DAVID MORRIS                        $37,600.00          $37,600.00
 2001566    RAMSEY           ANNA RAMSEY                         $33,600.00          $33,600.00
 2001568    GREEN            SAM W GREEN                         $45,600.00          $45,600.00
 2001570    SCOTT            LARRY SCOTT                         $40,600.00          $40,600.00
 2001576    CALLOWAY         DWAIN CALLOWAY                      $76,800.00          $76,800.00
 2001578    LYCETT           JEFFREY S LYCETT                    $36,400.00          $36,400.00
 2001584    LEE              RANDOLPH DEREK LEE                  $48,300.00          $48,300.00
 2001586    BROWNING         KARL F BROWNING                     $52,500.00          $52,500.00
 2001590    WILLIAMS         HERDISENE WILLIAMS                  $37,600.00          $37,600.00
 2001594    QUATTLEBAUM      VERNITA QUATTLEBAUM                 $21,000.00          $21,000.00
 2001598    KENDRICK         JACKIE KENDRICK                     $23,200.00          $23,200.00
 2001600    WALKUP           HILDA F WALKUP                      $24,000.00          $24,000.00
 2001601    HOLBROOK         JOHNNY R HOLBROOK                   $74,149.60          $74,149.60
 2001605    TUBBS            VIOLA TUBBS                         $47,840.00          $47,840.00
 2001607    AHRENS           KEBIN S AHRENS                      $48,750.00          $48,750.00
 2001609    SINGLETON        TONY SINGLETON                      $38,800.00          $38,800.00
 2001611    ENGLISH          ROSA F ENGLISH                      $70,064.00          $70,064.00
 2001613    THOMPSON         KENNY MARK THOMPSON                 $53,600.00          $53,600.00
 2001615    DANIEL           JANICE I DANIEL                     $39,120.00          $39,120.00
 2001617    HOLMES           JACQUELINE M HOLMES                 $36,000.00          $36,000.00
 2001623    FREW             TIMOTHY P FREW                      $45,600.00          $45,600.00
 2001627    DODGE            CLIFTON E DODGE                     $77,520.00          $77,520.00
 2001629    CRITCHLEY        GEORGE CRITCHLEY                    $41,600.00          $41,600.00
 2001637    SIMENSON         BOBBY J SIMENSON                    $39,000.00          $39,000.00
 2001639    KERSHAW          FLETCHER KERSHAW                    $28,000.00          $28,000.00
 2001641    SEIGLER          SHANNON SEIGLER                     $35,200.00          $35,200.00
 2001647    LYLES            JESSIE LYLES                        $47,200.00          $47,200.00
 2001651    CONNOR           A LATRECE CONNOR                    $56,000.00          $56,000.00
 2001652    JOHNSON          HORACE JOHNSON                      $60,000.00          $60,000.00
 2001656    CARTEE           FLOYD A CARTEE                      $34,400.00          $34,400.00
 2001666    ROBINSON         YVETTE FLOWERS ROBINSON             $39,920.00          $39,920.00
 2001670    TAYLOR           CHERYL R TAYLOR                     $56,480.00          $56,480.00
 2001672    VOGT             GLENDALE VOGT                       $49,200.00          $49,200.00
 2001674    CANNON           TRACY CANNON                        $32,000.00          $32,000.00
 2001676    ARTHUR           MARTY ARTHUR                        $31,640.00          $31,640.00
 2001678    DELESTON         ANDREW C DELESTON                   $62,000.00          $62,000.00
 2001680    JOHNSON          CAROLYN L JOHNSON                   $41,760.00          $41,760.00
 2001682    GARY             GERALDINE GARY                      $35,520.00          $35,520.00
</TABLE>


                                       10
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 2001684    EDWARDS          SHARON D EDWARDS                    $36,000.00          $36,000.00
 2001685    MOULTRIE         CURTIS A MOULTRIE                   $28,000.00          $28,000.00
 2001687    SMITH            MARY E SMITH                        $43,600.00          $43,600.00
 2001689    VELASCO          LAWRENCE VELASCO                    $76,000.00          $76,000.00
 2001691    TURNER           WILLIE L TURNER                     $35,000.00          $35,000.00
 2001693    HAMILTON         JACQUELINE HAMILTON                 $53,200.00          $53,200.00
 2001696    BOOZER           JOEY A BOOZER                       $59,625.00          $59,625.00
 2001698    LANGFORD         EUGENE W LANGFORD                   $38,000.00          $38,000.00
 2001700    MARCHE           SHIRLEY MARCHE                      $50,720.00          $50,720.00
 2001702    WHISNANT         GREEN WHISNANT JR                   $68,720.00          $68,720.00
 2001706    CAPERS           TYRONE CAPERS                       $38,800.00          $38,800.00
 2001708    COBB             ANTHONY COBB                        $23,040.00          $23,040.00
 2001712    SMITH            CLYDE LEWIS SMITH                   $78,400.00          $78,400.00
 2001716    BYERS            LORETTA BYERS                       $44,000.00          $44,000.00
 2001718    WATERS           SAMUEL V WATERS                     $35,200.00          $35,200.00
 2001726    ALEXANDER        JUDIE H ALEXANDER                   $31,920.00          $31,920.00
 2001728    FOSTER           ANGELA Y FOSTER                     $40,400.00          $40,400.00
 2001730    SANDERS          ROBERT L SANDERS                    $50,320.00          $50,320.00
 2001732    JOHNSON          WILLIAM JOHNSON JR                  $52,000.00          $52,000.00
 2001734    SIMPSON          LILLIAN SIMPSON                     $20,000.00          $20,000.00
 2001742    WILSON           RENEE WILSON                        $31,200.00          $31,200.00
 2001751    MATHEWS          ROBERT MATHEWS                      $37,200.00          $37,200.00
 2001759    WILLIAMS         RHONNIE J WILLIAMS                  $55,250.00          $55,250.00
 2001771    BARBAO           KELLY BARBAO                        $66,000.00          $66,000.00
 2001823    MINCEY           VIOUTTLE MINCEY                     $35,000.00          $35,000.00
 2001835    MATTIS           DONALD MATTIS                       $36,000.00          $36,000.00
 2001836    AUSTIN           ELIZABETH AUSTIN                    $38,400.00          $38,400.00
 2001840    THACKER          SHERRI L THACKER                    $51,300.00          $51,300.00
 2001844    KNIAZEW          VICTOR JOHN KNIAZEW                 $41,250.00          $41,250.00
 2001847    WRIGHT           BOBBY E WRIGHT                      $32,900.00          $32,900.00
 2001849    EPPS             CALVIN EPPS                         $73,840.00          $73,840.00
 2001852    SAFE             KEN M SAFE                          $90,400.00          $90,400.00
 2001854    MCABEE           SHANNA L MCABEE                     $20,348.00          $20,348.00
 2001858    DENNIS           DONN W DENNIS                       $31,200.00          $31,200.00
 2001860    ASHMORE          JOHN ROBERT ASHMORE                 $62,112.00          $62,112.00
 2001864    JENKINS          JOHN T JENKINS                      $35,920.00          $35,920.00
 2001866    HINSON           VICKIE P HINSON                     $43,120.00          $43,120.00
 2001868    JACKSON          SANDRA JACKSON                      $18,400.00          $18,400.00
 2001870    SHORTER          LAMAR SHORTER JR                    $44,000.00          $44,000.00
 2001873    ABRAMS           LISA F ABRAMS                       $35,600.00          $35,600.00
 2001875    ASHLEY           TINA ASHLEY                         $53,250.00          $53,250.00
 2001878    MCGRATH          PAULA MCGRATH                       $48,000.00          $48,000.00
 2001886    HUDSON           CHARLES T HUDSON JR                 $76,680.00          $76,680.00
 4000069    HARDIMAN         DEBORAH S HARDIMAN                  $64,000.00          $63,981.96
 4000138    STUART           DEANNA J STUART                     $24,375.00          $24,288.78
 4000144    DUNCAN           VERONICA L DUNCAN                  $121,500.00         $121,425.39
 4000154    MCCARTNEY        VIRGINIA A MCCARTNEY                $46,800.00          $46,785.14
 4000163    BELL             MICHAEL BELL                        $96,000.00          $95,969.65
 4000166    UTTER            MARK UTTER                          $39,200.00          $39,013.49
</TABLE>


                                       11
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 4000171    SPENCER          SALLYE R SPENCER                    $40,000.00          $39,948.00
 4000172    SPENCER          SALLYE R SPENCER                    $31,500.00          $31,461.59
 4000178    WHITE            KATHERINE J WHITE                   $28,000.00          $27,935.00
 4000179    SPELLMAN         MICHAEL E SPELLMAN                  $42,800.00          $42,700.52
 4000195    JENKINS          DONALD JENKINS                      $57,600.00          $57,487.89
 4000198    NOWLIN           ERA M NOWLIN                        $65,000.00          $64,974.88
 4000202    SCHAEFER         DUANE R SCHAEFER                    $64,000.00          $63,675.20
 4000207    ACKERMAN         JOSEPH C ACKERMAN                  $244,000.00         $243,686.51
 4000233    PATTERSON        LEAYN PATTERSON                     $24,000.00          $24,000.00
 4000252    BAKER            GENE ALLEN BAKER                    $76,500.00          $76,500.00
 5003284    OSBORNE          RICK OSBORNE                        $45,449.25          $45,045.71
 5003309    WHITTINGTON      DEBORAH WHITTINGTON                 $31,413.10          $31,345.48
 5003313    STRONG           GEORGE DANIEL STRONG                $55,953.75          $55,730.97
 5003314    DUPREE           DWAYNE ORPHA DUPREE                 $35,249.00          $35,219.71
 5003330    DILLER           STEVEN A DILLER                    $113,950.00         $113,430.84
 5003341    HAMILTON         RONNIE D HAMILTON                   $53,982.29          $53,597.86
 5003345    TURNER           DAVID MICHEAL TURNER                $86,300.00          $85,904.64
 5003351    NORMAN           LEON B NORMAN                       $66,300.00          $66,024.31
 5003358    GRACE            JOSEPH GRACE                        $50,562.00          $50,132.64
 5003367    HOLMAN           JAMES O HOLMAN                      $76,500.00          $76,166.64
 5003371    LASHA            LARRY WAYNE LASHA                   $53,148.89          $53,040.62
 5003379    LANDRY           WILEY CHRISTOPHER LANDRY            $90,178.00          $89,823.34
 5003382    HUGHES           LLOYD HUGHES JR                     $63,000.00          $62,849.87
 5003394    BOUDIN           JOHN LOUIS BOUDIN                   $82,449.98          $82,076.75
 5003404    QUIRE            JERRY E QUIRE                       $51,300.00          $51,050.63
 5003413    CAPPS            JAMES KEVIN CAPPS                   $25,415.00          $24,731.70
 5003417    CASTILLO         IRENEO CASTILLO JR                  $76,839.79          $76,541.66
 5003420    ODER             RAY ODER                            $54,450.00          $54,430.54
 5003428    GOW              MATTHEW C GOW                       $56,111.38          $55,891.66
 5003434    SEAMON           ALVIN RAEFORD SEAMON                $40,000.00          $39,817.25
 5003436    VAUGHN           MARGARET VAUGHN                     $49,450.00          $49,322.42
 5003441    CALVERT          GLORIA JEAN CALVERT                 $69,300.00          $69,142.83
 5003443    DEVANE           HORACE LEE DEVANE SR                $85,500.00          $85,416.13
 5003448    FRANCOIS         MICHAEL FRANCOIS                    $40,802.09          $40,523.75
 5003455    STUART           TERRY STUART                        $59,384.31          $59,125.55
 5003462    DURHAM           F SUE DURHAM                        $53,821.00          $53,576.90
 5003474    HACKLER          JANELL HACKLER                      $42,925.00          $42,727.19
 5003484    JACKS            DON O'NEAL JACKS                    $68,273.46          $67,960.39
 5003498    BROWN            RAYMOND BROWN                       $12,400.00          $12,350.26
 5003536    WINKLES          LINDA M WINKLES                     $61,439.63          $61,426.68
 5003550    LARSON           ELIZABETH JOE LARSON                $38,000.00          $37,988.07
 5003556    WARREN           KEVIN D WARREN                      $61,650.00          $61,516.30
 5003558    PIATT            JEFFERY M PIATT                    $161,640.17         $161,583.16
 5003562    SCOTT            JESSICA SCOTT                       $27,140.40          $27,005.08
 5003591    GLASS            DONALD R GLASS                      $50,394.90          $50,154.06
 5003595    HINCH            PAUL M HINCH                        $83,700.01          $83,491.30
 5003603    ODOM             TOMMY WEBSTER ODOM                 $123,067.90         $122,771.52
 5003610    HOUSE            GLENN A HOUSE SR                    $39,950.00          $39,286.80
 5003615    ROBERSON         BETTY BETTS ROBERSON                $60,750.00          $60,611.33
</TABLE>


                                       12
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5003619    SHELLEY          KAROL DAVESA SHELLEY                $37,800.00          $37,617.16
 5003621    CAMPBELL         VONCILE CAMPBELL                    $32,414.00          $32,250.62
 5003622    MORGAN           DOUGLAS E MORGAN                    $58,500.00          $58,374.08
 5003624    MCJENKIN         JOHN STEPHEN MCJENKIN              $179,946.75         $179,737.87
 5003627    HILLHOUSE        MICHAEL R HILLHOUSE                 $46,936.76          $46,834.97
 5003629    COLLUM           JOHN MC COLLUM                     $128,250.00         $127,940.83
 5003632    HOOKER           ROY ANTHONY HOOKER                  $92,700.00          $92,488.00
 5003634    WHITE            RANDOLPH WHITE                     $121,069.73         $121,027.03
 5003638    JORDAN           JOSEPH LEONARD JORDAN               $51,000.00          $50,901.08
 5003643    ACUFF            BILLY ACUFF                         $51,565.23          $51,323.25
 5003646    AYERS            LEO AYERS                           $43,890.00          $43,301.96
 5003648    TAYLOR           RALPH TAYLOR JR                     $38,250.00          $38,161.95
 5003651    MCLAIN           SAMMY H MCLAIN                      $76,430.97          $76,404.59
 5003654    OVERFIELD        EDWARD LESTER OVERFIELD             $95,596.11          $95,319.61
 5003655    MOSES            BEVERLEY MOSES                      $33,000.00          $32,926.27
 5003657    CANNON           WILLIAM H CANNON                   $106,200.00         $105,938.55
 5003659    JONES            WILLIAM EDDIE JONES II              $58,459.25          $58,325.18
 5003663    MAGEE            FREDERICK MAGEE                     $45,000.26          $44,843.59
 5003664    DICK             WYMAN T DICK                        $20,247.90          $20,167.61
 5003665    CLARK            JOHN IVAN CLARK                     $62,975.70          $62,519.09
 5003666    MASHBURN         WILLIAM D MASHBURN                  $53,040.00          $52,775.69
 5003668    SMITH            DAVID J SMITH                      $200,250.00         $200,128.69
 5003671    CHAVARRIA        THOMAS A CHAVARRIA                  $61,200.00          $61,015.74
 5003673    HALL             STEPHEN A HALL                     $180,000.00         $179,609.00
 5003675    SIKES            JOSEPH T SIKES                      $54,955.06          $54,818.97
 5003678    KRAFT            CHARLES KRAFT                       $91,762.40          $91,429.99
 5003681    SCOTT            ISIAH SCOTT                         $98,100.00          $97,884.48
 5003684    CHUI             BETTY S CHUI                       $138,006.30         $137,759.10
 5003685    DOWDY            ALEX DOWDY                          $76,500.00          $76,326.50
 5003687    WOOLGAR          CHARLES WOOLGAR                     $31,495.20          $31,338.61
 5003690    MCWHORTER        LORENZO C MCWHORTER                $124,623.00         $124,547.51
 5003692    VEAL             ASHLEY VEAL                         $79,235.00          $79,066.67
 5003697    WILLIAMS         DARRELL L WILLIAMS                  $35,070.00          $34,824.39
 5003700    MORPHEW          ROBERT MORPHEW                      $30,240.00          $30,170.91
 5003701    BOHANA           OLLIE BELL GRACE BOHANA             $37,761.34          $37,245.81
 5003702    LAWSON           SUSAN SCOTT LAWSON                  $73,869.00          $73,697.70
 5003704    MCADAMS          JAMES LEROY MCADAMS JR              $62,125.00          $61,988.24
 5003708    COLLINS          CLOVER A COLLINS                    $35,375.64          $35,304.76
 5003711    JOHNSON          ELVIS JOHNSON                       $39,331.00          $39,242.29
 5003714    EVANS            DANIEL EVANS                        $45,000.00          $44,907.82
 5003716    GORDON           FRANK GORDON                        $47,837.52          $47,825.20
 5003720    MCNAIR           KAREN E TOMPKINS MCNAIR             $75,092.30          $75,016.19
 5003722    GREENE           BOBBY R. GREENE                     $55,000.00          $54,718.99
 5003723    BROWN            JOE N BROWN                         $27,792.60          $27,792.60
 5003725    HENDERSON        JOHN HENDERSON                      $54,360.00          $54,238.43
 5003730    SMITH            DANIEL SMITH                        $82,612.35          $82,419.35
 5003735    COLSTON          JAMEY KAY COLSTON                  $267,840.00         $267,282.15
 5003737    WILLIAMS         MARILYN WILSON WILLIAMS             $93,464.50          $93,023.20
 5003738    MARTIN           KEVIN D MARTIN                      $54,450.00          $54,335.09
</TABLE>


                                       13
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5003742    DEWVALL          BETTY J PRATER DEWVALL              $45,521.95          $45,416.38
 5003744    SHEETS           WILLIAM SHEETS                      $43,160.00          $42,936.71
 5003746    HALL             HARRY N HALL JR                     $59,561.51          $59,358.30
 5003747    KELSAY           ELIJAH THOMAS KELSAY                $72,250.00          $72,185.75
 5003748    TURNER           LARRIE TURNER                       $63,600.26          $63,447.65
 5003750    LEE              LARRY J LEE                         $41,096.95          $40,999.51
 5003752    BARNHART         SUSAN BARNHART                      $60,200.00          $60,061.82
 5003753    HEBERT           DARRYL HOUSTON HEBERT               $52,229.30          $51,989.35
 5003755    HOLCOMB          MYRON CRAIG HOLCOMB                 $53,100.00          $52,961.12
 5003760    ROGERS-BOND      ALICE MARIE ROGERS-BOND             $53,866.02          $53,494.25
 5003761    HAYES            LEONA HAYES                         $46,800.00          $46,772.60
 5003762    ARANT            ROGER N ARANT                       $67,050.00          $66,884.63
 5003770    PEARSON          PRESTON A PEARSON                   $80,100.00          $79,953.58
 5003772    CLARK            LORETTA M CLARK                     $43,854.36          $43,644.41
 5003773    WEBB             MITCHELL RAY WEBB                   $37,000.00          $36,814.57
 5003775    HAWKINS          MANNIX MITCHELL HAWKINS             $72,000.00          $71,828.98
 5003780    GULLEDGE         TONY RAY GULLEDGE                   $64,399.00          $64,239.01
 5003783    LEWIS            CARNELL LEWIS                       $70,382.50          $70,214.09
 5003784    LEWIS            CARNELL LEWIS                       $71,135.00          $70,964.79
 5003786    MCVEY            DAVID MCVEY                         $52,087.47          $51,993.22
 5003787    BELCHER          ASHTON RAY BELCHER                 $113,400.00         $113,137.76
 5003790    ASSAM            UNA C ASSAM                         $72,125.92          $72,081.88
 5003792    HICKS            JIM HICKS                           $69,750.00          $69,607.50
 5003795    MINOR            DWIGHT MINOR                        $45,900.00          $45,900.00
 5003798    TILLMAN          HENRY TILLMAN                       $43,161.25          $43,065.52
 5003802    BLACKSTON        PATRICIA BLACKSTON                  $78,750.00          $78,608.95
 5003805    MITCHEM          EMERY MITCHEM                      $114,750.00         $114,615.26
 5003807    HARRELL          RICHARD HARRELL                     $35,518.60          $35,039.73
 5003809    FONTENOT         MERVIN VALMOND FONTENOT JR         $102,000.00         $101,791.73
 5003810    JONES            ROGER JONES                         $26,350.00          $26,282.59
 5003814    WINSTEAD         PAUL WINSTEAD                      $197,500.00         $197,050.41
 5003816    WILLIAMS         OLIVER CHARLES WILLIAMS             $81,060.53          $80,954.06
 5003818    BAKER            DARRELL E BAKER                     $63,283.00          $63,185.14
 5003823    BAUCOM           STEVE BAUCOM                       $106,064.12         $106,064.12
 5003825    YEOMANS          RANDALL D YEOMANS                   $63,898.18          $63,754.32
 5003826    SPEARS           ALICE SPEARS                        $58,400.00          $58,400.00
 5003829    WILKINS          WILLIAM ONEAL WILKINS               $39,574.75          $39,479.18
 5003830    HUGHES           GLYNN HUGHES                        $45,900.00          $45,822.66
 5003832    CORLEY           JAMES R CORLEY                      $42,500.11          $42,500.11
 5003834    JONES            HERMAN JONES JR                     $51,000.00          $50,894.28
 5003835    BENOIT           TIMOTHY B.F. BENOIT                 $75,200.00          $75,036.31
 5003837    MIZE             WILLIAM D MIZE                      $73,645.69          $73,495.03
 5003839    BOOTH            SAMUEL BOOTH                        $75,600.00          $75,429.49
 5003841    MANLEY           HELEN MANLEY                        $94,500.00          $94,336.34
 5003843    CAMPBELL         ROY CAMPBELL                        $39,422.96          $39,282.96
 5003845    SCHLITZ          WILMA J SCHLITZ                     $51,400.15          $51,271.16
 5003847    WILSON           ARON M WILSON                       $71,086.00          $71,086.00
 5003850    CIAMPI           MARK A CIAMPI                       $90,000.00          $89,999.99
 5003853    BLOW             VIVIAN B BLOW                       $17,200.00          $17,114.78
</TABLE>


                                       14
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5003855    GUIDRY           JOHN GUIDRY                         $69,607.33          $69,607.33
 5003859    PHILLIPS         BRIAN PHILLIPS                      $57,805.00          $57,683.69
 5003861    WILSON           RUSSELL WILSON                      $43,600.00          $43,600.00
 5003863    LOVE             DOBOURAHIA A LOVE                   $48,552.60          $48,376.59
 5003865    FARMER           SHAW ANN FARMER                     $87,587.65          $87,587.65
 5003867    BENNETT          BRUCE W BENNETT                    $188,372.55         $187,671.91
 5003869    CARVER           JEFFREY L CARVER                    $39,100.00          $39,100.00
 5003872    YOUNG            ELIZABETH J YOUNG                   $34,531.80          $34,531.80
 5003873    STIDHAM          DANNY RAY STIDHAM                   $45,049.93          $45,049.93
 5003876    SANFORD          CHERYL W SANFORD                    $45,900.00          $45,804.85
 5003877    WILLIAMSON       WILLIAM WILLIAMSON                  $77,118.00          $77,118.00
 5003880    JOHNSON          JOHN JOHNSON                        $59,446.93          $59,138.61
 5003882    HOWARD           JAMES HOWARD                        $70,408.02          $70,408.02
 5003885    THOMAS           BARBARA THOMAS                     $264,563.74         $264,563.74
 5003890    COX              JAMES R COX                        $251,910.70         $251,317.29
 5003893    PERRY            JIMMY PERRY                         $72,900.00          $72,539.41
 5003894    CRAWFORD         JACK C CRAWFORD                    $107,158.15         $107,158.15
 5003897    PALMER           LINDA PALMER                        $58,718.75          $58,718.75
 5003899    CREAMER          MARK DANIEL CREAMER                 $63,000.00          $63,000.00
 5003901    SAUL             JERRY B SAUL                        $77,749.60          $77,566.28
 5003903    BROWN            LINWOOD CHESTER BROWN               $62,399.99          $62,399.99
 5003908    BLACKWELL        ERIC BLACKWELL                      $56,669.80          $56,669.80
 5003910    FISHER           RONALD W FISHER                     $57,600.00          $57,600.00
 5003919    KILLEBREW        KENNY KILLEBREW                     $59,200.00          $59,200.00
 5003921    MANN             DANNY HUGH MANN                     $79,380.00          $79,380.00
 5003923    GIFFORD          CONNIE GIFFORD                      $59,221.61          $59,221.61
 5003925    WRIGHT           JEFFERY S WRIGHT                    $90,270.00          $90,270.00
 5003927    GRENKE           JOHN GRENKE                         $83,050.00          $83,050.00
 5003929    WALKER           GLENNA WALKER                       $58,499.17          $58,499.17
 5003930    ARD              LLOYD F ARD                         $51,372.00          $51,372.00
 5003932    CASTELLANOZ      ENRIQUE CASTELLANOZ                 $56,100.00          $56,100.00
 5003935    FRATARCANGELI    MARK FRATARCANGELI                  $36,044.33          $36,044.33
 5003936    BOATWRIGHT       ELLEN BOATWRIGHT                    $21,846.86          $21,794.56
 5003937    SMILEY           MELVIN D SMILEY                     $77,620.00          $77,620.00
 5003940    BAYES            LEAH COLLINS BAYES                  $30,568.00          $30,498.15
 5003942    MCAVOY           RUBY ALICE MCAVOY                   $76,500.00          $76,500.00
 5003944    JORDAN           PORTIA JORDAN                       $46,750.00          $46,705.77
 5003946    LEDOUX           JOSEPH HARRIS LEDOUX               $102,600.00         $102,600.00
 5003949    BUFFINGTON       MICHAEL BUFFINGTON                  $75,739.31          $75,739.31
 5003950    JONES            JOSEPH JONES                        $38,700.21          $38,700.21
 5003954    PERRY            LARRY PERRY                         $34,800.00          $34,800.00
 5003957    BROWN            AMY L BROWN                         $72,435.36          $72,435.36
 5003959    DELEON           MARIO ESTEBAN DELEON                $64,548.25          $64,548.25
 5003961    MCCLUSKEY        VIRGIL MCCLUSKEY                    $45,899.42          $45,899.42
 5003962    INGLES           LISA INGLES                         $51,095.53          $51,095.53
 5003965    HELLER           MELANIE L HELLER                    $61,110.50          $61,110.50
 5003966    HILL             JOHN HILL                           $63,000.00          $63,000.00
 5003970    BAYNES           ROBERT LEE BAYNES                   $52,800.00          $52,800.00
 5003973    TREMPS           DAVID E TREMPS                     $103,500.00         $103,500.00
</TABLE>


                                       15
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5003975    GILREATH         JAMES BARRY GILREATH               $131,811.85         $131,811.85
 5003977    CAPUCCI          ALAIN E CAPUCCI                     $57,332.87          $57,332.87
 5003979    NORRIS           NORMAN L NORRIS                     $38,880.00          $38,880.00
 5003981    PETIT            QUENTIN PETIT                       $76,500.00          $76,500.00
 5003984    PERRY            JACKIE A PERRY                     $124,939.48         $124,939.48
 5003986    WHITE            JASPER D WHITE                      $80,992.50          $80,992.50
 5003988    ROBINSON         MAJORIE B ROBINSON                  $58,763.49          $58,763.49
 5003989    PARCHER          KELLY E PARCHER                     $89,500.00          $89,500.00
 5003991    GEMENHARDT       SANDRA GEMENHARDT                   $64,000.00          $64,000.00
 5003993    BAILEY           JESSE T BAILEY                      $48,600.00          $48,600.00
 5003995    WILLIAMS         ANNIE WILLIAMS                      $85,889.18          $85,889.18
 5003996    PORTISH          LARRY EDWARD PORTISH                $91,254.40          $91,254.40
 5003998    HUGHES           BILLY RAY HUGHES                    $50,066.29          $50,066.29
 5004004    VERRET           LESLIE VERRET                       $50,400.00          $50,400.00
 5004007    MATTHEWS         DWIGHT MATTHEWS                     $82,498.21          $82,493.23
 5004013    TAYLOR           CHARLES TAYLOR                     $115,439.27         $115,439.27
 5004016    BLAKELY          DEBORAH BLAKELY                     $32,759.80          $32,759.80
 5004019    WILKINSON        CLIFFORD A WILKINSON                $89,500.00          $89,500.00
 5004023    HICKMAN          PAUL HICKMAN                        $58,320.00          $57,828.52
 5004030    DYSON            ROBERT GLEN DYSON                  $112,218.58         $112,218.58
 5004031    HEFNER           THOMAS HEFNER                      $161,994.96         $161,994.96
 5004034    WATSON           DENNIS WATSON                       $64,629.34          $64,629.34
 5004043    COOPER           IVY S COOPER                       $104,095.00         $104,095.00
 5004044    SYKES            THOMAS H SYKES                      $43,107.50          $43,107.50
 5004045    SHOLAR           LOUIS SHOLAR                        $39,599.88          $39,599.88
 5004052    DWYER            JAMES H DWYER                      $101,754.26         $101,754.26
 5004056    COOPERWOOD       DOROTHY COOPERWOOD                  $40,003.68          $40,003.68
 5004065    WALTON           DONALD RAY WALTON                   $82,682.60          $82,682.60
 5004071    NELSON           MICHAEL A NELSON                    $23,714.52          $23,714.52
 5004072    DAVIS            JAMES R DAVIS                       $50,755.30          $50,755.30
 5004075    RICE             RICHARD B RICE                      $65,599.50          $65,599.50
 5004078    HOLLEY           A RAY HOLLEY                        $62,224.38          $62,224.38
 5004084    DODSON           JASPER DODSON                       $40,001.60          $39,899.61
 5004093    MCCAN            WILLIAM MCCAN                       $58,059.34          $58,059.34
 5004098    MANRIQUEZ        RAUL MANRIQUEZ                      $68,000.14          $68,000.14
 5004101    HALL             LARRY A HALL                        $34,189.65          $34,189.65
 5004103    JONES            BOBBIE JONES                        $53,646.13          $53,646.13
 5004105    MULLINS          FREDDIE LAYNE MULLINS               $50,883.52          $50,883.52
 5004106    MAXENA           LARRAINE MAXENA                     $33,450.60          $33,450.60
 5004107    LACY             DOROTHY LACY                        $27,532.05          $27,532.05
 5004112    KNIGHT           DAVID B KNIGHT                      $56,399.08          $56,399.08
 5004113    BARR             EUGENE BARR                         $48,841.80          $48,841.80
 5004118    DAVIS            BILLY DAVIS                         $40,990.28          $40,990.28
 5004119    MOSELEY          WILLIAM C MOSELEY                   $54,343.99          $54,343.99
 5004121    GORDON           PATRICIA E GORDON                   $76,490.65          $76,490.65
 5004125    RESCIGNO         RICHARD D RESCIGNO                  $74,260.57          $74,260.57
 5004130    DININO           FRANK DININO JR                     $46,400.02          $46,400.02
 5004136    REINHOLT         SIDNEY RAY REINHOLT                 $33,870.06          $33,870.06
 5004138    LAWRENCE         JAN LAWRENCE                        $44,000.00          $44,000.00
</TABLE>


