PRUDENTIAL SECURITIES SECURED FINANCING CORP
8-K, 1997-07-10
ASSET-BACKED SECURITIES
Previous: MBNA AMERICA BANK NATIONAL ASSOCIATION, 15-12G, 1997-07-10
Next: DAKA INTERNATIONAL INC, SC 14D9/A, 1997-07-10




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

                       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) June 18, 1997

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

          Delaware                   333-27355                   13-3526694
(State or Other Jurisdiction        (Commission               (I.R.S. Employer
      of Incorporation)             File Number)             Identification No.)

   One New York Plaza
   New York, New York                                               10292
 (Address of Principal                                           (Zip Code)
   Executive Offices)

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

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

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

<PAGE>

Item 2.  Acquisition or Disposition of Assets

Description of the Certificates and the Mortgage Loans

Prudential Securities Secured Financing  Corporation  registered issuances of up
to $1,500,000,000  principal amount of Mortgage  Pass-Through  Certificates on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933,  as  amended  (the  "Act"),  by the  Registration  Statements  on Form S-3
(Registration  File No. 333-27355) (as amended,  the "Registration  Statement").
Pursuant to the  Registration  Statement,  Irwin Home Equity  Corporation  Trust
1997-1 (the "Trust") issued  approximately  $100,000,000 in aggregate  principal
amount  of  its  Mortgage   Pass-Through   Certificates,   Series   1997-1  (the
"Certificates"),  on June 18,  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 were filed
as Exhibits to the Registration Statement.

The Certificates were issued pursuant to a Pooling and Servicing  Agreement (the
"Pooling and Servicing  Agreement")  attached hereto as Exhibit 4.1, dated as of
June 1, 1997, between Prudential Securities Secured Financing Corporation, Irwin
Home Equity Corporation,  in its capacity as servicer (the "Servicer"),  and The
Chase  Manhattan  Bank,  in  its  capacity  as  trustee  (the  "Trustee").   The
Certificates  consist  of three  classes of senior  Certificates,  the Class A-1
Certificates  (the "Class A-1  Certificates"),  the Class A-2 Certificates  (the
"Class  A-2  Certificates")  and the  Class A-3  Certificates  (the  "Class  A-3
Certificates",  and together with the Class A-1  Certificates  and the Class A-2
Certificates,  the  "Class  A  Certificates")  and  one  class  of  subordinated
Certificates  (the "Class R  Certificates").  Only the Class A Certificates  are
being offered hereby.  The Certificates  initially  evidence,  in the aggregate,
100% of the undivided beneficial ownership interests in the Trust.

The assets of the Trust will be  primarily  (i) a pool of home  equity  floating
rate  revolving  credit line loans (the  "HELOCs") and (ii) a pool of closed end
fexed rate home equity loans (the  "HELs",  and  together  with the HELOCs,  the
"Mortgage   Loans")   secured  in  either  case  by  mortgages  on   residential
one-to-four-family properties (the "Mortgaged Properties").

Interest  distributions  on the Class A Certificates are based on the applicable
Certificate  Principal  Balance and the then applicable  Pass-Through  Rate. The
Pass-Through  Rate is adjustable for the Class A-1  Certificates,  6.77% for the
Class A-2 Certificates and 7.255% for the Class A-3 Certificates.

The Class A-1  Certificates  have an aggregate  principal amount of $55,000,000,
the Class A-2 Certificates have an aggregate


                                        2

<PAGE>

principal  amount  of  $32,000,000,  and  the  Class  A-3  Certificates  have an
aggregate principal amount of $13,000,000.

     As of the Closing Date,  the Mortgage Loans  possessed the  characteristics
described in the Prospectus  dated June 10, 1997 and the  Prospectus  Supplement
dated June 6, 1997 filed pursuant to Rule 424(b)(2) of the Act on June 17, 1997.

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

(a) Not applicable

(b)  Not applicable

(c)  Exhibits:

     1.1  Underwriting  Agreement,   dated  June  6,  1997,  between  Prudential
Securities Secured Financing Corporation and Prudential Securities Incorporated.

     4.1  Pooling and  Servicing  Agreement,  dated as of June 1, 1997,  between
Prudential   Securities  Secured  Financing   Corporation,   Irwin  Home  Equity
Corporation, as servicer, and The Chase Manhattan Bank, as trustee.

     23.1 Consent of Coopers & Lybrand L.L.P.  regarding financial statements of
the Financial Security Assurance Inc. and their report.