                                       16
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5004139    WAGNER           MICHAEL E WAGNER                    $85,690.00          $85,690.00
 5004141    MORRIS           JEFFREY L MORRIS                    $69,570.79          $69,570.79
 5004143    PRITCHARD        CHARLES ALBERT PRITCHARD           $113,918.00         $113,918.00
 5004148    SEATON           MALCOLM ODELL SEATON                $37,620.20          $37,620.20
 5004150    CROWE            LESLIE CROWE JR                     $41,632.45          $41,632.45
 5004151    BARNES           SAMUEL L BARNES                     $62,066.87          $62,066.87
 5004155    SIMS             DELORES SIMS                        $36,038.80          $36,038.80
 5004156    WATSON           PHYLLIS MAE WATSON                  $48,415.00          $48,415.00
 5004159    WESTFALL         ROGER WESTFALL                      $68,800.50          $68,800.50
 5004164    THOMAS           RAYMOND THOMAS                      $30,000.28          $30,000.28
 5004165    AWKARD           LARRY S AWKARD                      $50,400.00          $50,400.00
 5004168    GREENE           JOHN E GREENE                       $81,402.25          $81,402.25
 5004169    DORSEY           JAMES D DORSEY                     $100,000.00         $100,000.00
 5004170    CALLAWAY         DELPHIA JONES CALLAWAY              $63,375.75          $63,375.75
 5004177    WATERS           DONNA D WATERS                      $48,178.07          $48,178.07
 5004179    MATTSON          DONALD J MATTSON                    $35,764.82          $35,764.82
 5004183    ENGLISH          ANDREW S ENGLISH                    $42,500.00          $42,500.00
 5004192    LIDESTER         NATALIE E LIDESTER                  $52,399.90          $52,399.90
 5004195    BUNCH            JAMES WILLIAM BUNCH                 $34,958.00          $34,958.00
 5004197    RATLIFF          DONALD D RATLIFF JR                 $71,400.03          $71,400.03
 5004199    FUSSEL           LYNDA FUSSEL                        $33,988.30          $33,988.30
 5004200    THOMPSON         CHRISTOPHER D THOMPSON              $73,600.00          $73,600.00
 5004203    RICHTER          GLENN E RICHTER                    $376,250.00         $376,250.00
 5004204    ADKINS           DEANNA J ADKINS                     $73,143.40          $73,143.40
 5004210    GERALD           DAN C GERALD                        $39,956.70          $39,956.70
 5004215    SHEPHERD         CALVIN W SHEPHERD                   $49,600.01          $49,600.01
 5004217    MOORE            TIMOTHY EMMETT MOORE                $45,749.14          $45,749.14
 5004223    COOK             WENDY COOK                          $71,600.75          $71,600.75
 5004226    HOUSE            ANTHONY LAMOUNT HOUSE              $136,000.00         $136,000.00
 5004230    BROWN            BOBBY G BROWN                       $78,200.00          $78,200.00
 5004232    PRICE            JOHN EDWARD PRICE                   $62,441.16          $62,441.16
 5004239    JONES            BARBARA H JONES                     $59,707.67          $59,707.67
 5004241    RODRIGUEZ        NORMA RODRIGUEZ                    $290,315.29         $290,315.29
 5004247    BALL             GREGORY L BALL                      $49,850.00          $49,850.00
 5004249    JONES            EDDIE L JONES                       $71,391.34          $71,391.34
 5004251    BOYD             DEWAYNE A BOYD                      $54,400.00          $54,400.00
 5004252    AYALA            CARLOS ALFREDO AYALA                $48,980.90          $48,980.90
 5004258    BURKES           CHARLEY WILLIAM BURKES              $67,025.65          $67,025.65
 5004259    JUNE             ALEXANDER JUNE JR                   $64,800.00          $64,800.00
 5004262    SOUSA            JOHN F SOUSA                        $54,400.00          $54,400.00
 5004272    TURNAGE          ETRICE ROWELL TURNAGE               $59,999.50          $59,999.50
 5004275    HILL             DORIS T HILL                        $35,790.00          $35,790.00
 5004276    SHOEMAKE         WILLIAM A SHOEMAKE                 $200,400.00         $200,400.00
 5004277    COX              MAURICE H COX                       $48,400.00          $48,400.00
 5004279    MOBLEY           DENNIS E MOBLEY                     $58,875.00          $58,875.00
 5004281    LANTZ            DANNY L LANTZ                       $39,836.88          $39,836.88
 5004282    THOMPSON         TOM THOMPSON                        $53,551.48          $53,551.48
 5004293    SPLIETHOF        DAROL C SPLIETHOF                   $79,950.00          $79,950.00
 5004298    MONTELEONE       ANTHONY W MONTELEONE                $57,799.44          $57,799.44
</TABLE>


                                       17
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5004300    EMMONS           PHILLIP E EMMONS                    $64,345.64          $64,345.64
 5004304    EVANS            TERRY A EVANS                       $31,600.00          $31,600.00
 5004305    HUNTER           JAMES HUNTER                        $91,799.99          $91,799.99
 5004307    BARRON           LINDA BARRON                        $56,951.88          $56,951.88
 5004311    CALLIHAN         ALLEN CALLIHAN                      $37,366.08          $37,366.08
 5004314    WENZEL           JAMES WENZEL                        $23,971.00          $23,971.00
 5004316    BELCHER          WILLIAM L BELCHER                   $63,881.48          $63,881.48
 5004318    MARTIN           KEVIN MARTIN                        $93,600.00          $93,600.00
 5004321    BEWLEY           HOWARD BEWLEY                      $110,500.00         $110,500.00
 5004323    MADISON          JAMES R MADISON                     $67,996.00          $67,996.00
 5004325    TANNER           BETTY J TANNER                      $33,569.67          $33,569.67
 5004327    HUDSON           TERRY LEE HUDSON                    $43,156.24          $43,156.24
 5004331    ARNOLD           RICK A ARNOLD                       $40,000.00          $40,000.00
 5004333    WRIGHT           MEMORY M WRIGHT                     $64,799.90          $64,799.90
 5004336    KING             HECTOR L KING                       $59,500.00          $59,500.00
 5004338    BOWMAN           LLOYD D BOWMAN                      $92,825.60          $92,825.60
 5004340    HEWITT           LUCILLA A HEWITT                    $57,746.34          $57,746.34
 5004343    SINGLETON        ROBERT SINGLETON                    $17,925.00          $17,925.00
 5004352    TESORO           PERLITA G TESORO                   $100,958.73         $100,958.73
 5004355    HANCOCK          LARRY R HANCOCK                     $91,144.85          $91,144.85
 5004356    CARTER           GREG CARTER                         $70,125.00          $70,125.00
 5004362    EDWARDS          STANLEY T EDWARDS                   $95,215.00          $95,215.00
 5004367    DUAY             DWIGHT DUAY                         $34,405.28          $34,405.28
 5004369    CAPELLAN         HULDA R CAPELLAN                    $62,992.42          $62,992.42
 5004371    MATTINGLY        PATRICIA A MATTINGLY                $50,250.00          $50,250.00
 5004375    MCNEAVE          CYNTHIA J MCNEAVE                   $87,999.50          $87,999.50
 5004378    COFFIELD         ROBERT TERRY COFFIELD               $59,250.00          $59,250.00
 5004382    JONES            H CRAIG JONES                       $71,705.36          $71,705.36
 5004391    HURD             CARL MAYNARD HURD                   $48,750.00          $48,750.00
 5004393    DALE             RONALD LEE DALE                     $83,422.28          $83,422.28
 5004395    TURNER           DAVID W TURNER                      $79,934.85          $79,934.85
 5004405    HENDERSON        CANDI LOU HENDERSON                 $43,499.60          $43,499.60
 5004407    THOMAS           MARVA THOMAS                        $52,800.06          $52,800.06
 5004410    KNAPP            PAUL D KNAPP                        $52,032.71          $52,032.71
 5004422    MAY              ELAINE J MAY                        $51,200.00          $51,200.00
 5004424    REED             RICHARD L REED                      $65,510.70          $65,510.70
 5004426    HARRIS           JOHN H HARRIS                       $80,452.55          $80,452.55
 5004429    JIMENEZ          ANGEL JIMENEZ                       $40,600.00          $40,600.00
 5004444    WINFIELD         FRED H WINFIELD                     $68,818.00          $68,818.00
 5004446    LUCAS            JERRY W LUCAS                       $19,190.90          $19,190.90
 5004454    MAVIS            LINDA L MAVIS                      $113,999.40         $113,999.40
 5004456    MOSIER           TERRY A MOSIER                      $81,250.00          $81,250.00
 5004459    ROSENBERGER      MARK A ROSENBERGER JR              $113,310.00         $113,310.00
 5004463    BIGNER           CAROLE STUPKA BIGNER                $43,401.28          $43,401.28
 5004465    JOHNSON          HOWARD E JOHNSON III                $37,148.56          $37,061.54
 5004470    STOCKDALE        KEITH E STOCKDALE                   $72,184.08          $72,184.08
 5004471    KOLISH           BARBARA L KOLISH                   $186,133.36         $186,133.36
 5004477    MAST             RONALD L MAST                       $33,775.00          $33,775.00
 5004479    RAVEN            ERNEST RAVEN                        $86,798.49          $86,798.49
</TABLE>


                                       18
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5004481    LINEBERRY        HAROLD WAYNE LINEBERRY              $48,000.00          $48,000.00
 5004484    NANTHARATH       PONGPHILA NANTHARATH                $97,369.97          $97,369.97
 5004486    MILFORD          JAMES R MILFORD                     $45,042.63          $45,042.63
 5004487    KWASNIEWSKI      JAMES KWASNIEWSKI                  $106,190.16         $106,190.16
 5004490    BRINKS           RICHARD C BRINKS JR                 $82,728.01          $82,728.01
 5004494    RUTH             CAROLYN Y RUTH                      $37,966.60          $37,966.60
 5004495    SHUMACHER        JOHN SHUMACHER                      $70,463.48          $70,463.48
 5004496    FORSHEE          MICHAEL FORSHEE                     $93,499.20          $93,499.20
 5004499    WEILINSKI        TAMMY L WEILINSKI                   $70,549.99          $70,549.99
 5004502    RATLIFF          VIRGIL R RATLIFF JR                 $69,071.58          $69,071.58
 5004505    CAFFREY          NANCY CAFFREY                       $40,800.00          $40,800.00
 5004507    SEOANE           JOSEPH SEOANE                       $70,090.00          $70,090.00
 5004509    BARTLEY          ARTHUR A BARTLEY                    $33,695.97          $33,695.97            
 5004515    ELLIOTT          KEVIN ELLIOTT                       $55,055.23          $55,055.23
 5004518    STEVENSON        BRENT A STEVENSON                   $55,470.00          $55,470.00
 5004522    WILLIAMS         JOSEPHINE P WILLIAMS                $42,312.64          $42,312.64
 5004523    KAMERZELL        KATHLEEN A KAMERZELL                $52,800.00          $52,800.00
 5004525    STARKS           JOHN STARKS                         $61,600.00          $61,600.00
 5004529    ALLEY            REX D ALLEY                        $124,188.50         $124,188.50
 5004532    CLARK            GRAHAM B CLARK                      $54,745.53          $54,745.53
 5004534    KELLY            MICHAEL J KELLY                     $84,484.18          $84,484.18
 5004537    ROBERSON         ROBERT J ROBERSON                  $126,362.74         $126,362.74
 5004540    LONGSTRETH       SCOTT LONGSTRETH                    $95,594.48          $95,594.48
 5004542    LENTEN           MICHAEL LENTEN                      $44,103.12          $44,103.12
 5004545    ODOM             NETTI LYNN ODOM                     $31,500.00          $31,500.00
 5004549    RUEHR            MICHAEL ALLEN RUEHR                 $58,964.70          $58,964.70
 5004551    MYERS            CHARLES S MYERS                     $38,395.09          $38,395.09
 5004553    CLARK            BRIAN J CLARK                      $312,699.52         $312,699.52
 5004560    GALLIEN          RICHARD ALLEN GALLIEN               $69,200.00          $69,200.00
 5004563    EDWARDS          ALLISTER T EDWARDS                  $56,649.69          $56,649.69
 5004567    BOGAN            DAVID WILLIAM BOGAN                 $77,600.00          $77,600.00
 5004569    HAMPTON          LINDA C HAMPTON                     $78,786.27          $78,786.27
 5004572    HILL             WILLIAM HILL                        $67,500.00          $67,500.00
 5004574    GLASER           MICHAEL RAYMOND GLASER              $75,006.00          $75,006.00
 5004576    FIELDS           MILTON FIELDS                       $85,102.64          $85,102.64
 5004578    PIERCE           DIANE K PIERCE                      $60,918.52          $60,918.52
 5004581    DASUQI           AHDI N DASUQI                      $120,000.00         $120,000.00
 5004583    BURNS            THERON C BURNS                      $46,547.55          $46,547.55
 5004586    HATCHER          RICHARD L HATCHER                   $70,993.00          $70,993.00
 5004589    TITUS            BRIANT SCOTT TITUS                  $69,088.00          $69,088.00
 5004591    HARMS            ROLF HARMS                          $63,714.00          $63,714.00
 5004593    RASCH            ELLEN H RASCH                       $42,247.50          $42,247.50
 5004596    STEGALL          JEROME R STEGALL                    $78,402.00          $78,402.00
 5004598    MARANVILLE       PAUL R MARANVILLE                   $35,549.28          $35,549.28
 5004604    LOHMANN          THOMAS E LOHMANN                   $112,000.00         $112,000.00
 5004606    HEMME            RICHARD I HEMME                    $126,900.00         $126,900.00
 5004609    GRANGER          JOSEPH E GRANGER                   $181,137.50         $181,137.50
 5004612    WILIAMS          RUDOLPH WILIAMS                     $71,353.71          $71,353.71
 5004616    LEGRAND          CHARLES F LEGRAND                   $72,000.01          $72,000.01
</TABLE>


                                       19
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 5004622    HENDERSON        WILLIAM C HENDERSON                 $55,290.88          $55,290.88
 5004626    ELBERSON         JAMES L ELBERSON                   $128,000.00         $128,000.00
 5004643    HECK             LARRY JOE HECK                     $134,979.55         $134,979.55
 6000122    WARD             CHARLES  V WARD                     $24,000.00          $23,994.50
 6000124    SMITH            RANDY K SMITH                      $139,500.00         $139,457.81
 6000128    KEEN             TIMOTHY M KEEN                      $21,600.00          $21,583.67
 6000148    CARR             FREDDIE CARR                       $120,000.00         $120,000.00
 7000107    RICHARDS         GEORGE D RICHARDS                   $32,000.00          $31,978.62
 7000120    MYERS            JOSEPH MYERS                        $16,750.00          $16,598.22
 7000124    PASSMAN          GENE OVERTON PASSMAN                $40,800.00          $40,627.92
 7000132    WALKER           ANNETTE HILL WALKER                 $49,500.00          $49,471.52
 7000135    BROWN            LILLIAN BROWN                       $35,700.00          $35,625.08
 7000140    BAZIL            KENNETH C BAZIL                     $23,400.00          $23,038.52
 7000142    BENTON           VERNORN BENTON                      $42,500.00          $42,663.95
 7000143    BROWN            NICK L BROWN                        $39,600.00          $39,516.89
 7000146    CAMBRICE         VICTORIA A PRICE CAMBRICE           $41,950.00          $41,937.99
 7000152    COLLINS          BRIAN PAUL COLLINS                  $47,400.00          $47,400.00
 7000154    LANGE            RODNEY DEAN LANGE                   $85,500.00          $85,500.00
 7000161    MATHIEU          MILDRED SMITH MATHIEU               $22,500.00          $22,500.00
 7000162    WILLIAMS         DEISRAEL LABYRD WILLIAMS            $41,800.00          $41,800.00
 7000166    KENNEDY          ROSE MARY GLASPER KENNEDY           $52,900.00          $52,900.00
 7000167    MUNSON           TOMMY L MUNSON                      $43,650.00          $43,650.00
 8000207    RANSOM           JASON RANSOM                        $16,500.00          $16,487.93
 8000211    SMITH            JOHNNIE R SMITH                     $48,000.00          $47,952.47
 8000214    BOOTHE           KATIE BOOTHE                        $52,000.00          $51,970.01
 8000218    LIDDLE           DIANA M V LIDDLE                    $21,600.00          $20,521.62
 8000238    PORTER           MICHAEL A PORTER                    $20,400.00          $20,400.00
 8000241    MONTGOMERY       DOZIER W MONTGOMERY                 $80,800.00          $80,800.00
 8000501    HALSTEAD         JAMES A HALSTEAD                    $90,000.00          $89,927.99
 8000502    PARKER           DAVID E PARKER                      $57,600.00          $57,318.52
 8000503    ASHWOOD          WILLIAM RANDY ASHWOOD               $76,000.00          $75,959.37
 8000506    ADDIS            REBECCA S ADDIS                     $59,000.00          $58,404.58
 8000508    SUTTON           LYNN P SUTTON                       $83,300.00          $83,222.75
 8000513    SCHUBERT         ROBERT SCHUBERT                    $115,200.00         $114,830.76
 8000515    ROGERS           STEPHEN L ROGERS                    $68,000.00          $67,945.59
 8000517    PRESSON          WILLIAM R PRESSON JR                $90,000.00          $89,970.53
 8000520    BROWN            CHARLES HENRY BROWN                 $70,400.00          $70,376.94
 8000522    OSBORNE          DAVID A OSBORNE                     $58,400.00          $58,340.97
 8000524    STONE            GARY H STONE                        $60,000.00          $59,978.08
 8000527    BRYANT           RICHARD EUGENE BRYANT              $125,800.00         $125,563.92
 8000528    YEOMAN           MATLYNN B YEOMAN                    $52,125.00          $52,113.05
 8000533    SPRINGS          KERMIT L SPRINGS                    $60,300.00          $60,273.27
 8000534    TATE             JAMS H TATE                         $38,250.00          $38,238.78
 8000535    GANTT            BENJAMIN G GANTT                    $88,000.00          $87,971.81
 8000536    ANDREWS          EVERETTE R ANDREWS                  $44,000.00          $43,934.03
 8000538    BECKWITH         KEVIN HAZEL BECKWITH                $30,800.00          $30,787.73
 8000561    SANZ             PAUL SANZ                           $48,800.00          $48,780.56
 8000566    ABALOS           LAWRENCE B ABALOS                   $60,000.00          $59,956.65
 8000651    TYRREL           EVELYN TYRREL                       $52,000.00          $52,000.00
</TABLE>


                                       20
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
 8000658    PRESSLEY         LORIE G PRESSLEY                    $35,250.00          $35,250.00
 8000660    JOHNSON          CURLEY BELL JOHNSON                 $48,750.00          $48,750.00
 8000664    ADAMS            ROBERT FRANKLIN ADAMS               $41,250.00          $41,250.00
 8000668    JOHNSON          DONNA JOHNSON                       $59,280.00          $59,280.00
 8000670    BROCKINGTON      ETHEL D BROCKINGTON                 $40,000.00          $40,000.00
 8000672    BARRETT          HOWARD BARRETT JR                   $60,675.00          $60,675.00
 8000681    EVERETT          ELIZABETH B EVERETT                 $66,400.00          $66,400.00
 8000684    WILKERSON        JOHN D WILKERSON                   $140,000.00         $140,000.00
 8000687    MOORE            RICHARD L MOORE                     $82,500.00          $82,500.00
 8000690    DODSON           DANIEL W DODSON                     $84,000.00          $84,000.00
 8000692    HATFIELD         KENNETH L HATFIELD                  $54,400.00          $54,400.00
 8000694    THOMPSON         CHARLES E THOMPSON JR               $59,250.00          $59,250.00
 8000696    OMAR             RANDI L OMAR                        $95,200.00          $95,200.00
 8000698    DUNCAN           LANORA A DUNCAN                     $51,750.00          $51,750.00
 8000700    TAYLOR           CAROL LOUISE TAYLOR                 $62,250.00          $62,250.00
 8000704    CHAFFIN          DOUGLAS E CHAFFIN                   $45,227.00          $45,227.00
 8000705    SANDERS          WAYNE T SANDERS                     $47,200.00          $47,200.00
 8000707    LAWSON           GEOFFREY A LAWSON                   $76,800.00          $76,800.00
 8000712    FRAZIER          WILBERT FRAZIER                     $89,600.00          $89,600.00
 8000714    FUTRELL          KIMOTHY DUANE FUTRELL               $66,000.00          $66,000.00
 8000717    AMATO            MICHAEL C AMATO                    $142,000.00         $142,000.00
 8000719    ROSENBAUM        ELIZABETH IRENE ROSENBAUM           $88,000.00          $88,000.00
 8000721    JOHNSON          JOHN F JOHNSON                      $50,000.00          $50,000.00
 8000723    SAVAGE           RONALD SAVAGE SR                    $72,800.00          $72,800.00
 8000726    SHEPPARD         JAMES E SHEPPARD                   $105,600.00         $105,600.00
 8000729    CAIN             GERALD MILLER CAIN                  $52,000.00          $52,000.00
 8000731    CHAPMAN          BARBARA J CHAPMAN                   $41,000.00          $41,000.00
 8000732    BORDEAUX         WILLIAM A BORDEAUX                  $64,800.00          $64,800.00
 8000734    FASCELLA         LISA MARIE FASCELLA                 $57,000.00          $57,000.00
 8000736    BABSON           WILLIAM BRADLEY BABSON              $56,250.00          $56,250.00
 8000741    WARREN           JOHN LEWIS WARREN JR                $48,750.00          $48,750.00
 8000743    CAMERON          LUTHER W CAMERON                    $58,950.00          $58,950.00
 8000745    EVANS            JAMES CLIFTON EVANS JR              $93,600.00          $93,600.00
 8000750    CROOMS           ERNEST CROOMS                       $64,000.00          $64,000.00
 8000777    KETELSEN         GARY A KETELSEN                     $64,600.00          $64,600.00
 8000780    FREEMAN          JAMES ERVIN FREEMAN                 $60,560.00          $60,560.00
 8000813    RICHARD          SANDRA P RICHARD                    $52,400.00          $52,400.00
 8000831    PITARO           MICHELLE M PITARO                  $107,920.00         $107,920.00
 8000838    DAWSON           MELVIN L DAWSON                     $25,500.00          $25,500.00
 9001001    YOUNG            LONNY E YOUNG                       $34,500.00          $34,459.75
21000130    KIRKLAND         RONALD L KIRKLAND                   $70,186.00          $69,879.31
21000142    DUPLANTIS        CONNELY I DUPLANTIS                 $34,937.50          $34,599.43
21000146    YATES            RICHARD YATES                       $75,166.44          $74,871.38
21000150    FITCH            BRYAN KEITH FITCH                   $61,200.62          $60,787.38
21000154    TREVARROW        TROY ALLEN TREVARROW                $44,812.60          $44,715.50
21000161    HUDSON           CORA J HUDSON                       $71,200.21          $70,878.21
21000163    RUSSELL          CHARLES S RUSSELL                   $79,372.65          $78,610.27
21000170    MARTIN           CHARLES C MARTIN III               $100,800.00         $100,376.49
21000177    NOWLIN           GARY JOYCE NOWLIN                   $61,740.00          $61,468.96
</TABLE>


                                       21
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
21000180    THOMAS           MARTIN LEE THOMAS                   $45,000.00          $44,938.14
21000186    MOYERS           PAMELA JOYCE MOYERS                 $60,200.00          $60,069.45
21000188    HANSON           RITA ANN HANSON                     $30,562.89          $30,520.43
21000189    SILCOX           VIRGIL SILCOX JR                    $73,504.39          $73,370.42
21000193    GREENE           RICHIE GREENE                       $27,000.00          $26,941.01
21000202    MOORE            CHARLES MOORE                       $60,771.22          $60,639.80
21000208    HAYES            RITCHIE L HAYES                     $49,200.00          $49,141.22
21000211    COTHRAN          WILLIAM E COTHRAN JR                $25,666.81          $25,609.19
21000213    BENNETT          DONNIE BENNETT                      $58,400.00          $58,283.04
21000217    PAGE             JOHN W PAGE SR                      $69,385.00          $69,235.65
21000220    TURNER           BILLY J TURNER                      $51,249.26          $51,125.11
21000222    KLOCK            PATRICIA SCHULTZ KLOCK              $98,600.00          $98,400.19
21000226    HAYWOOD          DOROTHY HAYWOOD                     $46,750.00          $46,702.74
21000228    JONES            BOBBY JONES                         $51,295.25          $51,197.35
21000235    FITZHUGH         BRUCE W FITZHUGH                   $120,800.00         $120,498.50
21000238    MARTINEZ         CHRISTOPHER MARTINEZ                $68,034.00          $68,034.00
21000239    MASON            RAY ANTHONY MASON                   $53,550.08          $53,431.94
21000249    MUSTARD          DOUGLAS MUSTARD                     $47,863.11          $47,764.26
21000260    SIMS             JACK LEE SIMS III                   $38,399.08          $38,234.88
21000266    DAVIS            DANIEL D DAVIS                      $39,999.50          $39,823.91
21000277    CROSSETT         WILLIAM F CROSSETT                  $42,480.00          $42,480.00
21000280    BEAGLES          RICHARD D BEAGLES                   $44,000.53          $43,787.20
21000297    PLAIR            FREDWARD PLAIR                      $49,154.89          $48,915.85
21000299    BUTTERSON        TERRY L BUTTERSON                  $119,999.58         $119,999.58
21000303    OFFICER          WAYNE OFFICER                       $69,653.55          $69,653.55
21000305    CLAGGETT         KAREN A CLAGGETT                    $80,995.00          $80,602.32
21000309    TREVARROW        CHRISTOPHER J TREVARROW             $29,880.00          $29,817.76
21000311    BRADFORD         STEPHANIE A BRADFORD                $75,201.49          $75,201.49
21000318    PRIM             THOMAS C PRIM JR                    $48,000.00          $48,000.00
21000321    TRUESDELL        PAUL GRANT TRUESDELL                $63,231.37          $63,231.37
21000323    OGLESBY          MALCOLM RALPH OGLESBY               $23,000.54          $23,000.54
21000325    VICENTE          LEONARDO PACHECO VICENTE            $66,420.33          $66,420.33
21000331    ALVARADO         OSBERTO R ALVARADO                  $56,519.20          $56,519.20
21000336    HARRIS           BOBBIE R HARRIS                     $36,445.00          $36,445.00
21000338    WATSON           JAMES T WATSON                     $278,212.48         $278,212.48
21000340    SANDERS          JOHNNY SANDERS                      $35,968.23          $35,968.23
21000341    RICHARDSON       SIDNEY L RICHARDSON                 $55,579.00          $55,579.00
21000345    PEARSON          JAMES H PEARSON                     $66,416.00          $66,416.00
21000347    SADDLER          RANDY SADDLER                       $44,275.90          $44,165.72
21000355    CHAMBERS         WESLEY FRANKLIN CHAMBERS            $65,052.09          $65,052.09
21000358    WATSON           JAMES M WATSON                      $75,943.97          $75,943.97
21000361    MAY              WALTER EUGENE MAY                   $72,650.00          $72,650.00
21000363    REAVEY           SANDRA A REAVEY                     $89,362.75          $89,362.75
21000365    SHARPE           TERENCE C SHARPE                    $59,202.28          $59,202.28
21000368    GREENE           ARTHUR S GREENE JR                 $123,250.61         $122,975.22
21000371    WINDHAM          TONIA L WINDHAM                     $48,162.14          $48,162.14
21000374    WIGGINGTON       JAMES S WIGGINGTON                  $93,461.84          $93,461.84
21000375    LAMB             JAMES M LAMB                        $34,764.00          $34,764.00
21000377    RILEY            DOROTHY DIANE RILEY                 $37,385.20          $37,385.20
</TABLE>


                                       22
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
21000382    TOWNSEND         ALLEN TOWNSEND JR                   $72,351.30          $72,351.30
21000384    WILLING          MARILYN T WILLING                  $134,455.49         $134,174.38
21000386    HERRING          KENNETH R HERRING                   $32,341.68          $32,341.68
21000390    HENSLEY          DAVID L HENSLEY                    $111,982.98         $111,982.98
21000393    DEMOSS           GARY G DEMOSS                       $55,000.00          $55,000.00
21000397    MOREFIELD        JACK C MOREFIELD                    $48,268.00          $48,268.00
21000398    COTTRELL         ROBERT COTTRELL                     $59,515.00          $59,515.00
21000407    DIXON            BRYAN JOE DIXON                     $54,339.05          $54,339.05
21000409    SANDLIN          JAMES L SANDLIN                     $31,998.54          $31,998.54
21000411    ROBERSON         MARILYNN R ROBERSON                 $41,598.93          $41,598.93
21000415    DUFF             DANIL L DUFF                        $79,050.52          $79,050.52
21000419    LIVINGSTON       JOHN MERRICK LIVINGSTON             $64,523.70          $64,523.70
21000421    TURRENTINE       SHAWN TURRENTINE                    $89,600.88          $89,600.88
21000424    GRIFFIN          NATHANIEL M GRIFFIN                 $93,449.50          $93,449.50
21000426    SCHAUER          RICHARD A SCHAUER                   $55,987.89          $55,987.89
21000428    BABB             VERNON R BABB                       $55,000.00          $55,000.00
21000430    YOUNG            FRED L YOUNG                        $45,700.97          $45,700.97
21000432    HANRATTY         ROBERT E HANRATTY                   $59,499.73          $59,499.73
21000437    MCCRAY           TIMOTHY D MCCRAY                    $82,875.00          $82,875.00
21000439    KIRKLAND         CARL W KIRKLAND SR                  $47,861.80          $47,861.80
21000443    BURNETT          DONALD L BURNETT                    $63,927.52          $63,927.52
21000452    FERGUSON         TRAVIS FERGUSON                     $49,599.00          $49,599.00
21000455    PIERSON          JERRY PIERSON                       $85,603.67          $85,603.67
21000457    WELLMAN          WILLIAM B WELLMAN                   $56,800.00          $56,800.00
21000458    WOOD             JOHN N WOOD                        $107,950.00         $107,950.00
21000460    BARNHART         HAROLD CLARENCE BARNHART            $52,800.00          $52,800.00
21000467    WILKERSON        EDDIE GENE WILKERSON                $42,797.65          $42,797.65
21000473    BOLLING          HELEN H BOLLING                     $78,752.50          $78,752.50
21000477    HADLEY           ROBERT T HADLEY                     $85,600.00          $85,600.00
21000480    BREWER           RONALD E BREWER                     $51,998.48          $51,998.48
21000486    HAMPTON          JOHN ROBERT HAMPTON                 $56,522.70          $56,522.70
21000488    BASHAM           LARRY M BASHAM                      $45,791.33          $45,791.33
21000492    REEDY            DENNIS M REEDY                     $142,320.00         $142,320.00
21000495    RETHERFORD       RICKY V RETHERFORD                  $60,800.00          $60,800.00
21000498    PYRTLE           MICHAEL EUGENE PYRTLE               $79,950.00          $79,950.00
21000502    CROCKER          ERIC B CROCKER                      $46,432.37          $46,432.37
21000508    MOSS             WILLIAM EARL MOSS                   $46,495.48          $46,495.48
21000511    MADRY            TIMOTHY P MADRY                    $188,655.00         $188,655.00
21000512    DALTON           PAULA IRENE DALTON                  $30,800.00          $30,800.00
21000516    JUGE             RUSSEL J JUGE                       $32,934.50          $32,934.50
21000517    ADAMS            TIMOTHY H ADAMS                     $58,400.83          $58,400.83
21000519    LOPEZ            CHERYL A LOPEZ                      $76,000.16          $76,000.16
21000521    HALL             BLAIR C HALL                       $152,796.87         $152,796.87
21000524    DAVIS            WARREN L DAVIS                      $55,109.20          $55,109.20
21000527    BISHOP           GREGORY B BISHOP                    $58,331.76          $58,331.76
21000529    WERNER           CHELSEA G WERNER                    $42,398.95          $42,398.95
21000531    ZELENAK          JOHN R ZELENAK                      $54,400.00          $54,400.00
21000533    VENABLE          JOANNE VENABLE                      $89,667.59          $89,667.59
21000539    ANDERSON         ROY DELL ANDERSON                   $66,000.00          $66,000.00
</TABLE>


                                       23
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
21000542    CAREY            BRIAN H CAREY                       $69,600.00          $69,600.00
21000545    ANDERSON         SCOTT R ANDERSON                    $82,400.00          $82,400.00
21000549    GENDRON          CATHERINE LOUISE GENDRON            $45,895.75          $45,895.75
21000550    FIGUEROA         EDDIE A FIGUEROA                    $49,602.58          $49,602.58
21000552    HARRELSON        PATRICIA STANLEY HARRELSON          $35,250.50          $35,250.50
21000553    HORN             DIANA L VAN HORN                    $79,200.00          $79,200.00
21000555    WOOD             BRAD A WOOD                         $58,854.55           $4,405.31
21000558    GLASGOW          MARTHA ANN GLASGOW                  $31,999.56          $31,999.56
21000564    REICH            ROBERT F REICH                      $76,737.77          $76,737.77
21000567    BROWN            RONALD W BROWN JR                   $67,499.15          $67,499.15
21000571    ABBETT           AMY L ABBETT                        $67,126.58          $67,126.58
21000579    JOHNSON          FRED R JOHNSON                      $95,042.48          $95,042.48
21000600    SPELLS           ARCHIE LEE SPELLS                   $17,549.45          $17,549.45
21000603    STICKELL         TONY EUGENE STICKELL                $64,499.70          $64,499.70
21000605    RADANDT          JACK RADANDT                        $65,157.70          $65,157.70
21000612    KING             WILLIAM M KING                      $47,119.05          $47,119.05
21000614    COBB             COLEMAN B COBB                      $57,750.00          $57,750.00
21000616    GILLESPIE        BASHARA GILLESPIE                   $43,719.00          $43,719.00
21000620    EL-ZEIN          AMHAD EL-ZEIN                       $39,752.46          $39,752.46
21000622    HARRIS           LARRY PATRICK HARRIS                $36,746.76          $36,746.76
21000624    LEONARD          RICHARD J LEONARD                   $33,792.35          $33,792.35
21000625    GALLEGOS         FRANK GALLEGOS                      $35,231.74          $35,231.74
21000627    WILLIAMS         GEORGE C WILLIAMS                   $46,633.08          $46,633.08
21000629    MARSHALL         FLOYD SAMUELL MARSHALL              $63,997.00          $63,997.00
21000631    GREEN            DARRYL J GREEN                      $67,997.11          $67,997.11
21000633    DAVIDSON         KENNETH A DAVIDSON                 $129,004.07         $129,004.07
21000635    GOOLSBY          PAUL A GOOLSBY                      $69,376.64          $69,376.64
21000636    PURCELL          BRIAN PURCELL                       $54,262.04          $54,262.04
21000638    CAMON            ARTIS CAMON JR                      $48,595.50          $48,595.50
21000640    WILBURN          WENDY DANIELLE WILBURN              $72,004.47          $72,004.47
21000642    STAFFORD         RICHARD H STAFFORD                  $35,623.00          $35,623.00
21000645    HAMILTON         BRENT A HAMILTON                    $28,800.40          $28,800.40
21000647    MCCREADY         LEON J MCCREADY                     $68,357.67          $68,357.67
21000649    GUTIERREZ        JUAN D GUTIERREZ                    $99,999.90          $99,999.90
21000651    HIGBEE           PAMELA HIGBEE                       $24,692.82          $24,692.82
21000652    TREGEMBO         TINA M TREGEMBO                     $48,743.75          $48,743.75
21000653    FIELDS           JOE FIELDS JR                       $51,475.96          $51,475.96
21000655    KNECHT           CHARLES N KNECHT                   $167,900.67         $167,900.67
21000657    EPPS             HENRY EPPS                          $42,604.21          $42,604.21
21000658    ONEBENE          GLENN P ONEBENE SR                  $49,122.49          $49,122.49
21000666    DALFREY          TRACEY JOSEPH DALFREY              $112,309.60         $112,309.60
21000668    TATUM            RAYMOND D TATUM                     $55,193.69          $55,193.69
21000676    DEVRIES          MARK DEVRIES                        $63,750.00          $63,750.00
21000678    DEVRIES          MARK DEVRIES                        $29,623.10          $29,623.10
21000679    BEAUDETTE        RAYMOND F BEAUDETTE                 $27,999.40          $27,999.40
21000680    MORRIS           THOMAS RAY MORRIS                   $45,749.61          $45,749.61
21000686    FORTUNE          RUMI B FORTUNE                      $84,000.00          $84,000.00
21000715    BROWN            MICHAEL BROWN                       $34,395.00          $34,232.78
22000101    SHUMATE          TERRY SHUMATE                       $68,400.00          $68,400.00
</TABLE>


                                       24
<PAGE>

<TABLE>
<C>         <S>              <C>                                <C>                 <C>        
22000103    ADKINS           DIANA W ADKINS                      $84,058.25          $84,058.25
22000105    DUNN             DOUGLAS DUNN                        $63,376.00          $63,376.00
22000109    STONE            DEBORA W STONE                      $63,892.66          $63,892.66
22000112    SMITH            PHYLLIS A SMITH                     $40,000.00          $40,000.00
22000115    TOLER            BRENDA K TOLER                      $48,250.13          $48,250.13
22000118    NORRIS           JEFFREY G NORRIS                    $67,704.15          $67,704.15
22000121    BUFFINGTON       TIMOTHY G BUFFINGTON                $72,000.00          $72,000.00
22000123    THOMAS           ROOSEVELT THOMAS                    $60,535.28          $60,535.28
22000130    TAYLOR           TERRY TAYLOR                        $32,400.00          $32,400.00
22000135    BALDWIN          KIKI NUNNERY BALDWIN                $97,200.00          $97,199.99
22000144    JOHNSTON         RICKY L JOHNSTON                   $102,000.00         $102,000.00
22000146    TINSLEY          JOHN F TINSLEY                      $48,954.42          $48,954.41
22000147    WILSON           GLORIA ELIZABETH WILSON             $17,501.00          $17,501.00
22000148    SUPPES           TODD M SUPPES                       $43,695.69          $43,695.69
22000149    TOMASELLI        MICHAEL F TOMASELLI                 $63,900.00          $63,900.00
22000154    VALLAD           DONALD L VALLAD JR                  $43,200.00          $43,200.00
22000158    ROBINSON         JOAN G ROBINSON                     $44,330.00          $44,330.00
22000160    FUGITT           MARY FUGITT                         $39,200.00          $39,200.00
22000162    WISE             HENRY C WISE                        $39,950.00          $39,950.00
22000163    SKUTT            KEITH O SKUTT                       $68,511.69          $68,511.69
22000164    BARTLETT         ROBERT H BARTLETT                   $30,000.00          $30,000.00
22000168    DEWILDE          EUGENE J DEWILDE JR                 $91,350.00          $91,350.00
22000170    HUMPHRIES        LEONARD HUMPHRIES                  $152,150.00         $152,150.00
22000172    BURNHAM          DONALD L BURNHAM                    $44,800.00          $44,800.00
22000174    PERRY            ALLEN E PERRY                      $118,883.13         $118,883.13
22000178    SCHAARD          WILLIAM A SCHAARD                  $127,600.00         $127,600.00
22000181    CHAPKO           FRANK CHAPKO                        $65,600.00          $65,600.00
22000183    JOHNSON          HELENA JACKSON JOHNSON              $49,500.00          $49,500.00
22000185    HAMMILL          JOHN PATRICK HAMMILL                $85,547.93          $85,547.93
22000187    MOORE            JULIUS C MOORE                      $64,350.00          $64,350.00
22000189    PRESTON          JOYCE PRESTON                       $49,600.00          $49,600.00
22000197    GWYNN            ROBERT W GWYNN                      $22,575.00          $22,575.00
22000200    CAMPBELL         CAROL CAMPBELL                      $40,000.00          $40,000.00
22000202    CROUCH           SAMUEL LAWRENCE CROUCH JR           $62,700.00          $62,700.00
22000204    BERGIN           HOWARD E BERGIN                     $39,065.37          $39,065.37
22000212    MOORE            JAMES MOORE                         $87,921.59          $87,921.59
22000216    BOYER            WILLIAM R BOYER                     $48,590.00          $48,590.00
95003005    JONES            AARON JONES                         $60,750.00          $60,750.00
95003007    BURNS            HENRY O BURNS                       $22,131.80          $22,131.80
95003009    JOSSELYN         WAYNE K JOSSELYN                    $70,980.00          $70,980.00
                                                                                 $77,526,089.80
</TABLE>


                                       25



                                                                     EXHIBIT 4.2

                               FINANCIAL GUARANTY
                                INSURANCE POLICY

Trust:  As described in Endorsement No. 1                    Policy No.: 50571-N
  

Certificates: Emergent Home Equity Loan Pass-Through   Date of Issuance: 3/26/97
              Certificates, Series 1997-1, Class  A-1, 
              Class A-2 and Class A-3 Certificates 
              having an aggregate original Certificate 
              Principal Balance of $75,000,000

     FINANCIAL SECURITY ASSURANCE INC. ("Financial Security"), for consideration
received,  hereby  UNCONDITIONALLY AND IRREVOCABLY GUARANTEES to the Trustee for
the benefit of each  Holder,  subject  only to the terms of this  Policy  (which
includes each endorsement  hereto),  the full and complete payment of Guaranteed
Distributions with respect to the Certificates of the Trust referred to above.

     For the further protection of each Holder,  Financial Security  irrevocably
and  unconditionally  guarantees  payment of the amount of any  distribution  of
principal or interest with respect to the  Certificates  made during the Term of
this Policy to such Holder that is subsequently avoided in whole or in part as a
preference payment under applicable law.

     Payment of any amount  required  to be paid under this  Policy will be made
following  receipt by Financial  Security of notice as described in  Endorsement
No. 1 hereto.

     Financial  Security  shall be  subrogated  to the rights of each  Holder to
receive  distributions  with respect to each  Certificate held by such Holder to
the extent of any payment by Financial Security hereunder.

     Except to the extent  expressly  modified by Endorsement  No.1 hereto,  the
following  terms  shall have the  meanings  specified  for all  purposes of this
Policy.  "Holder" means the registered  owner of any Certificate as indicated on
the  registration  books  maintained  by or on  behalf of the  Trustee  for such
purpose or, if the Certificate is in bearer form, the holder of the Certificate.
"Trustee",  "Guaranteed  Distributions" and "Term of this Policy" shall have the
meanings set forth in Endorsement No. 1 hereto.


     This Policy sets forth in full the undertaking of Financial  Security,  and
shall not be modified, altered or affected by any other agreement or instrument,
including any modification or amendment thereto.  Except to the extent expressly
modified by an endorsement  hereto,  the premiums paid in respect of this Policy
are nonrefundable for any reason whatsoever.  This Policy may not be canceled or
revoked during the Term of this Policy. An acceleration payment shall not be due
under this Policy  unless such  acceleration  is at the sole option of Financial
Security. THIS POLICY IS NOT COVERED BY THE PROPERTY/CASUALTY INSURANCE SECURITY
FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.

     In witness  whereof,  FINANCIAL  SECURITY  ASSURANCE  INC.  has caused this
Policy to be executed on its behalf by its Authorized Officer.

                                            FINANCIAL SECURITY ASSURANCE INC.

                                            By /s/ Roger Taylor
                                               ---------------------------------
                                                         AUTHORIZED OFFICER

A subsidiary of Financial Security Assurance Holdings Ltd.
 350 Park Avenue, New York, N.Y. 10022-6022                       (212) 826-0100
Form 101NY (5/89)

<PAGE>

                              ENDORSEMENT NO. 1 TO
                       FINANCIAL GUARANTY INSURANCE POLICY


FINANCIAL SECURITY ASSURANCE INC.

TRUST:                     Established  pursuant to the  Pooling  and  Servicing
                           Agreement,  dated as of March 1, 1997, among Emergent
                           Mortgage  Corp.  as servicer,  Prudential  Securities
                           Secured Financing  Corporation as depositor and First
                           Union National Bank of North Carolina as trustee.

POLICY NO.:                50571-N

SECURITIES:                Emergent Home Equity Loan Pass-Through  Certificates,
                           Series  1997-1,  Class  A-1,  Class A-2 and Class A-3
                           Certificates    (collectively,     the    "Class    A
                           Certificates")    having   an   aggregate    original
                           Certificate Principal Balance of $75,000,000.

DATE OF ISSUANCE:          March 26, 1997

     1. Definitions.  For all purposes of this Policy, the terms specified below
shall have the meanings or constructions provided below.  Capitalized terms used
herein and not otherwise  defined herein shall have the meanings provided in the
Pooling and Servicing Agreement unless the context shall otherwise require.

     "Business Day" means any day other than (i) a Saturday or Sunday, or (ii) a
day on which banking institutions in New York are authorized or obligated by law
or executive order to be closed.

     "Guaranteed  Distributions" means, with respect to the Class A Certificates
and any Distribution Date, the sum of (i) the Interest  Distribution  Amount for
the  Class  A  Certificates  on  such  Distribution  Date,  (ii)  any  Remaining
Overcollateralization  Deficit  and  (iii)  without  duplication  of the  amount
specified  in  clause  (ii),  on the  final  Distribution  Date for the  Class A
Certificates,  the  outstanding  Certificate  Principal  Balance of such Class A
Certificates,  if any, in each case in accordance with the original terms of the
Securities  without regard to any amendment or modification of the Securities or
the Pooling and Servicing  Agreement except amendments or modifications to which
Financial Security has given its prior written consent. Guaranteed Distributions
shall not include,  nor shall  coverage be provided under this Policy in respect
of  shortfalls,  if any,  attributable  to the  application  of the Relief  Act,

<PAGE>

Prepayment Interest Shortfalls or any taxes, withholding or other charge imposed
by any  governmental  authority  due  in  connection  with  the  payment  of any
Guaranteed Distribution to a Holder.

     "Policy" means this Financial  Guaranty  Insurance Policy and includes each
endorsement thereto.

     "Pooling  and  Servicing   Agreement"   means  the  Pooling  and  Servicing
Agreement, dated as of March 1, 1997, among Emergent Mortgage Corp. as servicer,
Prudential Securities Secured Financing Corporation as depositor and First Union
National  Bank of North  Carolina  as trustee,  as amended  from time to time as
required by the Pooling and Servicing  Agreement in accordance with the terms of
the Pooling and Servicing Agreement and with the consent of Financial Security.

     "Receipt" and "Received" mean actual delivery to Financial  Security and to
the Fiscal Agent (as defined below), if any, at or prior to 12:00 noon, New York
City time,  on a Business Day;  delivery  either on a day that is not a Business
Day, or after 12:00 noon, New York City time,  shall be deemed to be Received on
the next succeeding  Business Day. If any notice or certificate  given hereunder
by the Trustee is not in proper form or is not properly  completed,  executed or
delivered,  it shall be deemed not to have been Received, and Financial Security
or its Fiscal  Agent  shall  promptly  so advise the Trustee and the Trustee may
submit an amended notice.

     "Term of This  Policy"  means the  period  from and  including  the Date of
Issuance  to and  including  the date on  which  (i) the  aggregate  Certificate
Principal  Balance of the  Securities is zero,  (ii) any period during which any
payment  on the  Securities  could  have been  avoided  in whole or in part as a
preference  payment under  applicable  bankruptcy,  insolvency,  receivership or
similar law has expired, and (iii) if any proceedings  requisite to avoidance as
a preference  payment have been  commenced  prior to the  occurrence  of (i) and
(ii), a final and non-appealable order in resolution of each such proceeding has
been entered.

     "Trustee"  means  First  Union  National  Bank of  North  Carolina,  in its
capacity as Trustee under the Pooling and Servicing  Agreement and any successor
in such capacity.

     2.   Notices   and   Conditions   to  Payment  in  Respect  of   Guaranteed
Distributions.   Following  Receipt  by  Financial  Security  of  a  notice  and
certificate  from  the  Trustee  in the  form  attached  as  Exhibit  A to  this
Endorsement, Financial Security will pay any amount payable hereunder in respect
of Guaranteed  Distributions out of the funds of Financial Security on the later

                                       -2-

<PAGE>

to occur of (a) 12:00  noon,  New York City  time,  on the second  Business  Day
following  such  Receipt;  and (b)  12:00  noon,  New  York  City  time,  on the
Distribution Date to which such claim relates. Payments due hereunder in respect
of Guaranteed  Distributions  will be disbursed by wire transfer of  immediately
available  funds to the Policy  Payments  Account  established  pursuant  to the
Pooling and Servicing  Agreement or, if no such Policy Payments Account has been
established, to the Trustee.

     Financial Security shall be entitled to pay any amount hereunder in respect
of Guaranteed Distributions,  including any acceleration payment, whether or not
any notice and  certificate  shall have been  Received by Financial  Security as
provided above.  Guaranteed  Distributions  insured  hereunder shall not include
interest in respect of principal paid hereunder on an accelerated basis accruing
from  after  the  date  of  such  payment  of  principal.  Financial  Security's
obligations hereunder in respect of Guaranteed Distributions shall be discharged
to the extent funds are


disbursed by Financial Security as provided herein whether or not such funds are
properly applied by the Trustee.

     3. Notices and Conditions to Payment in Respect of Guaranteed Distributions
Avoided as Preference  Payments.  If any amount  previously  distributed  on the
Class A  Certificates  is  avoided  as a  preference  payment  under  applicable
bankruptcy, insolvency, receivership or similar law, Financial Security will pay
such amount out of the funds of Financial  Security on the later of (a) the date
when due to be paid pursuant to the Order  referred to below or (b) the first to
occur of (i) the fourth  Business Day  following  Receipt by Financial  Security
from the  Trustee  of (A) a  certified  copy of the  order of the court or other
governmental  body which exercised  jurisdiction to the effect that the relevant
Holder is required to return  principal or interest  distributed with respect to
the  Class  A  Certificate   during  the  Term  of  this  Policy   because  such
distributions were avoidable as preference payments under applicable  bankruptcy
law (the "Order"),  (B) a certificate of the relevant  Holder that the Order has
been entered and is not subject to any stay and (C) an assignment  duly executed
and delivered by the relevant Holder, in such form as is reasonably  required by
Financial  Security and provided to the relevant  Holder by Financial  Security,
irrevocably  assigning  to  Financial  Security  all  rights  and  claims of the
relevant Holder relating to or arising under the Class A Certificate against the
debtor  which made such  preference  payment or  otherwise  with respect to such
preference  payment or (ii) the date of Receipt by Financial  Security  from the
Trustee of the items  referred to in clauses (A), (B) and (C) above if, at least
four Business Days prior to such date of Receipt,  Financial Security shall have

                                      -3-
<PAGE>

Received written notice from the Trustee that such items were to be delivered on
such date and such date was  specified  in such notice.  Such  payment  shall be
disbursed  to the  receiver,  conservator,  debtor-in-possession  or  trustee in
bankruptcy  named in the Order and not to the  Trustee  or any  Holder  directly
(unless a Holder has previously  paid such amount to the receiver,  conservator,
debtor-in-possession  or trustee in bankruptcy named in the Order, in which case
such payment shall be disbursed to the Trustee for  distribution  to such Holder
upon proof of such payment reasonably  satisfactory to Financial  Security).  In
connection with the foregoing, Financial Security shall have the rights provided
pursuant to Section 9.04(d) of the Pooling and Servicing Agreement.

     4.  Governing  Law.  This  Policy  shall be governed  by and  construed  in
accordance with the laws of the State of New York,  without giving effect to the
conflict of laws principles thereof.

     5.  Fiscal  Agent.  At any time during the Term of This  Policy,  Financial
Security may appoint a fiscal  agent (the  "Fiscal  Agent") for purposes of this
Policy by written notice to the Trustee at the notice  address  specified in the
Pooling and Servicing  Agreement  specifying  the name and notice address of the
Fiscal Agent.  From and after the date of receipt of such notice by the Trustee,
(i) copies of all notices and  documents  required to be  delivered to Financial
Security pursuant to this Policy shall be simultaneously delivered to the Fiscal
Agent and to Financial  Security and shall not be deemed Received until Received
by both and (ii) all payments  required to be made by Financial  Security  under
this Policy may be made directly by Financial Security or by the Fiscal Agent on
behalf  of  Financial  Security.  The  Fiscal  Agent is the  agent of  Financial
Security only and the Fiscal Agent shall in no event be liable to any Holder for
any acts of the Fiscal Agent or any failure of Financial Security to deposit, or
cause to be deposited, sufficient funds to make payments due under this Policy.

     6. Waiver of Defenses.  To the fullest extent  permitted by applicable law,
Financial  Security agrees not to assert,  and hereby waives, for the benefit of
each Holder,  all rights  (whether by  counterclaim,  setoff or  otherwise)  and
defenses (including, without limitation, the defense of fraud), whether acquired
by  subrogation,  assignment  or  otherwise,  to the extent that such rights and
defenses  may be  available  to  Financial  Security  to  avoid  payment  of its
obligations under this Policy in accordance with the express  provisions of this
Policy.

     7. Notices.  All notices to be given  hereunder shall be in writing (except
as otherwise  specifically  provided  herein) and shall be mailed by  registered
mail or personally delivered or telecopied to Financial Security as follows:

                                      -4-
<PAGE>


                         Financial Security Assurance Inc.
                         350 Park Avenue
                         New York, NY  10022
                         Attention:      Senior Vice President
                                         - Surveillance Department
                         Telecopy No.:   (212) 339-3518
                         Confirmation:   (212) 826-0100

Financial  Security  may specify a  different  address or  addresses  by writing
mailed or delivered to the Trustee.

     8.  Priorities.  In the  event  any term or  provision  of the face of this
Policy is inconsistent with the provisions of this  Endorsement,  the provisions
of this Endorsement shall take precedence and shall be binding.

     9. Exclusions From Insurance  Guaranty Funds. This Policy is not covered by
the Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law. This Policy is not covered by the Florida Insurance Guaranty
Association  created under Part II of Chapter 631 of the Florida Insurance Code.
In the event  Financial  Security were to become  insolvent,  any claims arising
under  this  Policy are  excluded  from  coverage  by the  California  Insurance
Guaranty Association,  established pursuant to Article 14.2 of Chapter 1 of Part
2 of Division 1 of the California Insurance Code.

     10.  Surrender  of Policy.  The  Trustee  shall  surrender  this  Policy to
Financial Security for cancellation upon expiration of the Term of this Policy.

     IN WITNESS  WHEREOF,  FINANCIAL  SECURITY  ASSURANCE  INC.  has caused this
Endorsement No. 1 to be executed by its Authorized Officer.

                                      FINANCIAL SECURITY ASSURANCE INC.


                                      By: /s/ Roger Taylor
                                         ---------------------------------------
                                               Authorized Officer

                                       -5-

<PAGE>

                                                                       Exhibit A
                                                                To Endorsement 1

                         NOTICE OF CLAIM AND CERTIFICATE


Financial Security Assurance Inc.
350 Park Avenue
New York, NY 10022

     The undersigned,  a duly authorized officer of First Union National Bank of
North Carolina (the "Trustee"), hereby certifies to Financial Security Assurance
Inc. ("FSA"), with reference to Financial Guaranty Insurance Policy No. 50571-N,
dated March 26, 1997 (the  "Policy")  issued by FSA in respect of Emergent  Home
Equity Loan Pass-Through  Certificates,  Series 1997-1, Class A-1, Class A-2 and
Class A-3 Certificates (collectively, the "Class A Certificates") that:

          (i) The  Trustee  is the  Trustee  under  the  Pooling  and  Servicing
     Agreement for the Holders.

          (ii) the sum of all amounts on deposit (or scheduled to be on deposit)
     in the  Distribution  Account and available for distribution to the Holders
     of the Class A Certificates (the "Securities")  pursuant to the Pooling and
     Servicing Agreement will be $______________ (the "Shortfall") less than the
     Guaranteed Distributions with respect to the Distribution Date.

          (iii) The Trustee is making a claim under the Policy for the Shortfall
     to be  applied to  distributions  of  principal  or  interest  or both with
     respect to the Securities.

          (iv) The Trustee agrees that,  following receipt of funds from FSA, it
     shall (a) hold such  amounts  in trust and apply the same  directly  to the
     payment of Guaranteed  Distributions  on the  Securities  when due; (b) not
     apply such funds for any other  purpose;  (c) not commingle such funds with
     other funds held by the Trustee and (d) maintain an accurate record of such
     payments with respect to each Security and the  corresponding  claim on the
     Policy  and  proceeds  thereof  and,  if the  Security  is  required  to be
     surrendered for such payment,  shall stamp on each such Security the legend
     "$[insert  applicable  amount] paid by FSA and the balance  hereof has been
     cancelled and reissued" and then shall deliver such Security to FSA.

                                       A-1

<PAGE>

          (v) The Trustee,  on behalf of the Holders,  hereby assigns to FSA the
     rights of the Holders  with  respect to the Trust Fund to the extent of any
     payments under the Policy, including,  without limitation,  any amounts due
     to the Holders in respect of  securities  law  violations  arising from the
     offer and sale of the Trust Fund.  The foregoing  assignment is in addition
     to, and not in limitation of, rights of subrogation  otherwise available to
     FSA in respect of such  payments.  The  Trustee  shall take such action and
     deliver such instruments as may be reasonably  requested or required by FSA
     to effectuate the purpose or provisions of this clause (v).

          (vi) The Trustee,  on its behalf and on behalf of the Holders,  hereby
     appoints  FSA as agent and  attorney-in-fact  for the Trustee and each such
     Holder in any legal  proceeding with respect to the Trust Fund. The Trustee
     hereby  agrees  that FSA may at any time  during  the  continuation  of any
     proceeding by or against any debtor under the United States Bankruptcy Code
     or   any   other   applicable   bankruptcy,    insolvency,    receivership,
     rehabilitation  or  similar  law (an  "Insolvency  Proceeding")  direct all
     matters  relating  to  such  Insolvency   Proceeding,   including   without
     limitation,  (A) all matters  relating to any claim in  connection  with an
     Insolvency  Proceeding seeking the avoidance as a preferential  transfer of
     any payment with respect to the Trust Fund (a "Preference  Claim"), (B) the
     direction of any appeal of any order  relating to any  Preference  Claim at
     the  expense  of FSA  but  subject  to  reimbursement  as  provided  in the
     Insurance  Agreement  and (C) the  posting of any  surety,  supersedeas  or
     performance bond pending any such appeal.  In addition,  the Trustee hereby
     agrees that FSA shall be  subrogated  to, and the Trustee on its behalf and
     on behalf of each Holder,  hereby  delegates  and  assigns,  to the fullest
     extent  permitted  by law, the rights of the Trustee and each Holder in the
     conduct of any Insolvency Proceeding,  including,  without limitation,  all
     rights of any party to an  adversary  proceeding  or action with respect to
     any court order issued in connection with any such Insolvency Proceeding.

          (vii) Payment should be made by wire transfer directed to the [SPECIFY
     POLICY PAYMENTS ACCOUNT].

     Unless  the  context  otherwise  requires,  capitalized  terms used in this
Notice of Claim and  Certificate  and not defined herein shall have the meanings
provided in the Policy.

                                       A-2

<PAGE>


     IN WITNESS  WHEREOF,  the Trustee has executed and delivered this Notice of
Claim and Certificate as of the _______ day of _____________________, _____.

                                          FIRST UNION NATIONAL BANK
                                            OF NORTH CAROLINA, as Trustee



                                          By: _________________________________

                                          Title: ______________________________


================================================================================

For FSA or Fiscal Agent Use Only

Wire transfer sent _____________ by _____________________________________

Confirmation Number _____________________________________________________


                                       A-3


                                                                  EXECUTION COPY




               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION

                                    Depositor


                     EMERGENT MORTGAGE HOLDINGS CORPORATION

                               Unaffiliated Seller

                                       and

                              EMERGENT GROUP, INC.