                                        3


<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 and on behalf of Irwin
                                         Home Equity Corporation Trust 1997-1
                                         Registrant

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

Dated: July 8, 1997


<PAGE>

                                  EXHIBIT INDEX

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

     1.1            Underwriting Agreement, dated June 6, 1996, between
                    Prudential Securities Secured Financing Corporation and
                    Prudential Securities Incorporated.

     4.1            Pooling and Servicing Agreement, dated as of June 1, 1997,
                    between Prudential Securities Secured Financing Corporation,
                    Irwin Home Equity Corporation, as servicer, and The Chase
                    Manhattan Bank, as trustee.

     23.1           Consent of Coopers & Lybrand L.L.P. regarding financial
                    statements of the Financial Security Assurance Inc. and
                    their report.




                                                                  EXECUTION COPY

                                IRWIN HOME EQUITY
                            CORPORATION TRUST 1997-1

                       MORTGAGE PASS-THROUGH CERTIFICATES

                                  SERIES 1997-1

                             UNDERWRITING AGREEMENT


Dated as of June 6, 1997


<PAGE>

                             UNDERWRITING AGREEMENT


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

June 6, 1997

Ladies and Gentlemen:

     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  as of June 6,  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  deemed  herein,  terms  defined in the Standard  Provisions  are used
herein  as  therein  deemed.  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.

                            [signature page follows]


<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/ Len Blum
                                                     ---------------------------
                                                  Name:  Len Blum
                                                  Title: Vice President

Accepted as of the date hereof:

PRUDENTIAL SECURITIES INCORPORATED

By:   /s/ Murray Weiss
   ------------------------
Name:   Murray Weiss
Title:  Vice President

                   [Signature Page to Underwriting Agreement]


<PAGE>

                                                                      SCHEDULE I

 Title of Offered
 Securities:                  Irwin  Home  Equity   Corporation   Trust  1997-1,
                              Mortgage Pass-Through Certificates, Series 1997-1,
                              Class A Certificates  (the "Offered  Securities").
                              The Trustee will simultaneously  issue the Class R
                              and the 1997-1 Additional Certificate representing
                              beneficial  interests  in the  Irwin  Home  Equity
                              Corporation  Trust 1997-1 (the "Trust").  Only the
                              Class A Certificates are offered hereby.

 Terms of Offered
 Securities:                  The  Offered  Securities  shall have the terms set
                              forth  in  the  Prospectus  Supplement  and  shall
                              conform   in   all   material   respects   to  the
                              descriptions  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,  Irwin Home Equity Corporation,  as
                              Servicer,   and  The  Chase   Manhattan  Bank,  as
                              Trustee.

Purchase Price:               The  purchase  price  for the  Offered  Securities
                              shall  be  99.6500%  of  the  aggregate  principal
                              balance  of the  Class  A  Certificates  as of the
                              Cut-Off Date.

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

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

                              AAA by Standard & Poor's Ratings Services

Closing Date:                 On or about June 18,  1997 at 10:00 A.M.  New York
                              City time or at such other  time as the  Depositor
                              and the Underwriter shall agree.

Closing Location:             Offices  of  Dewey  Ballantine,   333  South  Hope
                              Street, 30th Floor, CA 90071-1406.

Name and address of
Representative:               Designated  Representative:  Prudential Securities
                              Incorporated.

Address for Notices,
etc.:                         One New York Plaza
                              New York, New York 10292
                              Attn: Len Blum

<PAGE>

                  STANDARD PROVISIONS TO UNDERWRITING AGREEMENT
                                  June 6, 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 and in the Pooling and Servicing Agreement referred to
below.

     SECTION 1. THE OFFERED SECURITIES.  Pursuant to the applicable Underwriting
Agreement,  the  Depositor  proposes to sell to the several  Underwriters  named
therein  certificates  (the  "Securities")   representing  beneficial  ownership
interests  in a trust (the  "Trust"),  the trust  property of which  consists of
separate  pools of home equity  revolving  credit line loans and closed end home
equity loan secured by mortgages on  residential  one-to-four-family  properties
(the "Mortgage  Loans" and together with all other assets of the trust fund, the
"Trust Fund"),  including (a) each Mortgage Loan which may be transferred to the
trust pursuant to the provisions of the Pooling and Servicing  Agreement,  dated
as of June 1, 1997 (the  "Pooling and  Servicing  Agreement"),  by and among the
Depositor,  Irwin  Home  Equity  Corporation  (the  "Servicer")  and  The  Chase
Manhattan  Bank,  as trustee (the  "Trustee"),  (b) all rights of the  Depositor
under the Purchase and Sale  Agreement,  dated as of June 1, 1997 (the "Purchase
and  Sale  Agreement"),   between   Prudential   Securities   Secured  Financing
Corporation and IHE Funding Corp., as Seller thereunder, (c) such assets as from
time to time are  identified  as REO  Property  (as  defined in the  Pooling and
Servicing  Agreement)  and  collections  thereon and proceeds  thereof,  (d) all
assets  deposited  in the  Accounts  (as defined in the  Pooling  and  Servicing
Agreement),  including  any amounts on deposit in the  Accounts  and invested in
Permitted Investments (as defined in the Pooling and Servicing Agreement),