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


                         UNAFFILIATED SELLER'S AGREEMENT

                            Dated as of March 1, 1997




<PAGE>

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
                                   ARTICLE ONE

                                   DEFINITIONS
Section 1.01.  Definitions................................................     1

                                   ARTICLE TWO

PURCHASE, SALE AND CONVEYANCE OF THE MORTGAGE LOANS
Section 2.01.  Agreement to Purchase......................................     4
Section 2.02.  Purchase Price.............................................     5
Section 2.03.  Delivery of Mortgage Loan Files............................     5
Section 2.04.  Transfer of Mortgage Loans;
                 Assignment of Agreement..................................     5
Section 2.05.  Examination of Mortgage Loan File..........................     5
Section 2.06.  Books and Records..........................................     6

                                  ARTICLE THREE

REPRESENTATIONS AND WARRANTIES
Section 3.01.  Representations and Warranties as
                  to the Unaffiliated Seller.............................      6
Section 3.02.  Representations and Warranties                                 
                  Relating to the Mortgage Loans.........................      8
Section 3.03.  Covenants of the Unaffiliated                                  
                  Seller.................................................     16
Section 3.04.  Representations and Warranties of                              
                  the Depositor..........................................     16
Section 3.05.  Repurchase Obligation for Breach of                            
                  a Representation or Warranty...........................     17
Section 3.06.  Reassignment of Purchased Mortgage                             
                  Loans..................................................     18
Section 3.07.  Waivers...................................................     19
Section 3.08.  Representations and Warranties of                              
                  Emergent Group.........................................     19
                                                                         
                                  ARTICLE FOUR

THE UNAFFILIATED SELLER
Section 4.01. Liability of the Unaffiliated
                 Seller..................................................     20
Section 4.02. Merger or Consolidation....................................     20
Section 4.03. Costs......................................................     21
Section 4.04. Servicing..................................................     22
Section 4.05. Mandatory Delivery.........................................     22
Section 4.06. Indemnification............................................     22
                                                                         
                                  ARTICLE FIVE


                                        i


<PAGE>

                                                                            Page
                                                                            ----
CONDITIONS OF CLOSING
Section 5.01. Conditions of Depositor's
                 Obligations.............................................     26
Section 5.02. Conditions of Unaffiliated Seller's
                 Obligations.............................................     28
Section 5.03. Termination of Depositor's
                 Obligations.............................................     29

                                   ARTICLE SIX
MISCELLANEOUS
Section 6.01. Notices....................................................     29
Section 6.02. Severability of Provisions.................................     29
Section 6.03. Agreement of Unaffiliated Seller...........................     30
Section 6.04. Survival...................................................     30
Section 6.05. Effect of Headings and Table of                                
                Contents.................................................     30
Section 6.06. Successors and Assigns.....................................     30
Section 6.07. Governing Law..............................................     30
Section 6.08. Confirmation of Intent.....................................     31
Section 6.09. Execution in Counterparts..................................     31
Section 6.10. Amendments.................................................     32
Section 6.11. Miscellaneous..............................................     33
                                                                         

EXHIBITS

Exhibit A - Schedule of Mortgage Loans
Exhibit B - Officer's Certificate


                                       ii

<PAGE>

     This  Unaffiliated  Seller's  Agreement,  dated as of March 1, 1997,  among
PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION, a Delaware corporation (the
"Depositor"),  EMERGENT MORTGAGE HOLDINGS  CORPORATION,  a Delaware  corporation
(the  "Unaffiliated   Seller")  and  EMERGENT  GROUP,  INC.,  a  South  Carolina
corporation ("Emergent Group").


                              W I T N E S S E T H:

     WHEREAS,  the Depositor has agreed to purchase from the Unaffiliated Seller
and the  Unaffiliated  Seller,  pursuant  to this  Agreement,  is selling to the
Depositor the Mortgage Loans and Other Conveyed Property;

     WHEREAS,  it is the intention of the Unaffiliated  Seller and the Depositor
that  simultaneously  with the Unaffiliated  Seller's conveyance of the Mortgage
Loans and Other  Conveyed  Property to the  Depositor  (a) the  Depositor  shall
deposit the Mortgage Loans and Other Conveyed  Property in a trust pursuant to a
Pooling and  Servicing  Agreement to be dated as of March 1, 1997 (the  "Pooling
and Servicing  Agreement"),  to be entered into by and among the  Depositor,  as
depositor,  Emergent Mortgage Corp., as servicer,  and First Union National Bank
of North  Carolina,  as trustee (the  "Trustee") and (b) the Trustee shall issue
certificates (the "Certificates")  evidencing  beneficial ownership interests in
the  property of the trust fund formed by the  Pooling and  Servicing  Agreement
(the "Trust Fund") to the Depositor;

     NOW, THEREFORE,  in consideration of the premises and the mutual agreements
hereinafter set forth, the parties hereto agree as follows:

                                   ARTICLE ONE

                                   DEFINITIONS

     Section 1.01.  Definitions.  Whenever used herein,  the following words and
phrases,  unless  the  context  otherwise  requires,  shall  have  the  meanings
specified in this Article:

     "Agreement"  means  this  Unaffiliated  Seller's  Agreement,  as amended or
supplemented in accordance with the provisions hereof.

     "Certificate  Insurer" means  Financial  Security  Assurance  Inc., a stock
insurance company organized and created under the laws of the State of New York,
and any successors thereto.

     "Closing Date" shall be March 26, 1997.


<PAGE>

     "Commission"   means  the  Securities  and  Exchange   Commission  and  its
successors.

     "Cut-Off Date Principal Balance" means as to each Mortgage Loan, its unpaid
principal balance as of the Cut-Off Date.

     "Depositor  Information"  shall  have the  meaning  given  to such  term in
Section 4.06(b).

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "FSA  Information"  means  any  information  furnished  by the  Certificate
Insurer in writing  expressly  for the use in the  Offering  Document,  it being
understood that in respect of the initial Offering Document, the FSA Information
is limited to the  information  included under the caption "The Insurer" and the
financial  statements  of the  Certificate  Insurer  incorporated  by  reference
therein.

     "Lien"  means  a  security  interest,   lien,  charge,  pledge,  equity  or
encumbrance of any kind other than tax liens, mechanics liens and any liens that
attach to a Mortgaged Property by operation of law.

     "Original Pool Balance" means the aggregate unpaid principal balance of the
Mortgage   Loans  as  of  the  Cut-Off  Date.   The  Original  Pool  Balance  is
$77,526,089.80.

     "Originator" means Emergent Mortgage Corp., a South Carolina corporation.

     "Other  Conveyed  Property" means all monies at any time paid or payable on
the  Mortgage  Loans or in respect  thereof  after the Cut-Off  Date  (including
amounts due on or before the Cut-Off  Date but received by the  Originator,  the
Unaffiliated  Seller or the  Depositor  after the Cut-Off  Date),  the insurance
policies  relating to the Mortgage Loans and all Insurance  Proceeds,  rights of
the Unaffiliated  Seller against the Originator under the Purchase Agreement and
Assignment,  all items  contained in the Mortgage  Files,  and any REO Property,
together with all collections thereon and proceeds thereof.

     "Prospectus"  means the  Prospectus  dated December 4, 1996 relating to the
offering by the  Depositor  from time to time of its  pass-through  certificates
(issuable  in  series)  in the form in  which  it was or will be filed  with the
Securities and Exchange  Commission pursuant to Rule 424(b) under the Securities
Act with respect to the offer and sale of the Certificates.


                                        2
                                                                                
<PAGE>

     "Prospectus  Supplement"  means the Prospectus  Supplement  dated March 21,
1997,  relating to the offering of the  Certificates in the form in which it was
or  will be  filed  with  the  Commission  pursuant  to Rule  424(b)  under  the
Securities Act with respect to the offer and sale of the Certificates.

     "Purchase  Agreement and Assignment"  means the Agreement dated as of March
1, 1997 among the Originator, the Unaffiliated Seller and Emergent Group, Inc.

     "Registration  Statement" means that certain registration statement on Form
S-3, as amended  (Registration  No.  333-16511)  relating to the offering by the
Depositor  from  time to  time of its  pass-through  certificates  (issuable  in
series) as heretofore declared effective by the Commission.

     "Related  Documents" means the Insurance  Agreement and the Indemnification
Agreement  dated as of March 1, 1997  among  the  Originator,  the  Unaffiliated
Seller,  Emergent Group, the Depositor,  Prudential Securities  Incorporated and
Financial Security Assurance Inc.

     "Schedule  of  Mortgage  Loans"  means the  schedule of all  Mortgages  and
Mortgage notes sold and transferred pursuant to this Agreement which is attached
hereto as Schedule A.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Termination Event" means the existence of any one or more of the following
conditions:

     (a) A stop order suspending the effectiveness of the Registration Statement
shall  have  been  issued  or a  proceeding  for that  purpose  shall  have been
initiated or threatened by the Commission; or

     (b)  Subsequent  to  the  execution  and  delivery  of  this  Agreement,  a
downgrading,  or public notification of a possible change, without indication of
direction, shall have occurred in the rating accorded any of the debt securities
or claims paying ability of any person providing any form of credit  enhancement
for any of the Certificates,  by any "nationally  recognized  statistical rating
organization,"  as that term is defined by the  Commission  for purposes of Rule
436(g)(2) under the Securities Act; or

     (c) Subsequent to the execution and delivery of this Agreement, there shall
have  occurred  an adverse  change in the  condition,  financial  or  otherwise,
earnings, affairs, regulatory situation or business prospects of the Certificate


                                        3
                                                                                
<PAGE>

Insurer or the Unaffiliated Seller reasonably  determined by the Depositor to be
material; or

     (d) Subsequent to the date of this Agreement  there shall have occurred any
of the  following:  (i) a  suspension  or  material  limitation  in  trading  in
securities substantially similar to the Certificates;  (ii) a general moratorium
on commercial  banking  activities in New York declared by either Federal or New
York  State  authorities;  or (iii)  the  engagement  by the  United  States  in
hostilities,  or the escalation of such hostilities,  or any calamity or crisis,
if the effect of any such event specified in this clause (iii) in the reasonable
judgment of the Depositor makes it  impracticable or inadvisable to proceed with
the public offering or the delivery of the  Certificates on the terms and in the
manner contemplated in the Prospectus Supplement.

     "Unaffiliated Seller" means Emergent Mortgage Holdings Corporation,  in its
capacity as  Unaffiliated  Seller of the Mortgage Loans under this Agreement and
any successor to Emergent Mortgage Holdings Corporation, whether through merger,
consolidation, purchase and assumption of Emergent Mortgage Holdings Corporation
or all or substantially all of its assets or otherwise.

     "Unaffiliated  Seller Repurchase Event" means the occurrence of a breach of
any of the Unaffiliated  Seller's  representations  and warranties under Section
3.02 herein.

     Capitalized terms used herein that are not otherwise defined shall have the
respective meanings ascribed thereto in the Pooling and Servicing Agreement.

                                   ARTICLE TWO

               PURCHASE, SALE AND CONVEYANCE OF THE MORTGAGE LOANS

     Section  2.01.  Agreement  to  Purchase.  (a)  Subject  to  the  terms  and
conditions of this Agreement,  the Unaffiliated Seller hereby sells,  transfers,
assigns,  and otherwise  conveys to the Depositor  without recourse (but without
limitation of its obligations and  representations  in this Agreement),  and the
Depositor hereby  purchases,  all right,  title and interest of the Unaffiliated
Seller in and to the Mortgage Loans and the Other Conveyed  Property.  It is the
intention of the  Unaffiliated  Seller and the  Depositor  that the transfer and
assignment  contemplated  by  this  Agreement  shall  constitute  a sale  of the
Mortgage Loans and the Other Conveyed  Property from the Unaffiliated  Seller to
the Depositor, conveying good title thereto free and clear of any Liens, and the
Mortgage  Loans  and  the  Other  Conveyed  Property  shall  not be  part of the
Unaffiliated Seller's estate in the


                                       4

<PAGE>

event of the filing of a  bankruptcy  petition  by or against  the  Unaffiliated
Seller under any bankruptcy or similar law.

     Section 2.02.  Purchase Price.  On the Closing Date, as full  consideration
for the Unaffiliated  Seller's sale of the Mortgage Loans to the Depositor,  the
Depositor will deliver to the Unaffiliated Seller (i) an amount in cash equal to
$74,879,657.42  (which amount includes accrued  interest of  $373,649.29),  less
certain expenses and (ii) the Residual  Certificate to be issued pursuant to the
Pooling and Servicing Agreement.

     Section 2.03.  Delivery of Mortgage Loan Files.  On or prior to the Closing
Date,  the  Unaffiliated  Seller shall deliver or shall cause to be delivered to
the Trustee (as assignee of the Depositor  pursuant to the Pooling and Servicing
Agreement),  the documents  with respect to each Mortgage Loan listed in Section
2.01(a) of the Pooling and Servicing Agreement.

     Section 2.04.  Transfer of Mortgage  Loans;  Assignment  of Agreement.  The
Depositor  has the right to assign  its  interest  under this  Agreement  to the
Trustee as may be required to effect the  purposes of the Pooling and  Servicing
Agreement,  without further notice to, or consent of, the  Unaffiliated  Seller,
and the  Trustee  shall  succeed to such of the rights  and  obligations  of the
Depositor  hereunder as shall be so assigned.  The Depositor shall,  pursuant to
the Pooling and Servicing Agreement, assign all of its right, title and interest
in and to the Mortgage  Loans and its right to exercise the remedies  created by
this  Section 2.04 and Section 3.05 hereof to the Trustee for the benefit of the
Certificateholders. The Unaffiliated Seller agrees that, upon such assignment to
the Trustee, such representations, warranties, agreements and covenants will run
to and be for the benefit of the Trustee and the Trustee may enforce diligently,
without joinder of the Depositor, the repurchase obligations of the Unaffiliated
Seller set forth  herein  with  respect  to  breaches  of such  representations,
warranties, agreements and covenants.

     Section 2.05. Examination of Mortgage Loan File. Prior to the Closing Date,
the Unaffiliated Seller shall make the Mortgage Files available to the Depositor
or its designee for examination at the Unaffiliated  Seller's offices or at such
other  place  as  the  Unaffiliated  Seller  shall  reasonably   specify.   Such
examination  may be made by the  Depositor  or its  designee  at any  time on or
before the Closing Date. If the Depositor or its designee makes such examination
prior to the Closing Date and  identifies any Mortgage Loans that do not conform
to the  requirements  of the  Depositor  as described  in this  Agreement,  such
Mortgage  Loans  shall be deleted  from the  Schedule  of  Mortgage  Loans.  The
Depositor may, at its option


                                        5

<PAGE>

and  without  notice to the  Unaffiliated  Seller,  purchase  all or part of the
Mortgage Loans without conducting any partial or complete examination.  The fact
that the  Depositor  or the Trustee has  conducted  or has failed to conduct any
partial or  complete  examination  of the  Mortgage  Files  shall not affect the
rights of the  Depositor or the Trustee to demand  repurchase or other relief as
provided in this Agreement.

     Section  2.06.  Books and Records.  The sale of each Mortgage Loan shall be
reflected  on the  Unaffiliated  Seller's  balance  sheet  and  other  financial
statements  as a sale of assets by the  Unaffiliated  Seller.  The  Unaffiliated
Seller shall be responsible for maintaining,  and shall maintain, a complete set
of books and records  for each  Mortgage  Loan which shall be clearly  marked to
reflect the  ownership of each  Mortgage  Loan by the Trustee for the benefit of
the Certificateholders and the Certificate Insurer.


                                  ARTICLE THREE

                         REPRESENTATIONS AND WARRANTIES

     Section 3.01. Representations and Warranties as to the Unaffiliated Seller.
The Unaffiliated  Seller hereby represents and warrants to the Depositor,  as of
the Closing Date, that:

          (a) Organization and Good Standing.  The Unaffiliated  Seller has been
     duly  organized and is validly  existing as a corporation  in good standing
     under the laws of the State of  Delaware,  with power and  authority to own
     its properties and to conduct its business as such properties are currently
     owned and such  business is  currently  conducted,  and had at all relevant
     times,  and now has, power,  authority and legal right to acquire,  own and
     sell the Mortgage Loans and the Other Conveyed Property  transferred to the
     Depositor.

          (b) Due Qualification. The Unaffiliated Seller is duly qualified to do
     business as a foreign  corporation in good  standing,  and has obtained all
     necessary  licenses  and  approvals,  in all  jurisdictions  in  which  the
     ownership or lease of its property or the conduct of its business  requires
     such qualification.

          (c) Power and  Authority.  The  Unaffiliated  Seller has the power and
     authority to execute and deliver this Agreement and to carry out its terms;
     the Unaffiliated Seller has full power and authority to sell and assign the
     Mortgage Loans and the Other  Conveyed  Property to be sold and assigned to
     and deposited  with the Depositor by it and has duly  authorized  such sale
     and assignment to


                                        6

<PAGE>

     the  Depositor  by all  necessary  corporate  action;  and  the  execution,
     delivery and  performance  of this  Agreement and the Related  Documents to
     which it is a party have been duly authorized by the Unaffiliated Seller by
     all necessary corporate action.

          (d)  Valid  Sale;  Binding  Obligations.  This  Agreement,  when  duly
     executed and delivered,  shall effect a valid sale, transfer and assignment
     of the Mortgage Loans and the Other Conveyed Property,  enforceable against
     the   Unaffiliated   Seller  and  creditors  of  and  purchasers  from  the
     Unaffiliated Seller; and this Agreement,  when duly executed and delivered,
     shall constitute legal,  valid and binding  obligations of the Unaffiliated
     Seller  enforceable in accordance with its terms,  except as enforceability
     may be limited by bankruptcy,  insolvency,  reorganization or other similar
     laws  affecting  the  enforcement  of  creditors'  rights  generally and by
     equitable limitations on the availability of specific remedies,  regardless
     of whether such  enforceability  is considered in a proceeding in equity or
     at law.

          (e) No Violation. The consummation of the transactions contemplated by
     this Agreement and the fulfillment of the terms of this Agreement shall not
     conflict  with,  result in any breach of any of the terms and provisions of
     or  constitute  (with or without  notice,  lapse of time or both) a default
     under,  the  certificate of  incorporation  or by-laws of the  Unaffiliated
     Seller, or any material indenture,  agreement,  mortgage,  deed of trust or
     other instrument to which the Unaffiliated Seller is a party or by which it
     is bound,  or result in the creation or  imposition of any Lien upon any of
     its  properties  pursuant  to the terms of any such  indenture,  agreement,
     mortgage, deed of trust or other instrument,  other than this Agreement, or
     violate any law, order,  rule or regulation  applicable to the Unaffiliated
     Seller  of  any  court  or  of  any  federal  or  state   regulatory  body,
     administrative   agency  or  other  governmental   instrumentality   having
     jurisdiction over the Unaffiliated Seller or any of its properties.

          (f)  No   Proceedings.   There   are  no   material   proceedings   or
     investigations   pending  or,  to  the  Unaffiliated   Seller's  knowledge,
     threatened against the Unaffiliated  Seller,  before any court,  regulatory
     body,   administrative   agency   or   other   tribunal   or   governmental
     instrumentality  having  jurisdiction  over the Unaffiliated  Seller or its
     properties (i) asserting the invalidity of this Agreement,  (ii) seeking to
     prevent the issuance of the  Certificates or the consummation of any of the
     transactions contemplated by this Agreement,


                                        7

<PAGE>

     (iii)  seeking  any  determination  or ruling  that  might  materially  and
     adversely  affect  the  performance  by  the  Unaffiliated  Seller  of  its
     obligations  under, or the validity or  enforceability  of, this Agreement,
     (iv) involving the Unaffiliated Seller and which might adversely affect the
     federal income tax or other  federal,  state or local tax attributes of the
     Certificates,  or (v) that  could  have a  material  adverse  effect on the
     Mortgage Loans.

          (g) Approvals.  All  approvals,  authorizations,  consents,  orders or
     other actions of any person,  corporation or other organization,  or of any
     court, governmental agency or body or official, required in connection with
     the execution and delivery by the Unaffiliated Seller of this Agreement and
     the consummation of the transactions  contemplated hereby have been or will
     be taken or obtained on or prior to the Closing Date.

          (h)  Chief  Executive  Office.  The  chief  executive  office  of  the
     Unaffiliated  Seller  is at  44  East  Camperdown  Way,  Greenville,  South
     Carolina 29601, Attention: William P. Crawford.

     Section  3.02.  Representations  and  Warranties  Relating to the  Mortgage
Loans. The Unaffiliated  Seller represents and warrants to the Depositor,  as of
the Closing Date, that as to each Mortgage Loan,  immediately  prior to the sale
and transfer of the Mortgage Loans by the Unaffiliated Seller to the Depositor:

          (a) The  information  with respect to each  Mortgage Loan set forth in
     the Schedule of Mortgage Loans is true and correct as of the Cut-off Date;

          (b) All of the  original  or  certified  documentation  required to be
     delivered to the Trustee  pursuant to the Pooling and  Servicing  Agreement
     (including  all material  documents  related  thereto) with respect to each
     Mortgage  Loan has been or will be delivered  to the Trustee in  accordance
     with  the  terms  of such  Pooling  and  Servicing  Agreement.  Each of the
     documents and  instruments  specified to be included  therein has been duly
     executed and in due and proper form,  and each such  document or instrument
     is  in a  form  generally  acceptable  to  prudent  mortgage  lenders  that
     regularly  originate or purchase  mortgage loans comparable to the Mortgage
     Loans for sale to prudent  investors in the secondary market that invest in
     mortgage loans such as the Mortgage Loans.

          (c) Each  Mortgaged  Property is  improved  by a single  (one-to-four)
     family residential dwelling, which may


                                        8

<PAGE>

     include condominiums, townhouses and units in planned unit developments, or
     manufactured housing, but shall not include cooperatives;

          (d) No Mortgage Loan had a Loan-to-Value Ratio in excess of 95%;

          (e) Each  Mortgage is a valid and  subsisting  first lien of record on
     the Mortgaged  Property subject in all cases to the exceptions to title set
     forth in the title insurance  policy,  with respect to the related Mortgage
     Loan, which exceptions are generally  acceptable to banking institutions in
     connection with their regular mortgage lending  activities,  and such other
     exceptions to which similar  properties  are commonly  subject and which do
     not individually, or in the aggregate,  materially and adversely affect the
     benefits of the security intended to be provided by such Mortgage;

          (f)   Immediately   prior  to  the  transfer  and  assignment   herein
     contemplated,  the Unaffiliated Seller held good and indefeasible title to,
     and was the sole owner of, each  Mortgage Loan conveyed by it subject to no
     Liens,  except  Liens  which  will be  released  simultaneously  with  such
     transfer and  assignment  and  subordinate  Liens on the related  Mortgaged
     Property;

          (g) As of the related  Cut-off  Date,  no Mortgage  Loan is 30 or more
     days delinquent;

          (h) There is no  delinquent  tax or  assessment  lien on any Mortgaged
     Property,  and each Mortgaged Property is free of substantial damage and is
     in good repair;

          (i) There is no valid and  enforceable  right of  rescission,  offset,
     defense or  counterclaim  to any Mortgage  Note or Mortgage,  including the
     obligation  of the  related  Mortgagor  to pay the unpaid  principal  of or
     interest  on such  Mortgage  Note or the  defense  of  usury,  nor will the
     operation of any of the terms of the Mortgage Note or the Mortgage,  or the
     exercise of any right  thereunder,  render  either the Mortgage Note or the
     Mortgage  unenforceable  in whole or in part,  or  subject  to any right of
     rescission,  set-off,  counterclaim  or defense,  including  the defense of
     usury,  and no such right of rescission,  set-off,  counterclaim or defense
     has been asserted with respect thereto;

          (j) There is no mechanics'  lien or claim for work,  labor or material
     affecting  any  Mortgaged  Property  which is or may be a lien prior to, or
     equal with, the lien of the related Mortgage except those which are insured


                                        9

<PAGE>

     against by any title insurance policy referred to in paragraph (l) below;

          (k)  Each  Mortgage  Loan at the  time  it was  made  complied  in all
     material   respects  with  all  applicable   state  and  federal  laws  and
     regulations,  including,  without limitation,  the federal Truth-in-Lending
     Act and other consumer  protection laws, real estate settlement  procedure,
     usury, equal credit opportunity, disclosure and recording laws;

          (l) With respect to each  Mortgage  Loan, a lender's  title  insurance
     policy,  issued in standard  American Land Title Association form, or other
     form acceptable in a particular  jurisdiction by a title insurance  company
     authorized to transact business in the state in which the related Mortgaged
     Property is  situated,  in an amount at least  equal to the initial  Stated
     Principal  Balance of such Mortgage Loan insuring the mortgagee's  interest
     under the related  Mortgage  Loan as the holder of a valid  first  mortgage
     lien of record on the real property  described in the related Mortgage,  as
     the case may be, subject only to exceptions of the character referred to in
     paragraph (e) above,  was effective on the date of the  origination of such
     Mortgage  Loan,  and, as of the Cut-off  Date such policy will be valid and
     thereafter such policy shall continue in full force and effect;

          (m) The  improvements  upon each  Mortgaged  Property are covered by a
     valid and existing hazard  insurance  policy (which may be a blanket policy
     of the type described in the related Pooling and Servicing  Agreement) with
     a generally acceptable carrier that provides for fire and extended coverage
     representing  coverage  not  less  than the  least  of (A) the  outstanding
     principal  balance of the related  Mortgage Loan and (B) the minimum amount
     required to compensate for damage or loss on a replacement cost basis;

          (n) If any Mortgaged  Property is in an area identified in the Federal
     Register by the Federal Emergency Management Agency as having special flood
     hazards,  a flood  insurance  policy (which may be a blanket  policy of the
     type  described in the Pooling and  Servicing  Agreement) in a form meeting
     the  requirements  of  the  current  guidelines  of the  Federal  Insurance
     Administration is in effect with respect to such Mortgaged  Property with a
     generally  acceptable carrier in an amount  representing  coverage not less
     than the least of (A) the  outstanding  principal  balance  of the  related
     Mortgage  Loan and (B) the maximum  amount of  insurance  that is available
     under the Flood Disaster Protection Act of 1973;


                                       10

<PAGE>

          (o) Each  Mortgage and Mortgage  Note is the legal,  valid and binding
     obligation of the maker thereof and is enforceable  in accordance  with its
     terms,  except  only as such  enforcement  may be  limited  by  bankruptcy,
     insolvency, reorganization,  moratorium or other similar laws affecting the
     enforcement  of creditors'  rights  generally and by general  principles of
     equity (whether  considered in a proceeding or action in equity or at law),
     and all parties to each  Mortgage  Loan had full legal  capacity to execute
     all documents  relating to such Mortgage Loan and convey the estate therein
     purported to be conveyed;

          (p) The Unaffiliated  Seller has caused and will cause to be performed
     any and all acts  required  to be  performed  to  preserve  the  rights and
     remedies  of the  servicer  in any  insurance  policies  applicable  to any
     Mortgage Loans  delivered by such  Unaffiliated  Seller  including,  to the
     extent such Mortgage Loan is not covered by a blanket  policy  described in
     the  Pooling  and  Servicing  Agreement,  any  necessary  notifications  of
     insurers,  assignments of policies or interests therein, and establishments
     of  co-insured,  joint  loss  payee  and  mortgagee  rights in favor of the
     servicer;

          (q) Each original  Mortgage was recorded or is in the process of being
     recorded, and all subsequent assignments of the original Mortgage have been
     recorded  or  are in the  process  of  being  recorded  in the  appropriate
     jurisdictions  wherein  such  recordation  is necessary to perfect the lien
     thereof  for the  benefit  of the  Trustee,  subject to the  provisions  of
     Section 2.01 of the Pooling and Servicing Agreement;

          (r) The terms of each  Mortgage  Note and each  Mortgage have not been
     impaired,  altered  or  modified  in  any  respect,  except  by  a  written
     instrument which has been recorded,  if necessary,  to protect the interest
     of the owners and which has been delivered to the Trustee;

          (s) The proceeds of each Mortgage Loan have been fully disbursed,  and
     there is no obligation on the part of the mortgagee to make future advances
     thereunder.  Any and all  requirements  as to  completion of any on-site or
     off-site  improvements and as to disbursements of any escrow funds therefor
     have been complied with. All costs, fees and expenses incurred in making or
     closing or recording such Mortgage Loans have been paid;

          (t) Except as  otherwise  required  by law or  pursuant to the statute
     under which the related  Mortgage Loan was made, the related  Mortgage Note
     is not and has not been


                                       11

<PAGE>

     secured by any  collateral,  pledged  account or other security  except the
     lien of the corresponding Mortgage;

          (u) No Mortgage Loan was originated under a buydown plan;

          (v) No Mortgage Loan provides for negative amortization,  has a shared
     appreciation feature, or other contingent interest feature;

          (w) Each Mortgaged  Property is located in the state identified in the
     Schedule of Mortgage Loans;

          (x) Each  Mortgage  contains a provision for the  acceleration  of the
     payment of the unpaid principal balance of the related Mortgage Loan in the
     event the related  Mortgaged  Property is sold without the prior consent of
     the mortgagee thereunder;

          (y) Any advances made after the date of origination of a Mortgage Loan
     but prior to the Cut-off Date, have been  consolidated with the outstanding
     principal amount secured by the related Mortgage, and the secured principal
     amount, as consolidated,  bears a single interest rate and single repayment
     term  reflected  on  the  Schedule  of  Mortgage  Loans.  The  consolidated
     principal  amount  does not exceed  the  original  principal  amount of the
     related Mortgage Loan. No Mortgage Note permits or obligates the Originator
     to make  future  advances  to the  related  Mortgagor  at the option of the
     Mortgagor;

          (z) There is no  proceeding  pending  or  threatened  for the total or
     partial  condemnation of any Mortgaged  Property,  nor is such a proceeding
     currently  occurring,  and each  Mortgaged  Property is undamaged by waste,
     fire, earthquake or earth movement, flood, tornado or other casualty, so as
     to affect adversely the value of the Mortgaged Property as security for the
     Mortgage Loan or the use for which the premises were intended;

          (aa) All of the  improvements  of any  Mortgaged  Property  lie wholly
     within the  boundaries  and building  restriction  lines of such  Mortgaged
     Property,  and no improvements on adjoining  properties  encroach upon such
     Mortgaged Property, and, if a title insurance policy exists with respect to
     such  Mortgaged  Property,  are stated in such title  insurance  policy and
     affirmatively insured;

          (ab) No improvement located on or being part of any Mortgaged Property
     is  in  violation  of  any  applicable   zoning  law  or  regulation.   All
     inspections,  licenses and certificates  required to be made or issued with
     respect


                                       12
                                                                                
<PAGE>

     to all occupied  portions of each  Mortgaged  Property and, with respect to
     the  use  and  occupancy  of the  same,  including,  but  not  limited  to,
     certificates  of occupancy and fire  underwriting  certificates,  have been
     made or  obtained  from the  appropriate  authorities  and  such  Mortgaged
     Property is lawfully occupied under the applicable law;

          (ac) With respect to each  Mortgage  constituting  a deed of trust,  a
     trustee,  duly  qualified  under  applicable law to serve as such, has been
     properly  designated and currently so serves and is named in such Mortgage,
     and no fees or expenses are or will become payable by the Originator or the
     Trust Fund to the  trustee  under the deed of trust,  except in  connection
     with a trustee's sale after default by the related Mortgagor;

          (ad) Each Mortgage contains customary and enforceable provisions which
     render the rights and  remedies  of the  holder  thereof  adequate  for the
     realization  against the related Mortgaged  Property of the benefits of the
     security,  including (A) in the case of a Mortgage  designated as a deed of
     trust, by trustee's sale and (B) otherwise by judicial  foreclosure.  There
     is no homestead or other exemption  available which  materially  interferes
     with the right to sell the related  Mortgaged  Property at a trustee's sale
     or the right to foreclose the related Mortgage;

          (ae) There is no default,  breach,  violation or event of acceleration
     existing  under any  Mortgage  or the  related  Mortgage  Note and no event
     which,  with the passage of time or with notice and the  expiration  of any
     grace or cure  period,  would  constitute a default,  breach,  violation or
     event of  acceleration;  and neither  the  Originator  or the  Unaffiliated
     Seller has waived any default, breach, violation or event of acceleration;

          (af)  No  instrument  of  release  or  waiver  has  been  executed  in
     connection  with any Mortgage Loan, and no Mortgagor has been released,  in
     whole or in part;

          (ag) The credit  underwriting  guidelines  applicable to each Mortgage
     Loan  conform in all  material  respects to the  Originator's  underwriting
     guidelines;

          (ah) All  parties  to the  Mortgage  Note and the  Mortgage  had legal
     capacity to execute the Mortgage  Note and the  Mortgage and each  Mortgage
     Note and Mortgage have been duly and properly executed by such parties;

          (ai) The Unaffiliated  Seller has no actual knowledge that there exist
     on any Mortgaged Property any hazardous


                                       13

<PAGE>

     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;

          (aj) None of the Mortgage Loans shall be due from the United States of
     America  or any  State  or from  any  agency,  department,  subdivision  or
     instrumentality thereof;

          (ak) At the Cut-Off  Date,  no Mortgagor  had been  identified  on the
     records of the  Originator  as being the  subject  of a current  bankruptcy
     proceeding;

          (al) By the Closing Date, the Unaffiliated Seller will have caused the
     portions of the  Unaffiliated  Seller's  records  relating to the  Mortgage
     Loans to be  clearly  and  unambiguously  marked to show that the  Mortgage
     Loans  constitute part of the Trust Fund and are owned by the Trust Fund in
     accordance with the terms of the Pooling and Servicing Agreement;

          (am) No Mortgage Loan was originated in, or is subject to the laws of,
     any  jurisdiction  the laws of which would make unlawful,  void or voidable
     the  sale,  transfer  and  assignment  of such  Mortgage  Loan  under  this
     Agreement or pursuant to transfers of the  Certificates.  The  Unaffiliated
     Seller has not entered  into any  agreement  with any  account  debtor that
     prohibits,  restricts or  conditions  the  assignment of any portion of the
     Mortgage Loans;

          (an) All filings (including, without limitation, UCC filings) required
     to be made by any Person and actions  required to be taken or  performed by
     any  Person  in any  jurisdiction  to give  the  Trustee  a first  priority
     perfected  lien on, or ownership  interest  in, the Mortgage  Loans and the
     proceeds  thereof and the other  property of the Trust Fund have been made,
     taken or performed;

          (ao) The Unaffiliated Seller has not done anything to convey any right
     to any Person that would  result in such Person  having a right to payments
     due under the Mortgage  Loan or otherwise to impair the rights of the Trust
     Fund  and the  Certificateholders  in any  Mortgage  Loan  or the  proceeds
     thereof;

          (ap) No  Mortgage  Loan  is  assumable  (without  the  consent  of the
     Originator  which consent has not been given) by another Person in a manner
     which would release the Mortgagor thereof from such Mortgagor's obligations


                                       14
                                                                                
<PAGE>

     to the Unaffiliated Seller with respect to such Mortgage Loan;

          (aq) With  respect to the  Initial  Mortgage  Loans as of the  Cut-off
     Date: the aggregated Stated Principal Balance was  $64,553,830.89;  each of
     the  Stated  Principal  Balances  was at least  $4,405.31  but no more than
     $376,250.00:  the average  Stated  Principal  Balance was  $63,288.07;  the
     Mortgage Rates were at least 7.640% but no more than 15.990%;  the weighted
     average Mortgage Rate was 11.006%;  the original  Loan-to-Value Ratios were
     at  least  30%  but  no  more  than  95%;  the  weighted  average  original
     Loan-to-Value  Ratio was 80.618%;  the remaining  terms to stated  maturity
     were at least 58 months but no more than 360 months;  the weighted  average
     remaining  term to stated  maturity was 208 months;  the original  terms to
     stated  maturity  was at least 60 months but no more than 361  months;  the
     weighted  average  original term to stated maturity was 209 months;  and no
     more than 1.36% of the Mortgage  Loans are secured by Mortgaged  Properties
     located in any one postal zip code area;

          (ar) No selection procedures adverse to the  Certificateholders  or to
     the Certificate  Insurer have been utilized in selecting such Mortgage Loan
     from all other similar Mortgage Loans originated by the Originator;

          (as)  The  related  Mortgaged  Property  has not been  subject  to any
     foreclosure proceeding or litigation;

          (at) There was no fraud  involved in the  origination  of the Mortgage
     Loan by the  mortgagee or the  Mortgagor,  any appraiser or any other party
     involved in the origination of the Mortgage Loan; and

          (au)  Each  Mortgage  File  contains  an  appraisal  of the  Mortgaged
     Property indicating an appraised value equal to the appraised value of such
     Mortgaged  Property on the Mortgage Loan Schedule.  Each appraisal has been
     performed in accordance with the requirements of FNMA or FHLMC.

          (av) Each  Mortgage  Loan is a  "qualified  mortgage"  as  defined  in
     Section 860G(a)(3) of the Code.

     Section 3.03. Covenants of the Unaffiliated Seller. The Unaffiliated Seller
covenants to the Depositor as follows:

     (a) The Unaffiliated Seller shall cooperate with the Depositor and the firm
of  independent  certified  public  accountants  retained  with  respect  to the
issuance of the Certificates in making available all information and taking


                                       15

<PAGE>

all steps  reasonably  necessary  to permit the  accountants'  letters  required
hereunder to be delivered within the times set for delivery herein.

     (b) The  Unaffiliated  Seller agrees to satisfy or cause to be satisfied on
or  prior  to  the  Closing  Date  all  of the  conditions  to  the  Depositor's
obligations  set forth in Section  5.01 hereof that are within the  Unaffiliated
Seller's (or its agents') control.

     (c) The Unaffiliated Seller hereby agrees to do all acts, transactions, and
things and to execute and deliver all agreements,  documents,  instruments,  and
papers by and on  behalf of the  Unaffiliated  Seller  as the  Depositor  or its
counsel  may  reasonably  request in order to  consummate  the  transfer  of the
Mortgage  Loans to the  Depositor  and the  subsequent  transfer  thereof to the
Trustee, and the rating, issuance and sale of the Certificates.

     (d) The Unaffiliated  Seller hereby agrees to arrange  separately to pay to
the Trustee  all of the  Trustee's  fees and  expenses  in  connection  with the
transactions  contemplated  by the Pooling and Servicing  Agreement,  including,
without  limitation,  all of the Trustee's fees and expenses in connection  with
any actions  taken by the  Trustee  pursuant to Section  8.10  thereof.  For the
avoidance of doubt,  the parties hereto  acknowledge that it is the intention of
the  parties  that the  Depositor  shall not pay any of the  Trustee's  fees and
expenses in connection  with the  transactions  contemplated  by the Pooling and
Servicing Agreement.

     Section  3.04.   Representations  and  Warranties  of  the  Depositor.  The
Depositor hereby represents,  warrants and covenants to the Unaffiliated Seller,
as of the date of execution of this Agreement and the Closing Date, that:

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

     (b) The Depositor  has the  corporate  power and authority to purchase each
Mortgage  Loan and to  execute,  deliver  and  perform,  and to  enter  into and
consummate all the transactions contemplated by this Agreement;

     (c) This  Agreement  has been duly and  validly  authorized,  executed  and
delivered by the Depositor,  and, assuming the due authorization,  execution and
delivery hereof by the  Unaffiliated  Seller,  constitutes the legal,  valid and
binding  agreement  of the  Depositor,  enforceable  against  the  Depositor  in
accordance  with  its  terms,  except  as such  enforcement  may be  limited  by
bankruptcy,  insolvency,  reorganization,   moratorium  or  other  similar  laws
relating to


                                       16

<PAGE>

or affecting the rights of creditors generally, and by general equity principles
(regardless of whether such  enforcement is considered in a proceeding in equity
or at law);

     (d) No consent,  approval,  authorization  or order of or  registration  or
filing with, or notice to, any  governmental  authority or court is required for
the execution,  delivery and  performance of or compliance by the Depositor with
this Agreement or the  consummation by the Depositor of any of the  transactions
contemplated  hereby,  except  such as have been made on or prior to the Closing
Date;

     (e) The  Depositor  has filed or will file the  Prospectus  and  Prospectus
Supplement  with the  Commission  in  accordance  with  Rule  424(b)  under  the
Securities Act;

     (f) None of the execution and delivery of this  Agreement,  the purchase of
the Mortgage Loans from the Unaffiliated  Seller,  the consummation of the other
transactions  contemplated  hereby, or the fulfillment of or compliance with the
terms and conditions of this Agreement,  (i) conflicts or will conflict with the
charter or bylaws of the Depositor or conflicts or will conflict with or results
or will result in a breach of, or  constitutes  or will  constitute a default or
results  or will  result  in an  acceleration  under,  any  term,  condition  or
provision of any indenture,  deed of trust, contract or other agreement or other
instrument  to which the  Depositor is a party or by which it is bound and which
is material to the  Depositor,  or (ii) results or will result in a violation of
any  law,  rule,  regulation,   order,  judgment  or  decree  of  any  court  or
governmental authority having jurisdiction over the Depositor.

     Section  3.05.  Repurchase  Obligation  for Breach of a  Representation  or
Warranty.  Each of the representations and warranties contained in Sections 3.01
and 3.02 shall survive the purchase by the  Depositor of the Mortgage  Loans and
the  subsequent  transfer  thereof by the  Depositor  to the  Trustee  and shall
continue in full force and effect,  notwithstanding any restrictive or qualified
endorsement on the Mortgage Loans and notwithstanding  subsequent termination of
this Agreement or the Pooling and Servicing Agreement.

     (a) Upon the  occurrence  of a breach of any of the  Unaffiliated  Seller's
representations  and  warranties  under Section 3.02 hereof that  materially and
adversely  affects the related  Mortgage  Loan, the  Unaffiliated  Seller shall,
unless such breach shall have been cured in all material  respects or unless the
Originator  shall have repurchased such Mortgage Loan directly from the Trustee,
repurchase  the related  Mortgage Loan from the Trustee within 60 days following
discovery  by or notice to the  Unaffiliated  Seller of such breach  pursuant to
Section 2.03 of the Pooling and Servicing


                                       17

<PAGE>

Agreement,  and, the  Unaffiliated  Seller  shall pay the Purchase  Price to the
Trustee  pursuant  to the Pooling and  Servicing  Agreement.  To the extent such
Unaffiliated  Seller fails to effect its repurchase  obligation,  Emergent Group
shall  repurchase  the related  Mortgage Loans and pay the Purchase Price to the
Trustee on such date.  The provisions of this Section 3.05 are intended to grant
the Trustee a direct right against the Unaffiliated Seller to demand performance
hereunder,  and in connection  therewith,  the Unaffiliated  Seller and Emergent
Group waive any  requirement  of prior demand against the Depositor with respect
to such repurchase obligation. Any such purchase resulting from the Unaffiliated
Seller Repurchase Event shall take place in the manner specified in Section 2.03
of the Pooling and Servicing  Agreement.  Notwithstanding any other provision of
this  Agreement  or the Pooling and  Servicing  Agreement to the  contrary,  the
obligation  of the  Unaffiliated  Seller and  Emergent  Group under this Section
shall be  performed in  accordance  with the terms  hereof  notwithstanding  the
failure of the  Depositor  or the  Servicer to perform  any of their  respective
obligations with respect to such Mortgage Loan under this Agreement or under the
Pooling and Servicing Agreement.

     (b) In addition to the  foregoing and  notwithstanding  whether the related
Mortgage Loan shall have been purchased by the  Unaffiliated  Seller or Emergent
Group, the Unaffiliated Seller shall indemnify the Depositor,  the Trustee,  the
Certificate  Insurer,  Emergent  Group and the  Certificateholders  against  all
costs, expenses,  losses, damages, claims and liabilities,  including reasonable
fees and expenses of counsel,  which may be asserted  against or incurred by any
of them as a result of third  party  claims  arising  out of the events or facts
giving rise to Unaffiliated Seller Repurchase Events.

     Section 3.06. Reassignment of Purchased Mortgage Loans. Upon deposit in the
Collection Account of the Purchase Price of any Mortgage Loan repurchased by the
Unaffiliated  Seller under  Section 3.05 hereof,  the  Depositor and the Trustee
shall take such steps as may be reasonably  requested by the Unaffiliated Seller
in order to assign to the  Unaffiliated  Seller all of the  Depositor's  and the
Trust  Fund's  right,  title and interest in and to such  Mortgage  Loan and all
security and documents and all Other Conveyed Property conveyed to the Depositor
and the Trust Fund directly relating thereto,  without recourse,  representation
or warranty, except as to the absence of Liens created by or arising as a result
of actions of the Depositor or the Trustee.  Such assignment shall be a sale and
assignment outright,  and not for security.  If, following the reassignment of a
Purchased Mortgage Loan, in any enforcement suit or legal proceeding, it is held
that the Unaffiliated Seller may not enforce any such Mortgage Loan


                                       18

<PAGE>

on the ground that it shall not be a real party in interest or a holder entitled
to enforce the  Mortgage  Loan,  the  Depositor  and the Trustee  shall,  at the
expense of the Unaffiliated  Seller,  take such steps as the Unaffiliated Seller
deems reasonably necessary to enforce the Mortgage Loan, including bringing suit
in the Depositor's or the Trustee's name or the names of the Certificateholders.

     Section 3.07.  Waivers. No failure or delay on the part of the Depositor or
the Trustee as assignee of the  Depositor,  in  exercising  any power,  right or
remedy under this  Agreement  shall operate as a waiver  thereof,  nor shall any
single or partial exercise of any such power, right or remedy preclude any other
or future exercise thereof or the exercise of any other power, right or remedy.

     Section 3.08.  Representations  and Warranties of Emergent Group.  Emergent
Group  hereby  represents  and  warrants  to the  Depositor  as of the  date  of
execution of this Agreement and as of the Closing Date, that:

     (a) Emergent Group is a corporation duly organized, validly existing and in
good standing under the laws of the State of South Carolina;

     (b)  Emergent  Group has the  corporate  power and  authority  to  execute,
deliver  and  perform,  and to enter into and  consummate  all the  transactions
contemplated by this Agreement;

     (c) This  Agreement  has been duly and  validly  authorized,  executed  and
delivered  by  Emergent  Group,  and  constitutes  the legal,  valid and binding
agreement of Emergent Group,  enforceable  against  Emergent Group in accordance
with its  terms,  except  as such  enforcement  may be  limited  by  bankruptcy,
insolvency,  reorganization,  moratorium  or other  similar laws  relating to or
affecting the rights of creditors  generally,  and by general equity  principles
(regardless of whether such  enforcement is considered in a proceeding in equity
or at law);

     (d) No consent,  approval,  authorization  or order of or  registration  or
filing with, or notice to, any  governmental  authority or court is required for
the execution,  delivery and performance of or compliance by Emergent Group with
this Agreement or the  consummation by Emergent Group of any of the transactions
contemplated hereby or thereby, except such as have been made on or prior to the
Closing Date;

     (e) None of the execution and delivery of this Agreement,  the consummation
of  the  other  transactions  contemplated  hereby,  or  the  fulfillment  of or
compliance with the terms and conditions of this Agreement, (i) conflicts or


                                       19

<PAGE>

will conflict with the charter or bylaws of Emergent  Group or conflicts or will
conflict with or results or will result in a breach of, or  constitutes  or will
constitute  a default or results or will result in an  acceleration  under,  any
term, condition or provision of any material indenture,  deed of trust, contract
or other agreement or other  instrument to which Emergent Group is a party or by
which it is bound and which is material to Emergent  Group,  or (ii)  results or
will result in a violation  of any law,  rule,  regulation,  order,  judgment or
decree of any court or governmental  authority having jurisdiction over Emergent
Group.


                                  ARTICLE FOUR

                             THE UNAFFILIATED SELLER

     Section 4.01. Liability of the Unaffiliated Seller. The Unaffiliated Seller
shall be liable in accordance  herewith only to the extent of the obligations in
this  Agreement  specifically  undertaken  by such  Unaffiliated  Seller and its
representations and warranties.

     Section 4.02. Merger or Consolidation. The Unaffiliated Seller will keep in
full effect its  existence,  rights and  franchises  as a  corporation  and will
obtain and preserve its  qualification to do business as a foreign  corporation,
in each  jurisdiction  necessary to protect the validity and  enforceability  of
this Agreement or any of the Mortgage Loans and to perform its duties under this
Agreement.

     Any corporation or other entity (i) into which the  Unaffiliated  Seller or
Emergent Group may be merged or consolidated,  (ii) resulting from any merger or
consolidation to which the  Unaffiliated  Seller or Emergent Group is a party or
(iii) succeeding to the business of the  Unaffiliated  Seller or Emergent Group,
which  corporation  has a certificate  of  incorporation  containing  provisions
relating to limitations on business and other matters substantively identical to
those contained in the Unaffiliated Seller's certificate of incorporation, shall
execute  an  agreement  of  assumption  to  perform  every   obligation  of  the
Unaffiliated  Seller or Emergent Group, as the case may be, under this Agreement
and,  whether  or not  such  assumption  agreement  is  executed,  shall  be the
successor  to the  Unaffiliated  Seller or Emergent  Group,  as the case may be,
hereunder (without  relieving the Unaffiliated  Seller or Emergent Group, as the
case may be, of its  responsibilities  hereunder,  if it survives such merger or
consolidation)  without the  execution  or filing of any document or any further
act by any of the parties to this Agreement.  Notwithstanding the foregoing,  so
long as a Certificate Insurer Default shall not have occurred and be continuing,
the Unaffiliated Seller shall not merge or consolidate with any


                                       20

<PAGE>

other  Person  or permit  any  other  Person  to  become  the  successor  to the
Unaffiliated  Seller's  business  without  the  prior  written  consent  of  the
Certificate  Insurer. The Unaffiliated Seller or Emergent Group, as the case may
be,  shall  promptly  inform the other  party,  the  Trustee  and,  so long as a
Certificate  Insurer  Default  shall not have  occurred and be  continuing,  the
Certificate  Insurer of such merger,  consolidation  or purchase and assumption.
Notwithstanding  the  foregoing,  as a  condition  to  the  consummation  of the
transactions  referred to in clauses (i), (ii) and (iii) above,  (x) immediately
after giving  effect to such  transaction,  no  representation  or warranty made
pursuant to Sections  3.01,  3.02 and 3.08 or covenant  made pursuant to Section
3.03, shall have been breached (for purposes hereof,  such  representations  and
warranties shall speak as of the date of the  consummation of such  transaction)
and no event that, after notice or lapse of time, or both, would become an event
of default under the Insurance Agreement, shall have occurred and be continuing,
(y) the  Unaffiliated  Seller or Emergent  Group, as the case may be, shall have
delivered to the Trustee an Officer's Certificate and an Opinion of Counsel each
stating that such  consolidation,  merger or  succession  and such  agreement of
assumption comply with this Section 4.02 and that all conditions  precedent,  if
any,  provided  for in this  Agreement  relating to such  transaction  have been
complied  with,  and (z) the  Unaffiliated  Seller  shall have  delivered to the
Trustee an Opinion of Counsel,  stating, in the opinion of such counsel,  either
(A) all financing statements and continuation  statements and amendments thereto
have been  executed  and filed that are  necessary  to preserve  and protect the
interest  of the  Trustee  in the Trust  Fund and  reciting  the  details of the
filings or (B) no such action  shall be  necessary  to preserve and protect such
interest.

     Section 4.03. Costs. In connection with the transactions contemplated under
this Agreement and the Pooling and Servicing Agreement,  the Unaffiliated Seller
shall promptly pay (or shall promptly reimburse the Depositor to the extent that
the  Depositor  shall  have  paid  or  otherwise  incurred):  (i) the  fees  and
disbursements  of the  Unaffiliated  Seller's  counsel;  (ii)  the  fees  of the
Depositor's counsel, not to exceed $175,000; (iii) the fees and disbursements of
Ernst  &  Young,  the  Unaffiliated   Seller's   independent   certified  public
accountants,  in rendering a comfort  letter in connection  with the  Prospectus
Supplement and in comforting the Derived Information;  (iv) the fees of Standard
& Poor's Ratings Group and Moody's Investors Service,  Inc.; (v) the fees of the
Trustee,  the fees and  disbursements of the Trustee's  counsel,  if any and the
fees of the Trustee for custodial  acceptance  and loan  deposit;  (vi) expenses
incurred in connection with printing the Prospectus,  the Prospectus Supplement,
any  amendment  or  supplement  thereto,  any  preliminary  prospectus  and  the
Certificates; (vii) fees and


                                       21

<PAGE>

expenses  relating to the filing of documents  with the  Securities and Exchange
Commission  (including  without  limitation  periodic reports under the Exchange
Act); (viii) the shelf registration amortization fee paid in connection with the
issuance of  Certificates;  and (ix) to the extent not covered above, all of the
initial upfront expenses of the Depositor and the Underwriter including, without
limitation,  legal fees and expenses,  accountant fees and expenses and expenses
in  connection  with due  diligence  conducted  on the Mortgage  Loan File.  The
Unaffiliated  Seller also will  promptly pay (or shall  promptly  reimburse  the
Depositor  to the  extent  that  the  Depositor  shall  have  paid or  otherwise
incurred)  all of the  initial  upfront  expenses  of  the  Certificate  Insurer
including,  without  limitation,  legal fees and expenses,  accountant  fees and
expenses and expenses in connection with due diligence conducted on the Mortgage
Loan File.  All other costs and  expenses in  connection  with the  transactions
contemplated hereunder shall be borne by the party incurring such expenses.

     Section  4.04.  Servicing.  The  Mortgage  Loans  shall be  serviced by the
Servicer in accordance with the Pooling and Servicing Agreement.

     Section 4.05.  Mandatory Delivery.  Each document specified in Section 2.01
of the Pooling and Servicing Agreement for each Mortgage Loan shall be delivered
to the Depositor on or before the Closing Date (except as otherwise  provided in
such Section 2.03).

     Section 4.06.  Indemnification.  (a)(i)  Emergent Group agrees to indemnify
and hold harmless the Depositor, each of its directors, each of its officers who
have signed the Registration  Statement,  Prudential Securities Incorporated and
each of its  directors  and each person or entity who controls the  Depositor or
Prudential  Securities  Incorporated  or any such person,  within the meaning of
Section 15 of the Securities Act, against any and all losses, claims, damages or
liabilities,  joint and several, to which the Depositor,  Prudential  Securities
Incorporated  or any such  person  or  entity  may  become  subject,  under  the
Securities  Act or  otherwise,  and will  reimburse  the  Depositor,  Prudential
Securities  Incorporated and each such controlling person for any legal or other
expenses incurred by the Depositor,  Prudential Securities  Incorporated or such
controlling  person in connection with investigating or defending any such loss,
claim, damage,  liability or action,  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  Prospectus  Supplement or any  amendment or  supplement  to the  Prospectus
Supplement  or the omission or the alleged  omission to state therein a material
fact required to be stated therein


                                       22

<PAGE>

or  necessary  to  make  the  statements  in the  Prospectus  Supplement  or any
amendment  or  supplement  to  the  Prospectus  Supplement,   in  light  of  the
circumstances under which they were made, not misleading, except insofar as such
claims  arise out of or are based upon any untrue  statement  or omission in the
FSA Information or the Depositor  Information.  This indemnity agreement will be
in addition to any liability which Emergent Group may otherwise have.

     (ii) Emergent  Group agrees to indemnify and to hold each of the Depositor,
the Trustee, the Certificate Insurer and each Certificateholder 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
Depositor,  the Trustee, the Certificate Insurer and any  Certificateholder  may
sustain in any way  related to (i) the  failure  of the  Unaffiliated  Seller or
Emergent  Group to  perform  its  duties  in  compliance  with the terms of this
Agreement or (ii) the breach by either the Unaffiliated Seller or Emergent Group
of any of the representations or warranties made by it in this Agreement.

     (b) The Depositor  agrees to indemnify  and hold harmless the  Unaffiliated
Seller,  each of its  directors  and each  person or  entity  who  controls  the
Unaffiliated Seller or any such person,  within the meaning of Section 15 of the
Securities  Act,  against any and all losses,  claims,  damages or  liabilities,
joint and several, to which the Unaffiliated Seller or any such person or entity
may become  subject,  under the Securities Act or otherwise,  and will reimburse
the  Unaffiliated  Seller and any such  director or  controlling  person for any
legal or other expenses incurred by the Unaffiliated Seller or any such director
or controlling  person in connection  with  investigating  or defending any such
loss,  claim,  damage,  liability  or action,  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,  the  Prospectus,   the  Prospectus
Supplement,  any  amendment or supplement  to the  Prospectus or the  Prospectus
Supplement  or the omission or the alleged  omission to state therein a material
fact required to be stated therein or necessary to make the statements  therein,
in light of the  circumstances  under which they were made, not misleading,  but
with respect to the Prospectus  Supplement,  only to the extent that such untrue
statement or alleged untrue statement or omission or alleged omission relates to
the information  contained in the Prospectus  Supplement under the caption "Plan
of  Distribution"  (the  information   contained  under  the  caption  "Plan  of
Distribution" the "Depositor Information").  This indemnity agreement will be in
addition to any liability which the Depositor may otherwise have.


                                       23

<PAGE>

     (c) Promptly after receipt by an indemnified  party under this Section 4.06
of notice of the commencement of any action,  such indemnified  party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section  4.06,  notify the  indemnifying  party in  writing 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 elect by written  notice  delivered  to the  indemnified
party promptly after receiving the aforesaid notice from such indemnified party,
to assume the defense  thereof  with  counsel  reasonably  satisfactory  to such
indemnified  party. After notice from the indemnifying party to such indemnified
party of its election to assume the defense thereof, the indemnifying party will
not be liable to such indemnified party under this Section 4.06 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, if the defendants in any such action include both the indemnified party
and the  indemnifying  party and the  indemnified  party  shall have  reasonably
concluded  that there may be legal  defenses  available to it that are different
from or additional to those available to the indemnifying party, the indemnified
party or parties shall have the right to select separate  counsel to assert such
legal  defenses  and to otherwise  participate  in the defense of such action on
behalf of such indemnified party or parties. The indemnifying party shall not be
liable for the expenses of more than one separate counsel.

     (d) The Depositor agrees, assuming all Emergent Group-Provided  Information
(defined below) is accurate and complete in all material respects,  to indemnify
and hold harmless Emergent Group, its respective officers and directors and each
person who controls  Emergent  Group 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 the  Depositor,  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 light of the circumstances under
which  they  were  made,  not  misleading,  and  agrees to  reimburse  each such
indemnified


                                       24

<PAGE>

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 the Depositor  under this Section 4.06(d) shall be in addition to
any liability which the Depositor may otherwise have.

     The procedures set forth in Section 4.06(c) shall be equally  applicable to
this Section 4.06(d).

     (e) For purposes of this Section 4.06, the term "Derived Information" means
such portion,  if any, of the information  used by the Depositor 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 Emergent  Group-Provided  Information.  "Emergent  Group-Provided
Information"  means any computer  tape  furnished  to the  Depositor by Emergent
Group or the Originator concerning the assets comprising the Trust Fund.

     (f)  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  4.06 is for any  reason  held to be  unavailable  to or
insufficient  to hold  harmless an  indemnified  party under  subsection  (a) or
subsection (b) of this Section 4.06 in respect of any losses, claims, damages or
liabilities  (or  actions  in  respect   thereof)   referred  to  therein,   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
Securities  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 Emergent Group and the Unaffiliated
Seller on the one hand,  and the Depositor on the other,  Emergent Group and the
Unaffiliated  Seller's,  Emergent Group's and the Depositor's 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.
Emergent Group and the Unaffiliated Seller and the Depositor agree that it would
not be equitable if the amount of such  contribution were determined by pro rata
or per capita  allocation.  For purposes of this Section 4.06,  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 Securities  Act, shall have the same rights to contribution
as


                                       25

<PAGE>

the Depositor, and each director of the Unaffiliated Seller, and each person, if
any who controls the Unaffiliated Seller within the meaning of Section 15 of the
Securities Act, shall have the same rights to  contribution as the  Unaffiliated
Seller.

                                  ARTICLE FIVE

                              CONDITIONS OF CLOSING

     Section 5.01. Conditions of Depositor's Obligations. The obligations of the
Depositor to purchase the Mortgage Loans will be subject to the satisfaction, on
the Closing  Date,  of the  following  conditions.  Upon payment of the purchase
price for the  Mortgage  Loans,  such  conditions  shall be deemed  satisfied or
waived.

     (a) Each of the  obligations  of the  Unaffiliated  Seller  required  to be
performed  by it on or prior to the Closing  Date  pursuant to the terms of this
Agreement  shall  have  been duly  performed  and  complied  with and all of the
representations  and  warranties of the  Unaffiliated  Seller and Emergent Group
under this  Agreement  shall be true and correct as of the  Closing  Date and no
event shall have  occurred  which,  with  notice or the  passage of time,  would
constitute a default under this Agreement, and the Depositor shall have received
a certificate to the effect of the foregoing signed by an authorized  officer of
the Unaffiliated Seller.

     (b) The  Depositor  shall  have  received  a letter  dated the date of this
Agreement,  in form and  substance  acceptable to the Depositor and its counsel,
prepared by Ernst & Young,  independent certified public accountants,  regarding
the  numerical  information  contained in the  Prospectus  Supplement  under the
caption "The Mortgage Pool."

     (c) [This subsection is reserved.]