                                        1

<PAGE>

(e) the Trustee's  rights with respect to the Mortgage Loans under all insurance
policies  (other  than the Class A-1  Certificate  Insurance  Policy or Group II
Certificate  Insurance  Policy,  each as defined in the  Pooling  and  Servicing
Agreement)  required to be  maintained  pursuant  to the  Pooling and  Servicing
Agreement  and any  Insurance  Proceeds (as defined in the Pooling and Servicing
Agreement),  (f)  all  Liquidation  Proceeds  (as  defined  in the  Pooling  and
Servicing  Agreement)  and (g) all  Released  Mortgaged  Property  Proceeds  (as
defined in the Pooling and Servicing  Agreement).  The Securities will be issued
pursuant to the Pooling and Servicing Agreement.

     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 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.  333-27355),
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 and including the date of the Underwriting
Agreement.  The term "Base  Prospectus"  means the  prospectus  included  in the
Registration Statement. The term "Prospectus" means the Base Prospectus together
with the prospectus supplement  specifically relating to the Offered Securities,
as  first  filed  with the  Commission  pursuant  to Rule  424,  and as  further
supplemented  by  the  Prospectus  Supplement  dated  June  6,  1997.  The  term
"Preliminary  Prospectus"  means a preliminary  prospectus  supplement,  if any,
specifically   relating  to  the  Offered  Securities  together  with  the  Base
Prospectus.

     SECTION  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.

     SECTION 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."


                                       2
<PAGE>

     SECTION 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
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  substantially in the form of
Exhibit A attached  hereto,  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  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


                                        3

<PAGE>

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 deemed 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,  as of the Closing  Date, an
opinion of Dewey Ballantine,  as special  transaction  counsel (the "Transaction
Counsel"),  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,  as of the Closing  Date, an
opinion of Dewey Ballantine, special 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-1 hereto.

     (g) The  Representative  shall have  received,  as of the Closing  Date, an
opinion of Matthew F. Souza,  counsel to the Seller,  dated the Closing Date, in
form  and  substance  satisfactory  to the  Representative  and the  Transaction
Counsel,  and  containing  opinions  substantially  to the  effect  set forth in
Exhibit B-2 hereto.

     (h) The  Representative  shall have  received,  as of 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  opinions  substantially  to the  effect  set forth in Exhibit C
hereto.

     (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


                                        4


<PAGE>

of the  Depositor  herein at and as of such  Closing  Date as if made as of such
date, as to the performance by the Depositor of all of its obligations hereunder
to be performed at or prior to such Closing  Date,  and as to such other matters
as the Representative may reasonably request.

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

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

     (m) The Representative shall have received, on the Closing Date, an opinion
of counsel to MBIA Insurance Corporation ("the Certificate Insurer"),  dated the
Closing Date,  in form and  substance  satisfactory  to the  Representative  and
counsel for the Underwriters and containing opinions substantially to the effect
set forth in Exhibit D hereto.

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

     (o) There has not  occurred  any  change,  or any  development  involving a
prospective  change,  in  the  condition,  financial  or  otherwise,  or in  the
earnings,  business or  operations,  since March 31,  1997,  of the  Certificate
Insurer, that is in the Representative's  judgment material and adverse and that
makes it in the  Representative's  judgment  impracticable to market the Offered
Securities on the terms and in the manner contemplated in the Prospectus.

     (p)  The  Representative  shall  have  received,  on the  Closing  Date,  a
certificate  dated the Closing Date and signed by the  President,  a senior vice
president or a vice  president or other  authorized  officer of the  Certificate
Insurer to the effect that the signer of such certificate has carefully examined
each Certificate  Insurance Policy, the Insurance  Agreement dated as of June 1,
1997 (the  "Insurance  Agreement")  among the  Servicer,  the  Underwriter,  the
Depositor and the Certificate Insurer and the related documents and that, to the
best of his or her knowledge based on reasonable investigation:

          1. There are no actions,  suits or  proceedings  pending or threatened
     against  or  affecting  the   Certificate   Insurer  which,   if  adversely
     determined,


                                        5


<PAGE>

     individually or in the aggregate,  would  adversely  affect the Certificate
     Insurer's  performance  under the  Certificate  Insurance  Policies  or the
     Insurance