     (d) The  Depositor  shall have received the  following  additional  closing
documents, in form and substance satisfactory to the Depositor and its counsel:

          (i) the Schedule of Mortgage Loans;

          (ii)  the  Pooling  and  Servicing   Agreement  and  the  Underwriting
     Agreement  dated as of March 21, 1997 between the Depositor and  Prudential
     Securities  Incorporated  and  all  documents  required  thereunder,   duly
     executed  and  delivered  by each of the  parties  thereto  other  than the
     Depositor;

          (iii) an officer's  certificate,  dated as of the Closing Date, in the
     form of Exhibit B hereto, and


                                       26

<PAGE>

     attached thereto  resolutions of the board of directors of the Unaffiliated
     Seller and a copy of the by-laws of the Unaffiliated Seller;

          (iv) copy of the  Unaffiliated  Seller's and Emergent  Group's charter
     and all amendments,  revisions, and supplements thereof,  certified as of a
     recent  date by the  Secretary  of State of the State of  Delaware  and the
     State of South Carolina, respectively;

          (v) an opinion of the counsel for the Unaffiliated Seller and Emergent
     Group as to various  corporate  matters  (it being  agreed that the opinion
     shall  expressly  provide that the Trustee shall be entitled to rely on the
     opinion);

          (vi)  opinions  of  counsel  for the  Unaffiliated  Seller,  in  forms
     acceptable to the Depositor,  its counsel,  Standard & Poor's Ratings Group
     and Moody's Investors Service, Inc. as to such matters as shall be required
     for the  assignment  of a rating  to the Class A  Certificates  of "AAA" by
     Standard & Poor's Ratings Group,  and "Aaa" by Moody's  Investors  Service,
     Inc. (it being agreed that such opinions shall  expressly  provide that the
     Trustee shall be entitled to rely on such opinions);

          (vii) a  letter  from  Moody's  Investors  Service,  Inc.  that it has
     assigned a rating of "Aaa" to the Class A Certificates;

          (viii) a letter  from  Standard  & Poor's  Ratings  Group  that it has
     assigned a rating of "AAA" to the Class A Certificates;

          (ix) an  opinion  of counsel  for the  Trustee  in form and  substance
     acceptable to the Depositor,  its counsel,  Moody's Investors Service, Inc.
     and Standard & Poor's Ratings Group (it being agreed that the opinion shall
     expressly provide that the Unaffiliated Seller shall be entitled to rely on
     the opinion);

          (x) an opinion or opinions of counsel for the Certificate  Insurer, in
     each case in form and substance  acceptable to the Depositor,  its counsel,
     Moody's  Investors  Service,  Inc. and Standard & Poor's  Ratings Group (it
     being agreed that the opinion shall expressly provide that the Unaffiliated
     Seller shall be entitled to rely on the opinion); and

     (e) The Policy  shall have been duly  executed,  delivered  and issued with
respect to the Certificates.


                                       27

<PAGE>

     (f) All  proceedings in connection  with the  transactions  contemplated by
this Agreement and all documents  incident  hereto shall be satisfactory in form
and substance to the Depositor and its counsel.

     (g) The  Unaffiliated  Seller shall have  furnished the Depositor with such
other  certificates  of its  officers  or others  and such  other  documents  or
opinions as the Depositor or its counsel may reasonably request.

     Section  5.02.  Conditions  of  Unaffiliated   Seller's  Obligations.   The
obligations of the Unaffiliated  Seller under this Agreement shall be subject to
the satisfaction, on the Closing Date, of the following conditions:

     (a) Each of the obligations of the Depositor required to be performed by it
at or prior to the Closing Date  pursuant to the terms of this  Agreement  shall
have been duly  performed and complied with and all of the  representations  and
warranties  of the  Depositor  contained  in this  Agreement  shall  be true and
correct as of the Closing Date, and the Unaffiliated  Seller shall have received
a certificate to that effect signed by an authorized officer of the Depositor.

     (b) The  Unaffiliated  Seller shall have received the following  additional
documents:

          (i) the Pooling and Servicing  Agreement,  and all documents  required
     thereunder, in each case executed by the Depositor as applicable; and

          (ii) a copy of a letter from Moody's  Investors  Service,  Inc. to the
     Depositor to the effect that it has assigned a rating of "Aaa" to the Class
     A Certificates  and a copy of a letter from Standard & Poor's Ratings Group
     to the  Depositor  to the effect that it has  assigned a rating of "AAA" to
     the Class A Certificates.

     (c) The Depositor  shall have furnished the  Unaffiliated  Seller with such
other  certificates  of its  officers  or others  and such  other  documents  to
evidence  fulfillment  of the  conditions  set  forth in this  Agreement  as the
Unaffiliated Seller may reasonably request.

     Section 5.03.  Termination  of Depositor's  Obligations.  The Depositor may
terminate its obligations  hereunder by notice to the Unaffiliated Seller at any
time before delivery of and payment of the Purchase Price for the Mortgage Loans
if: (i) any of the  conditions  set forth in Section 5.01 are not satisfied when
and as  provided  therein;  (ii) there  shall have been the entry of a decree or
order by a court or agency or supervisory  authority having  jurisdiction in the
premises for the appointment of a conservator, receiver


                                       28

<PAGE>

or liquidator in any insolvency, readjustment of debt, marshalling of assets and
liabilities or similar  proceedings of or relating to the Unaffiliated Seller or
Emergent  Group,  or for the  winding up or  liquidation  of the  affairs of the
Unaffiliated Seller; (iii) there shall have been the consent by the Unaffiliated
Seller or Emergent  Group to the  appointment  of a  conservator  or receiver or
liquidator in any insolvency,  readjustment  of debt,  marshalling of assets and
liabilities or similar  proceedings of or relating to the Unaffiliated Seller or
Emergent  Group or of or relating to  substantially  all of the  property of the
Unaffiliated  Seller  or  Emergent  Group;  (iv)  any  purchase  and  assumption
agreement  with  respect to the  Unaffiliated  Seller or  Emergent  Group or the
assets and  properties of the  Unaffiliated  Seller or Emergent Group shall have
been  entered  into;  or  (v) a  Termination  Event  shall  have  occurred.  The
termination of the  Depositor's  obligations  hereunder  shall not terminate the
Depositor's rights hereunder or its right to exercise any remedy available to it
at law or in equity.

                                   ARTICLE SIX

                                  MISCELLANEOUS

     Section 6.01. Notices.  All demands,  notices and communications  hereunder
shall be in writing  and shall be deemed to have been duly  given if  personally
delivered to or mailed by registered mail,  postage  prepaid,  or transmitted by
telex  or  telegraph  and  confirmed  by a  similar  mailed  writing,  if to the
Depositor, addressed to the Depositor at Prudential Securities Secured Financing
Corporation,  One  New  York  Plaza,  New  York,  New  York  10292,  if  to  the
Unaffiliated  Seller,  addressed to the Unaffiliated Seller at Emergent Mortgage
Holdings  Corporation,  44 E. Camperdown Way, Greenville,  South Carolina 29601,
Attention:  William P.  Crawford  or to such other  address as the  Unaffiliated
Seller may  designate  in writing to the  Depositor  and if to  Emergent  Group,
addressed to Emergent Group, Inc., 15 South Main Street,  Suite 750, Greenville,
South Carolina 29601.

     Section   6.02.   Severability   of   Provisions.   Any  part,   provision,
representation,  warranty or covenant of this  Agreement  which is prohibited or
which is held to be void or unenforceable  shall be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions hereof. Any part, provision, representation,  warranty or covenant of
this  Agreement  which is prohibited or  unenforceable  or is held to be void or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability  without  invalidating the
remaining provisions hereof, and any such prohibition or unenforceability in any
jurisdiction as to any Mortgage Loan


                                       29
                                            
<PAGE>

shall  not  invalidate  or  render  unenforceable  such  provision  in any other
jurisdiction.  To the extent  permitted by  applicable  law, the parties  hereto
waive any provision of law which prohibits or renders void or unenforceable  any
provision hereof.

     Section 6.03.  Agreement of Unaffiliated  Seller.  The Unaffiliated  Seller
agrees to execute  and deliver  such  instruments  and take such  actions as the
Depositor may, from time to time,  reasonably request in order to effectuate the
purpose and to carry out the terms of this Agreement.

     Section  6.04.  Survival.  The  parties  to this  Agreement  agree that the
representations,  warranties and  agreements  made by each of them herein and in
any certificate or other instrument delivered pursuant hereto shall be deemed to
be relied  upon by the other party  hereto,  notwithstanding  any  investigation
heretofore  or  hereafter  made by such  other  party or on such  other  party's
behalf,  and that the  representations,  warranties and  agreements  made by the
parties hereto in this Agreement or in any such  certificate or other instrument
shall survive the delivery of and payment for the Mortgage Loans.

     Section  6.05.  Effect of Headings and Table of  Contents.  The Article and
Section  headings herein and the Table of Contents are for convenience  only and
shall not affect the construction hereof.

     Section 6.06.  Successors and Assigns.  This  Agreement  shall inure to the
benefit  of  and be  binding  upon  the  parties  hereto  and  their  respective
successors  and permitted  assigns.  Except as expressly  permitted by the terms
hereof, this Agreement may not be assigned, pledged or hypothecated by any party
hereto to a third party  without the written  consent of the other party to this
Agreement and the Certificate Insurer; provided, however, that the Depositor may
assign its rights hereunder  without the consent of the Unaffiliated  Seller and
Emergent Group.

     Section  6.07.   Governing  Law.  This  Agreement  shall  be  construed  in
accordance  with  and  governed  by the laws of the  State of New York  (without
regard  to  conflicts  of laws  principles),  and the  obligations,  rights  and
remedies of the parties  hereunder  shall be determined in accordance  with such
laws.

     Section  6.08.  Confirmation  of Intent.  It is the  express  intent of the
parties  hereto that the  conveyance of the Mortgage  Loans by the  Unaffiliated
Seller to the Depositor as contemplated by this Unaffiliated  Seller's Agreement
be, and be treated for all purposes as, a sale by the Unaffiliated Seller to the
Depositor of the Mortgage Loans. It is,


                                       30

<PAGE>

further,  not the  intention  of the parties  that such  conveyance  be deemed a
pledge of the  Mortgage  Loans by the  Unaffiliated  Seller to the  Depositor to
secure a debt or other obligation of the Unaffiliated  Seller.  However,  in the
event that,  notwithstanding  the intent of the parties,  the Mortgage Loans are
held to  continue  to be  property  of the  Unaffiliated  Seller  then  (a) this
Unaffiliated  Seller's Agreement shall also be deemed to be a security agreement
within the meaning of Articles 8 and 9 of the Uniform  Commercial  Code; (b) the
transfer of the Mortgage Loans provided for herein shall be deemed to be a grant
by the Unaffiliated Seller to the Depositor of a security interest in all of the
Unaffiliated Seller's right, title and interest in and to the Mortgage Loans and
all amounts  payable on the Mortgage Loans in accordance  with the terms thereof
and all proceeds of the conversion,  voluntary or involuntary,  of the foregoing
into cash, instruments,  securities or other property; (c) the possession by the
Depositor  of Mortgage  Loans and such other  items of  property  as  constitute
instruments,  money, negotiable documents or chattel paper shall be deemed to be
"possession  by the secured  party" for  purposes  of  perfecting  the  security
interest  pursuant to Section  9-305 of the  Uniform  Commercial  Code;  and (d)
notifications to persons holding such property, and acknowledgments, receipts or
confirmations from persons holding such property,  shall be deemed notifications
to,   or   acknowledgments,    receipts   or   confirmations   from,   financial
intermediaries,  bailees  or agents (as  applicable)  of the  Depositor  for the
purpose  of  perfecting  such  security   interest  under  applicable  law.  Any
assignment  of the interest of the Depositor  pursuant to any  provision  hereof
shall  also be deemed  to be an  assignment  of any  security  interest  created
hereby.  The  Unaffiliated  Seller  and  the  Depositor  shall,  to  the  extent
consistent with this Unaffiliated  Seller's Agreement,  take such actions as may
be necessary to ensure that, if this Unaffiliated Seller's Agreement were deemed
to create a security  interest in the Mortgage  Loans,  such  security  interest
would be deemed to be a  perfected  security  interest of first  priority  under
applicable  law and  would be  maintained  as such  throughout  the term of this
Agreement.

     Section 6.09. Execution in Counterparts.  This Agreement 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 6.10. Amendments.  This Agreement super- sedes all prior agreements
and understandings relating to the subject matter hereof.

     (a) This Agreement may be amended by the Unaffiliated Seller, the Depositor
and Emergent Group,  with the prior written  consent of the Certificate  Insurer
(so long


                                       31
 
<PAGE>

as a Certificate  Insurer Default shall not have occurred and be continuing) but
without the consent of the  Trustee or any of the  Certificateholders  (unless a
Certificate  Insurer Default shall have occurred,  in which event the consent of
the Certificateholders  with Voting Rights equal to or in excess of 50% shall be
obtained)  (i) to cure any  ambiguity or (ii) to correct any  provisions in this
Agreement;  provided,  however,  that such action  shall not, as evidenced by an
Opinion of Counsel  delivered to the Trustee,  adversely  affect in any material
respect the interests of any Certificateholder.

     (b)  This  Agreement  may  also  be  amended  from  time  to  time  by  the
Unaffiliated  Seller,  the Depositor  and Emergent  Group with the prior written
consent of the  Certificate  Insurer (so long as a Certificate  Insurer  Default
shall not have occurred and be  continuing)  and with the consent of the Trustee
and  Certificateholders  having  Voting Rights equal to or in excess of 50%, 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  Certificateholders;  provided,  however,  that no such  amendment
shall (i) increase or reduce in any manner the amount of, or accelerate or delay
the timing of,  collections of payments on Mortgage Loans or distributions  that
shall be required to be made on any  Certificate  or the  Pass-Through  Rates or
(ii) reduce the aforesaid  percentage  required to consent to any such amendment
or any waiver hereunder,  without the consent of the Holders of all Certificates
then outstanding.

     (c) Prior to the execution of any such amendment or consent, Emergent Group
shall have furnished written  notification of the substance of such amendment or
consent to each Rating Agency.

     (d)  Promptly  after the  execution of any such  amendment or consent,  the
Trustee shall furnish written notification of the substance of such amendment or
consent to each Certificateholder.

     (e) It  shall  not be  necessary  for  the  consent  of  Certificateholders
pursuant  to this  Section  to  approve  the  particular  form  of any  proposed
amendment or consent,  but it shall be  sufficient if such consent shall approve
the substance  thereof.  The manner of obtaining such consents and of evidencing
the  authorization  of the  execution  thereof  by  Certificateholders  shall be
subject to such reasonable requirements as the Trustee may prescribe,  including
the  establishment  of record dates.  The consent of any Holder of a Certificate
given  pursuant  to this  Section or  pursuant  to any other  provision  of this
Agreement  shall be  conclusive  and  binding  on such  Holder and on all future
Holders of such Certificate and of any Certificate issued upon the transfer


                                       32

<PAGE>

thereof or in exchange  thereof or in lieu  thereof  whether or not  notation of
such consent is made upon the Certificate.

     Section  6.11.  Miscellaneous.  (a)  The  parties  agree  that  each of the
Certificate  Insurer and the Trustee is an intended  third-party  beneficiary of
this  Agreement to the extent  necessary to enforce the rights and to obtain the
benefit of the remedies of the Depositor under this Agreement which are assigned
to the Trustee for the benefit of the Certificateholders pursuant to the Pooling
and Servicing Agreement and to the extent necessary to obtain the benefit of the
enforcement of the  obligations and covenants of the  Unaffiliated  Seller under
Section  3.05  and  4.06 of this  Agreement.  The  parties  further  agree  that
Prudential Securities  Incorporated and each of its directors and each person or
entity who  controls  Prudential  Securities  Incorporated  or any such  person,
within the meaning of Section 15 of the  Securities Act (each,  an  "Underwriter
Entity") is an intended third-party  beneficiary of this Agreement to the extent
necessary  to obtain  the  benefit of the  enforcement  of the  obligations  and
covenants of the  Unaffiliated  Seller with respect to each  Underwriter  Entity
under Section 4.06 of this Agreement.

     (b) The Depositor,  Emergent Group and the  Unaffiliated  Seller intend the
conveyance  by the  Unaffiliated  Seller to the  Depositor  of all of its right,
title and interest in and to the Mortgage  Loans  pursuant to this  Agreement to
constitute a purchase and sale and not a loan.








                     [Signatures Commence on Following Page]



                                       33

<PAGE>

     IN WITNESS WHEREOF, the parties hereto have caused their names to be signed
by their  respective  officers  thereunto  duly  authorized as of the date first
above written.


                                          PRUDENTIAL SECURITIES SECURED
                                            FINANCING CORPORATION


                                          By:/s/ Glen Stein
                                             ----------------------------------
                                             Name:  Glen Stein
                                             Title: Vice President


                                          EMERGENT MORTGAGE HOLDINGS
                                              CORPORATION


                                          By:/s/ Kevin J. Mast
                                             ----------------------------------
                                             Name:  Kevin J. Mast
                                             Title: Vice President


                                          EMERGENT GROUP, INC.


                                          By:/s/ Kevin J. Mast
                                             ----------------------------------
                                             Name:   Kevin J. Mast
                                             Title:  Vice President, CFO
                                                      and Treasurer




<PAGE>

STATE OF NEW YORK   )
                    ) ss.
COUNTY OF NEW YORK  )


     On March 26, 1997 before me, the  undersigned,  a Notary  Public in and for
said County and State,  personally  appeared Glen Stein,  personally known to me
(or  proved to me on the basis of  satisfactory  evidence)  to be Glen  Stein of
Prudential Securities Secured Financing Corporation, a Delaware corporation, the
corporation that executed the within  Unaffiliated  Seller's Agreement on behalf
of said corporation, and acknowledged to me that said corporation executed it.

                                                   
                                                     ___________________________
                                                     Notary Public

                                                     My Commission expires:






<PAGE>

STATE OF ____________    )
                         ) ss.
COUNTY OF ___________    )


     On March 26, 1997 before me, the  undersigned,  a Notary  Public in and for
said County and State, personally appeared Kevin J. Mast, personally known to me
(or proved to me on the basis of  satisfactory  evidence) to be Kevin J. Mast of
Emergent  Group,  Inc., the  corporation  that executed the within  Unaffiliated
Seller's  Agreement on behalf of said  corporation,  and acknowledged to me that
said corporation executed it.


                                                     ___________________________
                                                     Notary Public

                                                     My Commission expires:






<PAGE>

STATE OF ____________     )
                          ) ss.
COUNTY OF ___________     )


     On March 26, 1997 before me, the  undersigned,  a Notary  Public in and for
said County and State, personally appeared Kevin J. Mast, personally known to me
(or proved to me on the basis of  satisfactory  evidence) to be Kevin J. Mast of
Emergent Mortgage Holdings Corporation, the corporation that executed the within
Unaffiliated Seller's Agreement on behalf of said corporation,  and acknowledged
to me that said corporation executed it.


                                                     ___________________________
                                                     Notary Public

                                                     My Commission expires:


<PAGE>

                                                                       EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

                        [See Schedule 1 to Exhibit 4.1]


<PAGE>



                                                                       EXHIBIT B

                              OFFICER'S CERTIFICATE


     I, Kevin J. Mast, Vice President of EMERGENT MORTGAGE HOLDINGS  CORPORATION
(the "Company") do hereby certify as follows:

     (1) No  financing  statements  or other  filings have been filed naming the
Company  as debtor or seller in any State of the  United  States of  America  to
perfect  a sale,  transfer  or  assignment  of or  lien,  encumbrance,  security
interest or other  interest  in, or which  otherwise  pertains  to, the Mortgage
Loans  other than  those  filed in  connection  with the  Unaffiliated  Seller's
Agreement and the Pooling and Servicing Agreement.

     (2) The Company's chief  executive  office is located at 44 East Camperdown
Way, Greenville, South Carolina 29601.

     Capitalized  terms used  herein and not  otherwise  defined  shall have the
meanings ascribed to such terms in the Pooling and Servicing  Agreement dated as
of March 1, 1997, among Prudential Securities Secured Financing Corporation,  as
Depositor,  Emergent Mortgage Corp., as Servicer,  and First Union National Bank
of North Carolina, as Trustee.

     IN WITNESS WHEREOF, I have set my hand this 26th day of March 1997.


                                            EMERGENT MORTGAGE HOLDINGS
                                                CORPORATION


                                                   
                                                By: /s/ Kevin J. Mast
                                                   ---------------------------
                                                     Name: Kevin J. Mast
                                                     Title: Vice President


                                       B-1




                                                                    EXHIBIT 4.4


                                                                  EXECUTION COPY



                        PURCHASE AGREEMENT AND ASSIGNMENT


                                      among


                     EMERGENT MORTGAGE HOLDINGS CORPORATION
                                  as Purchaser



                             EMERGENT MORTGAGE CORP.
                                    as Seller


                                       and


                              EMERGENT GROUP, INC.


                                   dated as of

                                  March 1, 1997

<PAGE>



                                TABLE OF CONTENTS

                                                                            Page
ARTICLE I
                 DEFINITIONS.................................................  1
   SECTION 1.1   General.....................................................  1
   SECTION 1.2   Specific Terms..............................................  1
   SECTION 1.3   Usage of Terms..............................................  2
   SECTION 1.4   Certain References..........................................  2
   SECTION 1.5   No Recourse.................................................  3
   SECTION 1.6   Action by or Consent of Certificateholders..................  3
   SECTION 1.7   Material Adverse Effect.....................................  3

ARTICLE II

                 CONVEYANCE OF THE MORTGAGE LOANS
                   AND THE OTHER CONVEYED PROPERTY...........................  3
   SECTION 2.1   Conveyance of the Mortgage Loans and the Other
                   Conveyed Property.........................................  3
   SECTION 2.2   Purchase Price..............................................  4

ARTICLE III
                 REPRESENTATIONS AND WARRANTIES..............................  4
   SECTION 3.1   Representations and Warranties of the Seller................  4
   SECTION 3.2   Representations and Warranties of Purchaser.................  6
   SECTION 3.3   Indemnification.............................................  8
   SECTION 3.4   Representations and Warranties of Emergent Group............ 10


                             ARTICLE IV

                 COVENANTS OF THE SELLER..................................... 12
   SECTION 4.1   Protection of Title of Purchaser, the Depositor and the
                   Trust..................................................... 12
   SECTION 4.2   Other Liens or Interests.................................... 13
   SECTION 4.3   Costs and Expenses.......................................... 13

ARTICLE V
                 REPURCHASES................................................. 13


                                       -i-
<PAGE>

   SECTION 5.1   Repurchase of Mortgage Loans Upon Breach of
                   Warranty.................................................. 13
   SECTION 5.2   Reassignment of Purchased Mortgage Loans.................... 14
   SECTION 5.3   Waivers..................................................... 15

ARTICLE VI

                 MISCELLANEOUS............................................... 15
   SECTION 6.1   Liability of the Seller..................................... 15
   SECTION 6.2   Merger or Consolidation of any Seller or Purchaser.......... 15
   SECTION 6.3   Limitation on Liability of the Seller and Others............ 16
   SECTION 6.4   Amendment................................................... 16
   SECTION 6.5   Notices..................................................... 17
   SECTION 6.6   Merger and Integration...................................... 17
   SECTION 6.7   Severability of Provisions.................................. 17
   SECTION 6.8   Intention of the Parties.................................... 18
   SECTION 6.9   Governing Law............................................... 18
   SECTION 6.10  Counterparts................................................ 18
   SECTION 6.11  Conveyance of the Mortgage Loans and the Other
                   Conveyed Property to the Trust............................ 18
   SECTION 6.12  Nonpetition Covenant........................................ 19
   SECTION 6.13  Miscellaneous............................................... 19

SCHEDULE A -- Schedule of Mortgage Loans Conveyed 
SCHEDULE B --  Representations and Warranties of Seller


                                      -ii-
<PAGE>
                        PURCHASE AGREEMENT AND ASSIGNMENT

     THIS PURCHASE AGREEMENT AND ASSIGNMENT, dated as of March 1, 1997, executed
among  Emergent  Mortgage  Holdings  Corporation,  a Delaware  corporation  (the
"Purchaser"),  Emergent  Mortgage  Corp.,  a  South  Carolina  corporation  (the
"Seller") and Emergent  Group,  Inc., a South  Carolina  corporation  ("Emergent
Group").

                              W I T N E S S E T H:

     WHEREAS, Purchaser has agreed to purchase from Seller, and Seller, pursuant
to this  Agreement,  is  transferring  to Purchaser the Mortgage Loans and Other
Conveyed Property.

     NOW, THEREFORE,  in consideration of the premises and the mutual agreements
hereinafter  contained,  and for  other  good and  valuable  consideration,  the
receipt of which is acknowledged,  Purchaser and Seller, intending to be legally
bound, hereby agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.1 General. The specific terms defined in this Article include the
plural as well as the singular. The words "herein", "hereof" and "hereunder" and
other words of similar  import refer to this Agreement as a whole and not to any
particular Article, Section or other subdivision, and Article, Section, Schedule
and Exhibit  references,  unless  otherwise  specified,  refer to  Articles  and
Sections of and Schedules and Exhibits to this Agreement. Capitalized terms used
herein without  definition shall have the respective  meanings  assigned to such
terms in the Pooling and Servicing Agreement (defined herein).

     SECTION 1.2 Specific Terms. Whenever used in this Agreement,  the following
words and  phrases,  unless  the  context  otherwise  requires,  shall  have the
following meanings:

     "Agreement"  shall mean this  Purchase  Agreement  and  Assignment  and all
amendments hereof and supplements hereto.

     "Lien"  means  a  security  interest,   lien,  charge,  pledge,  equity  or
encumbrance  of any kind other than tax  liens,  mechanics  liens and liens that
attach to a Mortgaged Property by operation of law.

<PAGE>

     "Other  Conveyed  Property" means all monies at any time paid or payable on
the  Mortgage  Loans or in respect  thereof  after the Cut-Off  Date  (including
amounts due on or before the Cut-Off  Date but  received by the Seller after the
Cut-Off  Date),  the insurance  policies  relating to the Mortgage Loans and all
Insurance Proceeds, the Mortgage Files, and any REO Property,  together with all
collections thereon and proceeds thereof.

     "Pooling  and  Servicing   Agreement"   means  the  Pooling  and  Servicing
Agreement,  dated as of March  1,  1997,  among  Prudential  Securities  Secured
Financing  Corporation,  as Depositor,  Emergent Mortgage Corp. as Servicer, and
First Union  National  Bank of North  Carolina,  as Trustee,  as the same may be
amended, modified or supplemented from time to time.

     "Purchaser" means Emergent Mortgage Holdings Corporation.

     "Related  Documents"  means  the  Unaffiliated   Seller's  Agreement,   the
Insurance Agreement and the Indemnification  Agreement dated as of March 1, 1997
among  the  Seller,  the  Purchaser,  Prudential  Securities  Incorporated,  the
Depositor, Emergent Group and Financial Securities Assurance Corporation.

     "Schedule of Mortgage Loans  Conveyed"  means the schedule of all mortgages
and mortgage  notes sold and  transferred  pursuant to this  Agreement  which is
attached hereto as Schedule A.

     "Schedule of  Representations"  means the Schedule of  Representations  and
Warranties attached hereto as Schedule B.

     "Seller  Repurchase Event" means with respect to the Seller, the occurrence
of a breach of any of Seller's  representations  and warranties under Schedule B
hereto.

     "Seller" means Emergent Mortgage Corp.

     SECTION  1.3  Usage  of  Terms.  With  respect  to all  terms  used in this
Agreement,  the singular includes the plural and the plural the singular;  words
importing any gender include the other genders;  references to "writing" include
printing, typing, lithography, and other means of reproducing words in a visible
form;  references to agreements and other  contractual  instruments  include all
subsequent amendments thereto or changes therein entered into in accordance with
their  respective  terms and not prohibited by this Agreement or the Pooling and
Servicing  Agreement;  references to Persons include their permitted  successors
and  assigns;  and the terms  "include" or  "including"  mean  "include  without
limitation" or "including without limitation."

     SECTION 1.4 Certain  References.  All  references  to the Stated  Principal
Balance  of a  Mortgage  Loan as of a Record  Date  shall  refer to the close of
business on such day, or as of the first day of a Collection  Period shall refer
to the opening of


                                        2
<PAGE>

business on such day.  All  references  to the last day of a  Collection  Period
shall refer to the close of business on such day.

     SECTION  1.5 No  Recourse.  Without  limiting  the  obligations  of  Seller
hereunder,  no  recourse  may be  taken,  directly  or  indirectly,  under  this
Agreement or any certificate or other writing  delivered in connection  herewith
or  therewith,  against any  stockholder,  officer or director,  as such, of the
Seller, or of any predecessor or successor of any of the Seller.

     SECTION  1.6  Action by or  Consent  of  Certificateholders.  Whenever  any
provision of this  Agreement  refers to action to be taken,  or consented to, by
Certificateholders,    such   provision    shall   be   deemed   to   refer   to
Certificateholders  of record as of the Record Date  immediately  preceding  the
date  on  which   such   action  is  to  be  taken,   or   consent   given,   by
Certificateholders.  Solely  for the  purposes  of any  action to be  taken,  or
consented to, by  Certificateholders,  any Certificate registered in the name of
the Seller or any Affiliate  thereof shall be deemed not to be  outstanding  and
the  Percentage  Interest  evidenced  thereby shall not be taken into account in
determining  whether the requisite  Percentage  Interest necessary to effect any
such action or consent has been obtained;  provided,  however,  that, solely for
the purpose of determining whether the Trustee is entitled to rely upon any such
action or consent,  only  Certificates  which the  Trustee  knows to be so owned
shall be so disregarded.

     SECTION 1.7 Material Adverse Effect. Whenever a determination is to be made
under this Agreement as to whether a given event,  action,  course of conduct or
set of facts or  circumstances  could or would have a material adverse effect on
the  Trust  Fund  or  the   Certificateholders  (or  any  similar  or  analogous
determination), such determination shall be made without taking into account the
funds available from claims under the Policy.


                                   ARTICLE II

                        CONVEYANCE OF THE MORTGAGE LOANS
                         AND THE OTHER CONVEYED PROPERTY

     SECTION  2.1  Conveyance  of the  Mortgage  Loans  and the  Other  Conveyed
Property.  Subject to the terms and  conditions  of this  Agreement,  the Seller
hereby sells,  transfers,  assigns,  and otherwise  conveys to Purchaser without
recourse (but without  limitation of its  obligations  in this  Agreement),  and
Purchaser hereby purchases,  all right,  title and interest of the Seller in and
to the Mortgage  Loans and the Other Conveyed  Property.  It is the intention of
the Seller and Purchaser that the transfer and assignment  contemplated  by this
Agreement  shall  constitute a sale of the Mortgage Loans and the Other Conveyed
Property  from the Seller to  Purchaser,  conveying  good title thereto free and
clear of any liens, and the Mortgage Loans and the Other Conveyed


                                        3

<PAGE>

Property shall not be part of the Seller's  estate in the event of the filing of
a bankruptcy  petition by or against the Seller under any  bankruptcy or similar
law.

     SECTION 2.2  Purchase  Price.  Simultaneously  with the  conveyance  of the
Mortgage Loans and the Other Conveyed Property to Purchaser,  Purchaser has paid
or caused to be paid to or upon the order of Seller $74,879,657.42 (which amount
includes  accrued  interest of  $373,649.29),  less  certain  expenses,  by wire
transfer of immediately  available funds (representing the proceeds to Purchaser
from the sale of the Mortgage Loans to the Depositor).


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

     SECTION 3.1 Representations and Warranties of the Seller.  Seller makes the
following   representations  and  warranties,   on  which  Purchaser  relies  in
purchasing  the  Mortgage   Loans  and  the  Other  Conveyed   Property  and  in
transferring the Mortgage Loans and the Other Conveyed Property to the Depositor
under the Unaffiliated  Seller's Agreement,  on which the Depositor will rely in
transferring  the Mortgage Loans and the Other Conveyed  Property to the Trustee
under the Pooling and Servicing  Agreement and on which the Certificate  Insurer
will  rely in  issuing  the  Policy.  Such  representations  are  made as of the
execution and delivery of this Agreement or other time specified in the Schedule
of  Representations,  but shall survive the sale, transfer and assignment of the
Mortgage Loans and the Other Conveyed Property hereunder, the sale, transfer and
assignment  thereof  by the  Seller  to the  Depositor  under  the  Unaffiliated
Seller's  Agreement  and  the  sale,  transfer  and  assignment  thereof  by the
Depositor to the Trustee under the Pooling and Servicing  Agreement.  Seller and
Purchaser  agree that  Purchaser will assign to the Depositor all of Purchaser's
rights under this  Agreement,  the  Depositor  will assign to the Trustee all of
Purchaser's  rights under this Agreement and that the Trustee will thereafter be
entitled to enforce this Agreement  directly against the Seller in the Trustee's
own name on behalf of the Certificateholders.

          (a) Schedule of  Representations.  The  representations and warranties
     made by the Seller and set forth on the  Schedule  of  Representations  are
     true and correct.

          (b) Organization and Good Standing. The Seller has been duly organized
     and is validly existing as a corporation in good standing under the laws of
     the State of South Carolina, with power and authority to own its properties
     and to conduct its business as such properties are currently owned and such
     business is currently conducted, and had at all relevant times and now has,
     power,  authority and legal right to enter into and perform its obligations
     under this Agreement.


                                        4

<PAGE>

          (c) Due Qualification.  The Seller is duly qualified to do business as
     a foreign  corporation  in good  standing,  and has obtained all  necessary
     licenses and  approvals,  in all  jurisdictions  in which the  ownership or
     lease  of  its  property  or the  conduct  of its  business  requires  such
     qualification.

          (d) Power and  Authority.  The Seller has the power and  authority  to
     execute and deliver this  Agreement and to carry out its terms;  the Seller
     has full power and  authority  to sell and assign  the  Mortgage  Loans and
     Other  Conveyed  Property  to be sold and  assigned to and  deposited  with
     Purchaser  hereunder and has duly  authorized  such sale and  assignment to
     Purchaser by all necessary corporate action and the execution, delivery and
     performance of this Agreement has been duly authorized by the Seller by all
     necessary corporate action.

          (e) No False  Statement.  Neither this  Agreement nor the  information
     contained in the Prospectus Supplement,  other than under the captions "The
     Insurer" and "Plan of  Distribution,"  nor any  statement,  report or other
     document  prepared by the Seller and furnished or to be furnished  pursuant
     to this  Agreement  or in  connection  with the  transactions  contemplated
     hereby  contains any untrue  statement or alleged  untrue  statement of any
     material  fact or omits  to state a  material  fact  necessary  to make the
     statements contained herein or therein, in light of the circumstances under
     which they were made, not misleading.

          (f) Valid Sale;  Binding  Obligations.  This  Agreement  has been duly
     executed and delivered,  shall effect a valid sale, transfer and assignment
     of the Mortgage Loans and the Other Conveyed Property,  enforceable against
     the  Seller and  creditors  of and  purchasers  from the  Seller,  and this
     Agreement constitutes the legal, valid and binding obligation of the Seller
     enforceable   in  accordance   with  its   respective   terms,   except  as
     enforceability may be limited by bankruptcy, insolvency,  reorganization or
     other similar laws affecting the enforcement of creditors' rights generally
     and by equitable  limitations  on the  availability  of specific  remedies,
     regardless of whether such  enforceability is considered in a proceeding in
     equity or at law.

          (g) No Violation. The consummation of the transactions contemplated by
     this Agreement and the  fulfillment of the terms of this Agreement does not
     conflict with,  result in any breach of any of the terms and provisions of,
     or constitute  (with or without  notice or lapse of time) a default  under,
     the  articles of  incorporation  or bylaws of the Seller,  or any  material
     indenture,  agreement, mortgage, deed of trust or other instrument to which
     the Seller is a party or by which it is bound or any of its  properties are
     subject,  or result in the creation or  imposition  of any lien upon any of
     its  properties  pursuant  to the terms of any such  indenture,  agreement,
     mortgage,  deed of trust or other instrument,  other than this Agreement or
     violate any law, order, rule or regulation  applicable to the Seller of any
     court or of any federal or state regulatory body,  administrative agency or
     other governmental  instrumentality  having jurisdiction over the Seller or
     any of its


                                        5

<PAGE>

     properties,  or in any way materially  adversely affect the interest of the
     Certificateholders  or the  Trustee  in any  Mortgage  Loan,  or affect the
     Seller's ability to perform its obligations under this Agreement;

          (h) No Proceedings. There are no proceedings or investigations pending
     or, to the Seller's  knowledge,  threatened against the Seller,  before any
     court,  regulatory  body,   administrative  agency  or  other  tribunal  or
     governmental  instrumentality  having  jurisdiction  over the Seller or its
     properties (i) asserting the invalidity of this Agreement,  (ii) seeking to
     prevent the issuance of the  Certificates or the consummation of any of the
     transactions   contemplated   by  this   Agreement,   (iii)   seeking   any
     determination  or ruling that might  materially  and  adversely  affect the
     performance  by the Seller of its  obligations  under,  or the  validity or
     enforceability of, this Agreement, (iv) involving the Seller or which might
     adversely  affect the federal income tax or other  federal,  state or local
     tax  attributes  of the  Certificates  or (v) that  could  have a  material
     adverse effect on the Mortgage Loans. To the Seller's knowledge,  there are
     no proceedings or investigations  pending or threatened against the Seller,
     before any court, regulatory body,  administrative agency or other tribunal
     or governmental  instrumentality having jurisdiction over the Seller or its
     properties  relating to the Seller which might adversely affect the federal
     income  tax  or  other  federal,  state  or  local  tax  attributes  of the
     Certificates;

          (i) No  Consents.  The Seller is not required to obtain the consent of
     any other party or any  consent,  license,  approval or  authorization,  or
     registration or declaration  with, any  governmental  authority,  bureau or
     agency in connection with the execution, delivery, performance, validity or
     enforceability  of  this  Agreement  except  such  consents  as  have  been
     obtained;

          (j) Approvals. All approvals, authorizations,  orders or other actions
     of  any  person,  corporation  or  other  organization,  or of  any  court,
     governmental  agency or body or official,  required in connection  with the
     execution and delivery by the Seller of this Agreement and the consummation
     of the  transactions  contemplated  hereby  have  been or will be  taken or
     obtained on or prior to the Closing Date.

          (k) Chief Executive  Office.  The chief  executive  office of Emergent
     Mortgage Corp. is located at 50 Datastream  Plaza,  Suite 201,  Greenville,
     South Carolina 29605.

     SECTION 3.2  Representations  and Warranties of Purchaser.  Purchaser makes
the following representations and warranties, on which Seller relies in selling,
assigning,  transferring and conveying the Mortgage Loans and the Other Conveyed
Property  to  Purchaser  hereunder.  Such  representations  are  made  as of the
execution and delivery of this Agreement,  but shall survive the sale,  transfer
and assignment of the Mortgage Loans and the Other Conveyed Property  hereunder,
the sale,  transfer and assignment  thereof by Purchaser to the Depositor  under
the Unaffiliated Seller's


                                        6

<PAGE>

Agreement and the sale,  transfer and assignment thereof by the Depositor to the
Trustee under the Pooling and Servicing Agreement.

          (a) Organization and Good Standing.  Purchaser has been duly organized
     and is validly  existing and in good  standing as a  corporation  under the
     laws of the State of  Delaware,  with the power  and  authority  to own its
     properties  and to conduct its business as such  properties  are  currently
     owned and such  business is  currently  conducted,  and had at all relevant
     times,  and has,  full power,  authority and legal right to acquire and own
     the Mortgage  Loans and the Other  Conveyed  Property,  and to transfer the
     Mortgage Loans and the Other Conveyed Property to the Depositor pursuant to
     the Unaffiliated Seller's Agreement.

          (b) Due Qualification. Purchaser is duly qualified to do business as a
     foreign  corporation  in good  standing,  and has  obtained  all  necessary
     licenses  and  approvals  in all  jurisdictions  where the failure to do so
     would  materially and adversely affect  Purchaser's  ability to acquire the
     Mortgage  Loans  or  the  Other  Conveyed   Property  or  the  validity  or
     enforceability  of the Mortgage Loans and the Other Conveyed Property or to
     perform Purchaser's obligations hereunder and under the Related Documents.

          (c) Power and Authority.  Purchaser has the power, authority and legal
     right to execute  and  deliver  this  Agreement  and to carry out the terms
     hereof and to acquire the Mortgage  Loans and the Other  Conveyed  Property
     hereunder;  and the execution,  delivery and  performance of this Agreement
     and all of the documents required pursuant hereto have been duly authorized
     by Purchaser by all necessary action.

          (d) No  Consent  Required.  Purchaser  is not  required  to obtain the
     consent  of  any  other  Person,  or  any  consent,  license,  approval  or
     authorization  or  registration  or  declaration   with,  any  governmental
     authority,  bureau or agency in connection with the execution,  delivery or
     performance of this Agreement and the Related Documents, except for such as
     have been obtained, effected or made.

          (e) Binding Obligation.  This Agreement constitutes a legal, valid and
     binding   obligation  of  Purchaser,   enforceable   against  Purchaser  in
     accordance with its terms,  subject,  as to  enforceability,  to applicable
     bankruptcy,  insolvency,  reorganization,   conservatorship,  receivership,
     liquidation and other similar laws and to general equitable principles.

          (f) No Violation. The execution, delivery and performance by Purchaser
     of this Agreement,  the  consummation of the  transactions  contemplated by
     this Agreement and the Related  Documents and the  fulfillment of the terms
     of this  Agreement  and the Related  Documents do not and will not conflict
     with,  result  in any  breach of any of the  terms  and  provisions  of, or
     constitute  (with or without notice or lapse of time) a default under,  the
     certificate of incorporation or bylaws


                                        7
<PAGE>

     of Purchaser, or conflict with or breach any of the terms or provisions of,
     or constitute  (with or without  notice or lapse of time) a default  under,
     any indenture,  agreement,  mortgage,  deed of trust or other instrument to
     which  Purchaser is a party or by which  Purchaser is bound or to which any
     of its properties  are subject,  or result in the creation or imposition of
     any  lien  upon any of its  properties  pursuant  to the  terms of any such
     indenture,  agreement,  mortgage,  deed of trust or other instrument (other
     than the Unaffiliated  Seller's Agreement,  or violate any law, order, rule
     or regulation, applicable to Purchaser or its properties, of any federal or
     state  regulatory  body,  any  court,   administrative   agency,  or  other
     governmental  instrumentality  having jurisdiction over Purchaser or any of
     its properties.

          (g)  No  Proceedings.  There  are  no  proceedings  or  investigations
     pending,  or, to the knowledge of Purchaser,  threatened against Purchaser,
     before any court, regulatory body, administrative agency, or other tribunal
     or governmental  instrumentality  having jurisdiction over Purchaser or its
     properties:  (i) asserting the  invalidity of this  Agreement or any of the
     Related  Documents,  (ii) seeking to prevent the consummation of any of the
     transactions   contemplated  by  this  Agreement  or  any  of  the  Related
     Documents,  (iii) seeking any determination or ruling that might materially
     and adversely affect the performance by Purchaser of its obligations under,
     or the validity or enforceability  of, this Agreement or any of the Related
     Documents or (iv) that may adversely affect the federal or state income tax
     attributes  of, or seeking to impose any  excise,  franchise,  transfer  or
     similar tax upon,  the transfer and  acquisition  of the Mortgage Loans and
     the Other Conveyed  Property  hereunder or the transfer by Purchaser of the
     Mortgage Loans and the Other Conveyed Property to the Depositor pursuant to
     the Unaffiliated Seller's Agreement.

In the event of any breach of a  representation  and warranty  made by Purchaser
hereunder,  the  Seller  covenants  and  agrees  that it will take any action to
pursue any remedy that it may have  hereunder,  in law, in equity or  otherwise,
until a year and a day have  passed  since  the date on which  all  pass-through
certificates or other similar securities issued by the Trust Fund, or a trust or
similar  vehicle  formed by  Purchaser,  have been paid in full.  The Seller and
Purchaser  agree that damages will not be an adequate remedy for such breach and
that this covenant may be  specifically  enforced by Purchaser or by the Trustee
on behalf of the Trust Fund.

     SECTION 3.3 Indemnification.

     (a) The Seller shall defend,  indemnify and hold  harmless  Purchaser,  the
Depositor,  the Trustee, the Certificateholders and the Certificate Insurer from
and  against  any  and  all  costs,  expenses,   losses,  damages,  claims,  and
liabilities,  arising out of or resulting from any breach of any of the Seller's
representations and warranties contained herein.


                                        8
                                             
<PAGE>

     (b) The Seller shall defend,  indemnify and hold  harmless  Purchaser,  the
Depositor,  the Trustee, the Certificateholders and the Certificate Insurer from
and  against  any  and  all  costs,  expenses,   losses,  damages,  claims,  and
liabilities,  arising out of or resulting,  from the use, ownership or operation
by the Seller or any affiliate thereof of a Mortgaged Property.

     (c) The Seller will defend and  indemnify  Purchaser,  the  Depositor,  the
Trustee, the Certificate Insurer and the Certificateholders  against any and all
costs,  expenses,  losses,  damages,  claims and  liabilities  arising out of or
resulting  from any  action  taken,  or any  action  failed to be taken  that is
required  to be taken under this  Agreement,  by it in respect of any portion of
the Trust Fund other than in accordance with this Agreement.

     (d) The Seller agrees to pay, and shall defend, indemnify and hold harmless
Purchaser,   the  Depositor,   the  Trustee,  the   Certificateholders  and  the
Certificate  Insurer from and against any taxes that may at any time be asserted
against Purchaser,  the Depositor,  the Trustee, the  Certificateholders  or the
Certificate  Insurer  with  respect  to the  transactions  contemplated  in this
Agreement,  including,  without limitation,  any sales, gross receipts,  general
corporation,  tangible or intangible  personal property,  privilege,  or license
taxes (but, not including any taxes asserted with respect to, and as of the date
of,  the sale,  transfer  and  assignment  of the  Mortgage  Loans and the Other
Conveyed  Property to Purchaser,  the  conveyance of the Mortgage Loans or Other
Conveyed Property under the Unaffiliated  Seller's  Agreement and the conveyance
of the Trust  Fund to the  Trustee  or the  issuance  and  original  sale of the
Certificates,  or asserted  with respect to ownership of the Mortgage  Loans and
Other  Conveyed  Property or the Trust Fund which shall be  indemnified  by each
Seller  pursuant to clause (e) below,  or federal,  state or other income taxes,
arising out of  distributions  on the  Certificates or transfer taxes arising in
connection  with the  transfer  of  Certificates)  and  costs  and  expenses  in
defending against the same, arising by reason of the acts to be performed by the
Seller under this Agreement or imposed against such Persons.

     (e) The Seller  agrees to pay, and to  indemnify,  defend and hold harmless
Purchaser,   the  Depositor,   the  Trustee,  the   Certificateholders  and  the
Certificate  Insurer from,  any taxes which may at any time be asserted  against
such Persons with respect to, and as of the date of, the conveyance or ownership
of the Mortgage Loans or the Other Conveyed Property  hereunder,  the conveyance
or  ownership  of the  Mortgage  Loans  or Other  Conveyed  Property  under  the
Unaffiliated  Seller's  Agreement  and the  conveyance or ownership of the Trust
Fund under the Pooling and Servicing Agreement or the issuance and original sale
of the Certificates,  including,  without limitation, any sales, gross receipts,
personal  property,  tangible or  intangible  personal  property,  privilege  or
license taxes (but not  including  any federal or other income taxes,  including
franchise taxes, arising out of the transactions contemplated hereby or transfer
taxes arising in  connection  with the transfer of  Certificates)  and costs and
expenses  in  defending  against  the same,  arising by reason of the acts to be
performed by each Seller under this Agreement or imposed against such Persons.


                                        9

<PAGE>

     (f) The Seller shall defend,  indemnify,  and hold harmless Purchaser,  the
Depositor,  the Trustee, the Certificateholders and the Certificate Insurer from
and  against  any  and  all  costs,  expenses,   losses,  claims,  damages,  and
liabilities  to the extent that such cost,  expense,  loss,  claim,  damage,  or
liability  arose out of, or was  imposed  upon  Purchaser,  the  Depositor,  the
Trustee,  the  Certificateholders  and  the  Certificate  Insurer  through,  the
negligence,  willful misfeasance, or bad faith of each Seller in the performance
of its duties under this  Agreement  or by reason of reckless  disregard of each
Seller's obligations and duties under this Agreement.

     (g) The Seller shall  indemnify,  defend and hold harmless  Purchaser,  the
Depositor,  the Trustee, the Certificate Insurer and the Certificateholders from
and against any loss,  liability or expense  incurred by reason of the violation
by the  Seller  of  federal  or state  securities  laws in  connection  with the
registration or the sale of the Certificates.

     (h) The Seller shall  indemnify,  defend and hold harmless  Purchaser,  the
Depositor,  the Trustee, the Certificate Insurer and the Certificateholders from
and  against any loss,  liability  or expense  imposed  upon,  or  incurred  by,
Purchaser,   the  Depositor,   the  Trustee,  the  Certificate  Insurer  or  the
Certificateholders  as a result of the failure of any Mortgage Loan, or the sale
of the related  Mortgage  Property to comply with all requirements of applicable
law.

     Indemnification  under this Section 3.3 shall include  reasonable  fees and
expenses of counsel and expenses of litigation and shall survive  termination of
the Trust Fund. The indemnity  obligations hereunder shall be in addition to any
obligation that the Seller may otherwise have.

     SECTION 3.4  Representations  and  Warranties of Emergent  Group.  Emergent
Group  hereby  represents  and  warrants  to the  Purchaser  as of the  date  of
execution of this Agreement and as of the Closing Date, that:

     (a) Emergent Group is a corporation duly organized, validly existing and in
good standing under the laws of the State of South Carolina;

     (b)  Emergent  Group has the  corporate  power and  authority  to  execute,
deliver  and  perform,  and to enter into and  consummate  all the  transactions
contemplated by this Agreement;

     (c) This  Agreement  has been duly and  validly  authorized,  executed  and
delivered  by  Emergent  Group,  and  constitutes  the legal,  valid and binding
agreement of Emergent Group,  enforceable  against  Emergent Group in accordance
with its  terms,  except  as such  enforcement  may be  limited  by  bankruptcy,
insolvency,  reorganization,  moratorium  or other  similar laws  relating to or
affecting the rights of creditors  generally,  and by general equity  principles
(regardless of whether such  enforcement is considered in a proceeding in equity
or at law);


                                       10

<PAGE>

     (d) No consent,  approval,  authorization  or order of or  registration  or
filing with, or notice to, any  governmental  authority or court is required for
the execution,  delivery and performance of or compliance by Emergent Group with
this Agreement or the consummation by it of any of the transactions contemplated
hereby or  thereby,  except  such as have  been made on or prior to the  Closing
Date;

     (e) None of the execution and delivery of this Agreement,  the consummation
of  the  other  transactions  contemplated  hereby,  or  the  fulfillment  of or
compliance  with the terms and  conditions of this  Agreement,  (i) conflicts or
will conflict with the charter or bylaws of Emergent  Group or conflicts or will
conflict with or results or will result in a breach of, or  constitutes  or will
constitute  a default or results or will result in an  acceleration  under,  any
term, condition or provision of any material indenture,  deed of trust, contract
or other agreement or other  instrument to which Emergent Group is a party or by
which it is bound and which is material to Emergent  Group,  or (ii)  results or
will result in a violation  of any law,  rule,  regulation,  order,  judgment or
decree of any court or governmental  authority having jurisdiction over Emergent
Group.


                                       11

<PAGE>

                                   ARTICLE IV

                             COVENANTS OF THE SELLER

   SECTION 4.1 Protection of Title of Purchaser, the Depositor and the Trust.


     (a) At or prior to the Closing Date,  the Seller shall have filed or caused
to be filed a UCC-1  financing  statement,  executed  by the Seller as seller or
debtor,  naming  Purchaser  as  purchaser or secured  party and  describing  the
Mortgage Loans and the Other Conveyed  Property being sold by it to Purchaser as
collateral,  with the  office  of the  Secretary  of State of the State of South
Carolina and in such other locations as Purchaser shall have required. From time
to time thereafter,  the Seller shall execute and file such financing statements
and cause to be executed  and filed such  continuation  statements,  all in such
manner and in such places as may be required by law fully to preserve,  maintain
and protect the interest of Purchaser  under this  Agreement,  of the  Depositor
under the Unaffiliated  Seller's  Agreement and of the Trustee under the Pooling
and Servicing  Agreement in the Mortgage Loans and the Other Conveyed  Property,
as the case may be, and in the proceeds  thereof.  The Seller shall  deliver (or
cause to be  delivered)  to  Purchaser,  the  Depositor,  the  Trustee,  and the
Certificate Insurer file-stamped copies of, or filing receipts for, any document
filed as provided  above,  as soon as available  following  such filing.  In the
event that each Seller fails to perform its obligations  under this  subsection,
Purchaser, the Depositor or the Trustee may do so, at the expense of the Seller.

     (b) The Seller shall not change its name, identity,  or corporate structure
in any  manner  that  would,  could or might  make any  financing  statement  or
continuation  statement  filed by the Seller (or by  Purchaser or the Trustee on
behalf  of  the  Seller)  in  accordance  with  paragraph  (a)  above  seriously
misleading  within the  meaning of ss.  9-402(7)  of the UCC,  unless the Seller
shall have given  Purchaser,  the  Depositor,  the Trustee  and the  Certificate
Insurer at least 60 days prior written notice  thereof,  and shall promptly file
appropriate   amendments  to  all  previously  filed  financing  statements  and
continuation statements.

     (c) The Seller shall give Purchaser, the Depositor, the Certificate Insurer
(so long as an Insurer  Default shall not have occurred and be  continuing)  and
the  Trustee  at least 60 days prior  written  notice of any  relocation  of its
principal  executive office if, as a result of such  relocation,  the applicable
provisions  of  the  UCC  would  require  the  filing  of any  amendment  of any
previously  filed  financing or  continuation  statement or of any new financing
statement.  The Seller  shall at all times  maintain  each  office from which it
services  Mortgage  Loans and its principal  executive  office within the United
States of America.


                                       12

<PAGE>

     (d) The Seller shall maintain its computer  systems so that, from and after
the time of sale under this  Agreement of the Mortgage  Loans to Purchaser,  the
conveyance  of the  Mortgage  Loans  by  Purchaser  to  the  Depositor  and  the
conveyance  of the Mortgage  Loans by the  Depositor to the Trustee on behalf of
the Trustee,  the Seller's master  computer  records  (including  archives) that
shall refer to a Mortgage Loan indicate clearly that such Mortgage Loan has been
sold to Purchaser and has been conveyed by Purchaser to the Depositor and by the
Depositor to the Trustee on behalf of the Certificateholders and the Certificate
Insurer.  Indication  of the  Trustee's  ownership  of a Mortgage  Loan shall be
deleted from or modified on each Seller's  computer systems when, and only when,
the  Mortgage  Loan  shall  become a  Deleted  Mortgage  Loan,  shall  have been
repurchased or shall have been paid in full.

     (e) If at any time the  Seller  shall  propose  to sell,  grant a  security
interest  in, or  otherwise  transfer  any  interest  in  mortgage  loans to any
prospective purchaser, lender or other transferee, the Seller shall give to such
prospective  purchaser,  lender, or other transferee computer tapes, records, or
print-outs  (including any restored from archives)  that, if they shall refer in
any manner  whatsoever  to any Mortgage  Loan shall  indicate  clearly that such
Mortgage  Loan has been sold to Purchaser,  sold by Purchaser to the  Depositor,
and is owned by the Trust Fund.

     SECTION 4.2 Other Liens or Interests. Except for the conveyances hereunder,
the Seller will not sell,  pledge,  assign or transfer to any other  Person,  or
grant,  create,  incur, assume or suffer to exist any Lien on the Mortgage Loans
or the Other  Conveyed  Property or any interest  therein,  and the Seller shall
defend the right,  title,  and  interest of  Purchaser,  the  Depositor  and the
Trustee in and to the Mortgage Loans and the Other Conveyed Property against all
claims of third parties claiming through or under the Seller.

     SECTION 4.3 Costs and Expenses.  The Seller shall pay all reasonable  costs
and  disbursements  in  connection  with  the  performance  of  its  obligations
hereunder and its Related Documents.


                                    ARTICLE V

                                   REPURCHASES

     SECTION 5.1 Repurchase of Mortgage Loans Upon Breach of Warranty.  (a) Upon
the  occurrence of a Seller  Repurchase  Event,  the Seller  shall,  unless such
breach shall have been cured in all material  respects,  repurchase  the related
Mortgage Loan from the Trustee within 60 days  following  discovery or notice to
the Seller of such breach  pursuant to Section 2.03 of the Pooling and Servicing
Agreement and the Seller shall pay the Purchase Price to the Trustee as provided
in the  Pooling  and  Servicing  Agreement.  In lieu of  repurchasing  any  such
Mortgage  Loan,  the Seller may cause such  Mortgage Loan to be removed from the
Trust Fund and substitute one or more Qualified


                                       13

<PAGE>

Substitute  Mortgage Loans in the manner provided in Section 2.03 of the Pooling
and Security Agreement.  To the extent the Seller fails to effect its repurchase
obligation,  Emergent Group shall  repurchase the related  Mortgage Loan and pay
the Purchase  Price to the Trustee on such date.  The provisions of this Section
5.1 are  intended  to grant the  Trustee a direct  right  against  the Seller to
demand  performance  hereunder,  and in  connection  therewith  the  Seller  and
Emergent  Group waive any  requirement  of prior demand against the Depositor or
Purchaser with respect to such repurchase or substitution  obligation.  Any such
purchase or  substitution  resulting from a Seller  Repurchase  Event shall take
place in the manner  specified  in Section  2.03 of the  Pooling  and  Servicing
Agreement.  Notwithstanding any other provision of this Agreement or the Pooling
and  Servicing  Agreement  to the  contrary,  the  obligation  of the Seller and
Emergent  Group under this Section  shall be performed  in  accordance  with the
terms  hereof  notwithstanding  the failure of the  Servicer,  the  Unaffiliated
Seller and the  Depositor to perform any of their  respective  obligations  with
respect to such Mortgage Loan under the Pooling and Servicing Agreement.

                  (b) In addition to the  foregoing,  the Seller shall  promptly
purchase  from  Purchaser  (or  provide  for  the  substitution  of a  Qualified
Substitute  Mortgage  Loan) any Mortgage Loan  repurchased  by Purchaser (in its
capacity  as  Seller  under  the  Unaffiliated   Seller's  Agreement)  upon  the
occurrence  of an  Unaffiliated  Seller  Repurchase  Event (as defined  therein)
involving  a  breach  by  Purchaser   (in  its  capacity  as  Seller  under  the
Unaffiliated  Seller's  Agreement)  pursuant to Section 3.05 of the Unaffiliated
Seller's Agreement.

     (c) In addition to the  foregoing and  notwithstanding  whether the related
Mortgage  Loan shall have been  purchased by the Seller or Emergent  Group,  the
Seller shall indemnify the Trustee,  the Depositor,  the Certificate Insurer and
the Certificateholders  against all costs, expenses, losses, damages, claims and
liabilities,  including  reasonable  fees and expenses of counsel,  which may be
asserted  against or incurred  by any of them as a result of third party  claims
arising out of the events or facts giving rise to a repurchase  or  substitution
under Section 2.03 of the Pooling and Security, Section 3.05 of the Unaffiliated
Seller's Agreement or this Section 5.1 hereof.

     SECTION 5.2 Reassignment of Purchased  Mortgage Loans.  Upon deposit in the
Collection Account of the Purchase Price of any Mortgage Loan repurchased by the
Seller or the substitution of a Qualified Substitute Mortgage Loan under Section
5.1  hereof,  the  Servicer  and the  Trustee  shall  take such  steps as may be
reasonably  requested  by the  Seller in order to assign  to the  Seller  all of
Purchaser's,  the Depositor's and the Trustee's right, title and interest in and
to such  repurchased  Mortgage Loan or Mortgage Loan for which  substitution was
made and all security and documents and all Other Conveyed  Property conveyed to
Purchaser,  the Depositor and the Trustee  directly  relating  thereto,  without
recourse, representation or warranty, except as to the absence of liens, charges
or encumbrances  created by or arising as a result of actions of Purchaser,  the
Depositor  or the  Trustee.  Such  assignment  shall  be a sale  and  assignment
outright,  and not for security.  If,  following the  reassignment of a Mortgage
Loan, in any enforcement


                                       14

<PAGE>

suit or legal  proceeding,  it is held that the Seller may not  enforce any such
Mortgage  Loan on the ground  that it shall not be a real party in interest or a
holder  entitled to enforce the  Mortgage  Loan,  the  Servicer  and the Trustee
shall,  at the  expense  of the  Seller,  take such  steps as the  Seller  deems
reasonably  necessary to enforce the Mortgage Loan,  including  bringing suit in
Purchaser's or the Trustee's name or the names of the Certificateholders.

     SECTION  5.3  Waivers.  No failure or delay on the part of  Purchaser,  the
Depositor  or the Trustee as assignee of  Purchaser,  in  exercising  any power,
right or remedy under this  Agreement  shall  operate as a waiver  thereof,  nor
shall any single or partial exercise of any such power, right or remedy preclude
any other or future exercise  thereof or the exercise of any other power,  right
or remedy.


                                   ARTICLE VI

                                  MISCELLANEOUS

     SECTION  6.1  Liability  of the  Seller.  The  Seller  shall be  liable  in
accordance  herewith  only to the extent of the  obligations  in this  Agreement
specifically undertaken by the Seller and its representations and warranties.

     SECTION  6.2  Merger  or  Consolidation  of any  Seller or  Purchaser.  Any
corporation  or other  entity (i) into which the Seller,  Purchaser  or Emergent
Group  may be  merged  or  consolidated,  (ii)  resulting  from  any  merger  or
consolidation  to which the Seller,  Purchaser  or Emergent  Group is a party or
(iii) succeeding to the business of the Seller,  Purchaser or Emergent Group, in
the case of Purchaser,  which  corporation  has a certificate  of  incorporation
containing  provisions  relating to  limitations  on business and other  matters
substantively  identical  to  those  contained  in  Purchaser's  certificate  of
incorporation,  provided  that in any of the  foregoing  cases such  corporation
shall  execute an agreement of  assumption  to perform  every  obligation of the
Seller,  Purchaser or Emergent  Group,  as the case may be, under this Agreement
and,  whether  or not  such  assumption  agreement  is  executed,  shall  be the
successor  to the  Seller,  Purchaser  or  Emergent  Group,  as the case may be,
hereunder  (without  relieving  the Seller,  Purchaser or Emergent  Group of its
responsibilities hereunder, if it survives such merger or consolidation) without
the execution or filing of any document or any further act by any of the parties
to this  Agreement.  Notwithstanding  the  foregoing,  so long as a  Certificate
Insurer  Default shall not have occurred and be continuing,  Purchaser shall not
merge or consolidate  with any other Person or permit any other Person to become
the successor to Purchaser's  business  without the prior written consent of the
Certificate  Insurer.  The Seller,  Purchaser or Emergent  Group shall  promptly
inform the other  party,  the  Trustee  and,  so long as a  Certificate  Insurer
Default shall not have occurred and be continuing,  the  Certificate  Insurer of
such merger,  consolidation  or purchase  and  assumption.  Notwithstanding  the
foregoing, as a condition to the consummation of the transactions referred to in
clauses (i), (ii) and (iii) above, (x) immediately after giving effect to such


                                       15
                                                                              
<PAGE>

transaction,  no  representation  or warranty made pursuant to Sections 3.1, 3.2
and 3.4 or covenant made pursuant to Section 3.3,  shall have been breached (for
purposes hereof, such  representations and warranties shall speak as of the date
of the  consummation  of such  transaction)  and no event that,  after notice or
lapse of time,  or both,  would become an event of default  under the  Insurance
Agreement,  shall have occurred and be continuing,  (y) the Seller, Purchaser or
Emergent Group, as applicable,  shall have delivered to the Trustee an Officer's
Certificate  and an Opinion of Counsel  each  stating  that such  consolidation,
merger or succession and such  agreement of assumption  comply with this Section
6.2 and that all conditions  precedent,  if any,  provided for in this Agreement
relating  to such  transaction  have been  complied  with,  and (z) the  Seller,
Purchaser or Emergent Group, as applicable,  shall have delivered to the Trustee
an Opinion of Counsel,  stating, in the opinion of such counsel,  either (A) all
financing  statements and  continuation  statements and amendments  thereto have
been  executed and filed that are necessary to preserve and protect the interest
of the Trustee in the Trust Fund and  reciting the details of the filings or (B)
no such action shall be necessary to preserve and protect such interest.

     SECTION 6.3  Limitation  on Liability of the Seller and Others.  The Seller
and any  director,  officer,  employee  or agent of the  Seller may rely in good
faith on the  advice of  counsel  or on any  document  of any kind  prima  facie
properly  executed and submitted by any Person  respecting  any matters  arising
under this Agreement. The Seller shall not be under any obligation to appear in,
prosecute or defend any legal action that is not  incidental to its  obligations
under this  Agreement  or its  Related  Documents  and that in its  opinion  may
involve it in any expense or liability.

     SECTION 6.4 Amendment.

     (a) This  Agreement  may be amended by the Seller,  Purchaser  and Emergent
Group,  with the prior written consent of the Certificate  Insurer (so long as a
Certificate  Insurer  Default  shall not have  occurred and be  continuing)  but
without the consent of the  Trustee or any of the  Certificateholders  (unless a
Certificate  Insurer Default shall have occurred,  in which event the consent of
the  Certificateholders  with Voting  Rights equal to or in excess of 50% of the
Voting  Rights shall be obtained)  (i) to cure any  ambiguity or (ii) to correct
any provisions in this Agreement; provided, however, that such action shall not,
as evidenced by an Opinion of Counsel delivered to the Trustee, adversely affect
in any material respect the interests of any Certificateholder.

     (b) This  Agreement  may also be amended  from time to time by the  Seller,
Purchaser and Emergent Group with the prior written  consent of the  Certificate
Insurer (so long as a Certificate Insurer Default shall not have occurred and be
continuing)  and with the consent of the Trustee and  Certificateholders  having
Voting  Rights  equal to or in  excess of 50%,  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
Certificateholders; provided, however, that no such amendment shall (i) increase
or reduce in any manner the amount of, or accelerate or delay the timing of,


                                       16

<PAGE>

collections  of  payments  on  Mortgage  Loans or  distributions  that  shall be
required to be made on any Certificate or the Pass-Through  Rates or (ii) reduce
the aforesaid percentage required to consent to any such amendment or any waiver
hereunder,  without  the  consent  of  the  Holders  of  all  Certificates  then
outstanding.

     (c) Prior to the execution of any such amendment or consent, Emergent Group
shall have furnished written  notification of the substance of such amendment or
consent to each Rating Agency.

     (d)  Promptly  after the  execution of any such  amendment or consent,  the
Trustee shall furnish written notification of the substance of such amendment or
consent to each Certificateholder.

     (e) It  shall  not be  necessary  for  the  consent  of  Certificateholders
pursuant  to this  Section  to  approve  the  particular  form  of any  proposed
amendment or consent,  but it shall be  sufficient if such consent shall approve
the substance  thereof.  The manner of obtaining such consents and of evidencing
the  authorization  of the  execution  thereof  by  Certificateholders  shall be
subject to such reasonable requirements as the Trustee may prescribe,  including
the  establishment  of record dates.  The consent of any Holder of a Certificate
given  pursuant  to this  Section or  pursuant  to any other  provision  of this
Agreement  shall be  conclusive  and  binding  on such  Holder and on all future
Holders of such  Certificate  and of any  Certificate  issued upon the  transfer
thereof or in exchange  thereof or in lieu  thereof  whether or not  notation of
such consent is made upon the Certificate.

     SECTION 6.5 Notices. All demands,  notices and communications to any of the
Seller,  Purchaser or Emergent Group hereunder  shall be in writing,  personally
delivered, or sent by telecopier (subsequently confirmed in writing),  reputable
overnight  courier or mailed by certified mail,  return receipt  requested,  and
shall be deemed to have been given upon  receipt  (a) in the case of the Seller,
to Emergent Mortgage Corp., 50 Datastream Plaza,  Suite 201,  Greenville,  South
Carolina 29605,  (b) in the case of Emergent Group, to Emergent Group,  Inc., 15
South Main Street,  Suite 750,  Greenville,  South  Carolina 29601 or (c) in the
case of Purchaser, to Emergent Mortgage Holdings Corporation, 44 East Camperdown
Way, Greenville, South Carolina 29601, Attention: William P. Crawford, Jr.

     SECTION 6.6 Merger and Integration. Except as specifically stated otherwise
herein,  this  Agreement,  the Pooling and  Servicing  Agreement and the Related
Documents  set forth the entire  understanding  of the  parties  relating to the
subject  matter  hereof,  and all prior  understandings,  written  or oral,  are
superseded  by this  Agreement,  the Pooling  and  Servicing  Agreement  and the
Related  Documents.  This  Agreement  may not be  modified,  amended,  waived or
supplemented except as provided herein.

     SECTION  6.7  Severability  of  Provisions.  If  any  one  or  more  of the
covenants,  provisions  or  terms  of this  Agreement  shall  be for any  reason
whatsoever held


                                       17

<PAGE>

invalid, then such covenants, provisions or terms shall be deemed severable from
the remaining  covenants,  provisions or terms of this Agreement and shall in no
way  affect the  validity  or  enforceability  of the other  provisions  of this
Agreement.

     SECTION 6.8  Intention of the Parties.  The  execution and delivery of this
Agreement shall  constitute an  acknowledgment  by the Seller and Purchaser that
they intend that the assignment and transfer  herein  contemplated  constitute a
sale and assignment  outright,  and not for security,  of the Mortgage Loans and
the Other Conveyed  Property  conveying good title thereto free and clear of any
Liens, from the Seller to Purchaser, and that none of the Mortgage Loans and the
Other Conveyed  Property shall be a part of the Seller's  estate in the event of
the   bankruptcy,   reorganization,   arrangement,   insolvency  or  liquidation
proceeding, or other proceeding under any federal or state bankruptcy or similar
law, or the  occurrence of another  similar  event,  of, or with respect to, the
Seller.  In the event that such  conveyance is determined to be made as security
for  a  loan  made  by   Purchaser,   the   Depositor,   the   Trustee   or  the
Certificateholders  to the Seller,  as  applicable,  the parties intend that the
Seller shall have granted to Purchaser a security  interest in all right,  title
and  interest  in and to the  Mortgage  Loans  and the Other  Conveyed  Property
conveyed  pursuant  to  Section  2.1  hereof,  and  that  this  Agreement  shall
constitute a security agreement under applicable law.

     SECTION 6.9 Governing Law. This Agreement  shall be construed in accordance
with,  the laws of the State of New York  without  regard to the  principles  of
conflicts  of laws  thereof  and the  obligations,  rights and  remedies  of the
parties under this Agreement shall be determined in accordance with such laws.

     SECTION 6.10 Counterparts. For the purpose of facilitating the execution of
this  Agreement  and  for  other  purposes,   this  Agreement  may  be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and all of which counterparts shall constitute but
one and the same instrument.

     SECTION  6.11  Conveyance  of the  Mortgage  Loans and the  Other  Conveyed
Property to the Trust. The Seller acknowledges that Purchaser intends,  pursuant
to the  Unaffiliated  Seller's  Agreement,  to convey the Mortgage Loans and the
Other  Conveyed  Property,  together  with  its  respective  rights  under  this
Agreement,  to the Depositor on the date hereof and that the Depositor  intends,
pursuant to the Pooling and Servicing  Agreement,  to convey the Mortgage  Loans
and the Other Conveyed Property,  together with its respective rights under this
Agreement,  to the  Trustee  on the date  hereof.  The Seller  acknowledges  and
consents to such  conveyance and waives any further notice thereof and covenants
and agrees that the  representations  and warranties of the Seller  contained in
this Agreement and the rights of Purchaser hereunder are intended to benefit the
Depositor,  the Certificate Insurer, the Trustee and the Certificateholders.  In
furtherance  of the  foregoing,  the Seller  covenants and agrees to perform its
duties and  obligations  hereunder,  in accordance with the terms hereof for the
benefit  of  the  Depositor,  the  Certificate  Insurer,  the  Trustee  and  the
Certificateholders  and that,  notwithstanding  anything to the contrary in this
Agreement, the Seller shall be directly


                                       18

<PAGE>

liable to the Trustee and the Certificateholders (notwithstanding any failure by
the  Servicer or Purchaser  to perform its duties and  obligations  hereunder or
under the Pooling and Servicing  Agreement) and that the Trustee may enforce the
duties and obligations of the Seller under this Agreement against the Seller for
the benefit of the Certificate Insurer, the Trustee and the Certificateholders.

     SECTION  6.12  Nonpetition  Covenant.  Until one year and one day after the
termination  of the Trust Fund,  neither the Seller,  nor Emergent Group nor the
Purchaser  shall  petition  or  otherwise  invoke  the  process  of any court or
government  authority for the purpose of commencing or sustaining a case against
the Trust Fund (or,  in the case of the  Seller,  against  Purchaser)  under any
federal or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Trust Fund (or  Purchaser) or any  substantial  part of its property,  or
ordering  the  winding up or  liquidation  of the  affairs of the Trust Fund (or
Purchaser).

     SECTION 6.13 Miscellaneous.  The parties agree that each of the Certificate
Insurer, the Depositor and the Trustee is an intended third-party beneficiary of
this  Agreement to the extent  necessary to enforce the rights and to obtain the
benefit of the remedies of the Purchaser under this Agreement which are assigned
to the  Depositor  pursuant to the  Unaffiliated  Seller's  Agreement and to the
Trustee  for the benefit of the  Certificateholders  pursuant to the Pooling and
Servicing  Agreement  and to the extent  necessary  to obtain the benefit of the
enforcement of the obligations and covenants of the Seller under Section 3.3 and
5.1 of this Agreement.


                                       19

<PAGE>

     IN WITNESS  WHEREOF,  the parties  have caused  this  Agreement  to be duly
executed  by  their  respective  officers  as of the day and  year  first  above
written.

                                EMERGENT MORTGAGE HOLDINGS
                                CORPORATION, as Purchaser
                            
                            
                                By:   /s/ Kevin J. Mast
                                      ---------------------
                                      Name:   Kevin J. Mast
                                      Title:  Vice President, CFO and Treasurer
                            
                            
                                EMERGENT MORTGAGE CORP., as Seller
                            
                            
                                By:   /s/ J. Phil Cox
                                      ---------------------
                                      Name:   J. Phil Cox
                                      Title:  Executive Senior Vice President
                            
                                      EMERGENT GROUP, INC.
                            
                            
                                By:   /s/ Kevin J. Mast
                                      ---------------------
                                      Name:   Kevin J. Mast
                                      Title:  Vice President, CFO and Treasurer
                            
                         

<PAGE>

                                                                      SCHEDULE A


                       SCHEDULE OF MORTGAGE LOANS CONVEYED

                        [See Schedule 1 to Exhibit 4.1]


                                       A-1

<PAGE>



                                                                      SCHEDULE B


                           SCHEDULE OF REPRESENTATIONS

     1. The  information  with  respect to each  Mortgage  Loan set forth in the
Schedule of Mortgage Loans is true and correct as of the Cut-off Date;

     2. All of the original or certified  documentation required to be delivered
to the Trustee  pursuant to the Pooling and Servicing  Agreement  (including all
material  documents related thereto) with respect to each Mortgage Loan has been
or will be delivered to the Trustee in accordance with the terms of such Pooling
and Servicing Agreement.  Each of the documents and instruments  specified to be
included  therein has been duly  executed and in due and proper  form,  and each
such  document  or  instrument  is in a form  generally  acceptable  to  prudent
mortgage lenders that regularly  originate or purchase mortgage loans comparable
to the Mortgage Loans for sale to prudent investors in the secondary market that
invest in mortgage loans such as the Mortgage Loans.

     3. Each  Mortgaged  Property is improved by a single  (one-to-four)  family
residential dwelling,  which may include  condominiums,  townhouses and units in
planned  unit  developments,  or  manufactured  housing,  but shall not  include
cooperatives;

     4. No Mortgage Loan had a Loan-to-Value Ratio in excess of 95%;

     5. Each  Mortgage  is a valid and  subsisting  first  lien of record on the
Mortgaged  Property subject in all cases to the exceptions to title set forth in
the title insurance  policy,  with respect to the related  Mortgage Loan,  which
exceptions are generally  acceptable to banking  institutions in connection with
their regular  mortgage lending  activities,  and such other exceptions to which
similar properties are commonly subject and which do not individually, or in the
aggregate, materially and adversely affect the benefits of the security intended
to be provided by such Mortgage;

     6. Immediately  prior to the transfer and assignment  herein  contemplated,
the Seller held good and indefeasible  title to, and was the sole owner of, each
Mortgage  Loan  conveyed  by  it  subject  to  no  liens,  charges,   mortgages,
encumbrances   or  rights  of  others   except  liens  which  will  be  released
simultaneously  with such  transfer and  assignment;  and  immediately  upon the
transfer and assignment  herein  contemplated,  the Purchaser will hold good and
indefeasible  title to, and be the sole owner of, each  Mortgage Loan subject to
no Liens, except Liens which will be released  simultaneously with such transfer
and assignment and subordinate Liens on the related Mortgaged Property;

     7. As of the related  Cut-off  Date,  no  Mortgage  Loan is 30 or more days
delinquent;


                                       B-1
<PAGE>

     8. There is no delinquent tax or assessment lien on any Mortgaged Property,
and each Mortgaged Property is free of substantial damage and is in good repair;

     9. There is no valid and enforceable right of rescission,  offset,  defense
or  counterclaim  to any Mortgage Note or Mortgage,  including the obligation of
the  related  Mortgagor  to pay the  unpaid  principal  of or  interest  on such
Mortgage  Note or the  defense of usury,  nor will the  operation  of any of the
terms  of the  Mortgage  Note or the  Mortgage,  or the  exercise  of any  right
thereunder,  render  either the Mortgage Note or the Mortgage  unenforceable  in
whole or in part, or subject to any right of rescission,  set-off,  counterclaim
or defense,  including  the defense of usury,  and no such right of  rescission,
set-off, counterclaim or defense has been asserted with respect thereto;

     10.  There is no  mechanics'  lien or claim  for  work,  labor or  material
affecting  any Mortgaged  Property  which is or may be a lien prior to, or equal
with, the lien of the related Mortgage except those which are insured against by
any title insurance policy referred to in paragraph 12 below;

     11. Each  Mortgage  Loan at the time it was made  complied in all  material
respects with all applicable state and federal laws and regulations,  including,
without  limitation,   the  federal  Truth-in-Lending  Act  and  other  consumer
protection  laws,  real  estate  settlement   procedure,   usury,  equal  credit
opportunity, disclosure and recording laws;

     12. With respect to each Mortgage Loan, a lender's title insurance  policy,
issued  in  standard  American  Land  Title  Association  form,  or  other  form
acceptable in a particular  jurisdiction by a title insurance company authorized
to transact  business in the state in which the  related  Mortgaged  Property is
situated, in an amount at least equal to the initial Stated Principal Balance of
such Mortgage Loan insuring the mortgagee's  interest under the related Mortgage
Loan as the holder of a valid first mortgage lien of record on the real property
described  in the  related  Mortgage,  as the  case  may  be,  subject  only  to
exceptions of the character  referred to in paragraph 5 above,  was effective on
the date of the  origination of such Mortgage Loan,  and, as of the Cut-off Date
such policy will be valid and  thereafter  such  policy  shall  continue in full
force and effect;

     13. The  improvements  upon each Mortgaged  Property are covered by a valid
and existing hazard  insurance policy (which may be a blanket policy of the type
described  in the related  Pooling  and  Servicing  Agreement)  with a generally
acceptable  carrier that  provides for fire and extended  coverage  representing
coverage not less than the least of (A) the outstanding principal balance of the
related  Mortgage Loan and (B) the minimum  amount  required to  compensate  for
damage or loss on a replacement cost basis;

     14. If any  Mortgaged  Property  is in an area  identified  in the  Federal
Register by the Federal  Emergency  Management  Agency as having  special  flood
hazards,


                                       B-2

<PAGE>

a flood insurance policy (which may be a blanket policy of the type described in
the Pooling and Servicing  Agreement) in a form meeting the  requirements of the
current  guidelines of the Federal  Insurance  Administration  is in effect with
respect to such  Mortgaged  Property with a generally  acceptable  carrier in an
amount  representing  coverage  not less than the  least of (A) the  outstanding
principal  balance of the related  Mortgage  Loan and (B) the maximum  amount of
insurance that is available under the Flood Disaster Protection Act of 1973;

     15.  Each  Mortgage  and  Mortgage  Note is the  legal,  valid and  binding
obligation of the maker thereof and is enforceable in accordance with its terms,
except  only as such  enforcement  may be  limited  by  bankruptcy,  insolvency,
reorganization,  moratorium or other similar laws  affecting the  enforcement of
creditors'  rights  generally  and by  general  principles  of  equity  (whether
considered  in a proceeding  or action in equity or at law),  and all parties to
each Mortgage Loan had full legal capacity to execute all documents  relating to
such Mortgage Loan and convey the estate therein purported to be conveyed;

     16. The Seller has caused and will cause to be  performed  any and all acts
required to be  performed to preserve the rights and remedies of the servicer in
any insurance policies  applicable to any Mortgage Loans delivered by the Seller
including,  to the extent such Mortgage Loan is not covered by a blanket  policy
described in the Pooling and Servicing Agreement, any necessary notifications of
insurers,  assignments of policies or interests  therein,  and establishments of
co-insured, joint loss payee and mortgagee rights in favor of the servicer;

     17.  Each  original  Mortgage  was  recorded  or is in the process of being
recorded,  and all  subsequent  assignments  of the original  Mortgage have been
recorded  (or  are  in  the  process  of  being  recorded)  in  the  appropriate
jurisdictions  wherein such recordation is necessary to perfect the lien thereof
for the benefit of the Trustee, subject to the provisions of Section 2.01 of the
Pooling and Servicing Agreement;

     18.  The  terms  of each  Mortgage  Note and  each  Mortgage  have not been
impaired,  altered or modified in any  respect,  except by a written  instrument
which has been recorded, if necessary, to protect the interest of the owners and
which has been delivered to the Trustee;

     19. The proceeds of each Mortgage Loan have been fully disbursed, and there
is no  obligation  on  the  part  of  the  mortgagee  to  make  future  advances
thereunder. Any and all requirements as to completion of any on-site or off-site
improvements  and as to  disbursements  of any escrow funds  therefor  have been
complied  with.  All costs,  fees and expenses  incurred in making or closing or
recording such Mortgage Loans have been paid;

     20.  Except as otherwise  required by law or pursuant to the statute  under
which the related Mortgage Loan was made, the related Mortgage Note is not and


                                       B-3

<PAGE>

has not been secured by any collateral, pledged account or other security except
the lien of the corresponding Mortgage;

     21. No Mortgage Loan was originated under a buydown plan;

     22. No Mortgage  Loan  provides  for  negative  amortization,  has a shared
appreciation feature, or other contingent interest feature;

     23.  Each  Mortgaged  Property  is located in the state  identified  in the
Schedule of Mortgage  Loans and consists of one or more parcels of real property
with a residential dwelling erected thereon;

     24. Each Mortgage  contains a provision for the acceleration of the payment
of the unpaid  principal  balance of the related  Mortgage Loan in the event the
related  Mortgaged  Property is sold without the prior  consent of the mortgagee
thereunder;

     25. Any advances made after the date of  origination of a Mortgage Loan but
prior to the Cut-off Date, have been consolidated with the outstanding principal
amount secured by the related  Mortgage,  and the secured  principal  amount, as
consolidated,  bears a single interest rate and single  repayment term reflected
on the Schedule of Mortgage Loans.  The  consolidated  principal amount does not
exceed the original  principal  amount of the related Mortgage Loan. No Mortgage
Note  permits or  obligates  the Seller to make  future  advances to the related
Mortgagor at the option of the Mortgagor;

     26. There is no proceeding  pending or threatened  for the total or partial
condemnation  of any  Mortgaged  Property,  nor is such a  proceeding  currently
occurring,  and each Mortgaged Property is undamaged by waste, fire,  earthquake
or earth movement,  flood, tornado or other casualty,  so as to affect adversely
the value of the Mortgaged Property as security for the Mortgage Loan or the use
for which the premises were intended;

     27. All of the improvements of any Mortgaged Property lie wholly within the
boundaries and building  restriction  lines of such Mortgaged  Property,  and no
improvements on adjoining properties encroach upon such Mortgaged Property, and,
if a title insurance policy exists with respect to such Mortgaged Property,  are
stated in such title insurance policy and affirmatively insured;

     28. No improvement located on or being part of any Mortgaged Property is in
violation of any applicable zoning law or regulation. All inspections,  licenses
and  certificates  required  to be made or issued with  respect to all  occupied
portions of each  Mortgaged  Property and, with respect to the use and occupancy
of the same,  including  but not limited to  certificates  of occupancy and fire
underwriting  certificates,  have been  made or  obtained  from the  appropriate
authorities  and  such  Mortgaged   Property  is  lawfully  occupied  under  the
applicable law;


                                       B-4

<PAGE>

     29. With respect to each Mortgage  constituting a deed of trust, a trustee,
duly  qualified  under  applicable  law to  serve as  such,  has  been  properly
designated and currently so serves and is named in such Mortgage, and no fees or
expenses  are or will  become  payable  by the  Seller or the Trust  Fund to the
trustee  under the deed of trust,  except in  connection  with a trustee's  sale
after default by the related Mortgagor;

     30. Each Mortgage  contains  customary  and  enforceable  provisions  which
render  the  rights  and  remedies  of  the  holder  thereof  adequate  for  the
realization  against  the  related  Mortgaged  Property  of the  benefits of the
security, including (A) in the case of a Mortgage designated as a deed of trust,
by  trustee's  sale  and (B)  otherwise  by  judicial  foreclosure.  There is no
homestead or other  exemption  available  which  materially  interferes with the
right to sell the related Mortgaged Property at a trustee's sale or the right to
foreclose the related Mortgage;

     31.  There is no  default,  breach,  violation  or  event  of  acceleration
existing  under any  Mortgage or the related  Mortgage  Note and no event which,
with the passage of time or with notice and the  expiration of any grace or cure
period, would constitute a default,  breach, violation or event of acceleration;
and  neither  the  Seller or the  Purchaser  has  waived  any  default,  breach,
violation or event of acceleration;

     32. No instrument of release or waiver has been executed in connection with
any Mortgage Loan, and no Mortgagor has been released, in whole or in part;

     33. The credit  underwriting  guidelines  applicable  to each Mortgage Loan
conform in all material respects to the Seller's underwriting guidelines;

     34. All parties to the Mortgage Note and the Mortgage had legal capacity to
execute the Mortgage  Note and the Mortgage and each  Mortgage Note and Mortgage
have been duly and properly executed by such parties;

     35. The Seller has no actual  knowledge  that there exist on any  Mortgaged
Property 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;

     36.  None of the  Mortgage  Loans  shall be due from the  United  States of
America  or  any  State  or  from  any  agency,   department,   subdivision   or
instrumentality thereof;

     37. At the Cut-Off Date, no Mortgagor had been  identified by the Seller as
being the subject of a current bankruptcy proceeding;


                                       B-5

<PAGE>

     38. By the Closing  Date,  the Seller will have caused the  portions of the
Seller's  servicing  records  relating to the  Mortgage  Loans to be clearly and
unambiguously marked to show that the Mortgage Loans have been sold to the Trust
Fund and are owned by the Trust Fund in accordance with the terms of the Pooling
and Servicing Agreement;

     39. No Mortgage Loan was  originated  in, or is subject to the laws of, any
jurisdiction  the laws of which would make unlawful,  void or voidable the sale,
transfer and  assignment of such Mortgage Loan under this  Agreement or pursuant
to transfers of the Certificates.  The Seller has not entered into any agreement
with any account debtor that  prohibits,  restricts or conditions the assignment
of any portion of the Mortgage Loans;

     40. All filings (including, without limitation, UCC filings) required to be
made by any Person and actions  required to be taken or  performed by any Person
in any  jurisdiction to give the Trustee a first priority  perfected lien on, or
ownership interest in, the Mortgage Loans and the proceeds thereof and the other
property of the Trust Fund have been made, taken or performed;

     41. The Seller has not done anything to convey any right to any Person that
would  result in such Person  having a right to payments  due under the Mortgage
Loan  or   otherwise   to  impair   the   rights  of  the  Trust  Fund  and  the
Certificateholders in any Mortgage Loan or the proceeds thereof;

     42. No Mortgage  Loan is  assumable  (without the  Seller's  consent  which
consent has not been given) by another  Person in a manner  which would  release
the  Mortgagor  thereof  from such  Mortgagor's  obligations  to the Seller with
respect to such Mortgage Loan;

     43. With respect to the Initial  Mortgage Loans as of the Cut-off Date: the
aggregated  Stated  Principal  Balance  was  $64,553,830.89;  each of the Stated
Principal  Balances was at least  $4,405.31  but no more than  $376,250.00:  the
average  Stated  Principal  Balance was  $63,288.07;  the Mortgage Rates were at
least 7.640% but no more than 15.990%;  the weighted  average  Mortgage Rate was
11.006%;  the original  Loan-to-Value  Ratios were at least 30% but no more than
95%;  the  weighted  average  original  Loan-to-Value  Ratio  was  80.618%;  the
remaining  terms to stated maturity were at least 58 months but no more than 360
months;  the weighted average  remaining term to stated maturity was 208 months;
the  original  terms to stated  maturity was at least 60 months but no more than
361 months;  the  weighted  average  original  term to stated  maturity  was 209
months;  and no more than 1.36% of the  Mortgage  Loans are secured by Mortgaged
Properties located in any one postal zip code area; and

     44. No selection  procedures  adverse to the  Certificateholders  or to the
Certificate  Insurer have been utilized in selecting such Mortgage Loan from all
other similar Mortgage Loans originated by the Seller;


                                       B-6

<PAGE>

     45. The related Mortgaged  Property has not been subject to any foreclosure
proceeding or litigation;

     46. There was no fraud involved in the  origination of the Mortgage Loan by
the mortgagee or by the Mortgagor,  any appraiser or any other party involved in
the origination of the Mortgage Loan; and

     47. Each  Mortgage  File  contains an appraisal of the  Mortgaged  Property
indicating  an appraised  value equal to the appraised  value of such  Mortgaged
Property on the Mortgage Loan  Schedule.  Each  appraisal has been  performed in
accordance with the requirements of FNMA or FHLMC.

     48. Each  Mortgage  Loan is a  "qualified  mortgage"  as defined in Section
860G(a)(3) of the Code.


                                       B-7



                    [LETTERHEAD OF COOPERS & LYBRAND L.L.P.]

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the incorporation by reference in the Prospectus Supplement dated
March 21, 1997 (to Prospectus dated December 4, 1996) of Prudential Securities
Secured Financing Corporation relating to Emergent Home Equity Loan Trust 1997-1
of our report dated January 17, 1996, on our audits of the consolidated
financial statements of Financial Security Assurance Inc. and Subsidiaries as of
December 31, 1995 and 1994, and for each of the three years in the period ended
December 31, 1995. We also consent to the reference to our Firm under the
caption "Experts".


                                   /s/ COOPERS & lYBRAND L.L.P.
                                       ---------------------------------
                                       Coopers & Lybrand L.L.P.

New York, New York
March 25, 1997



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission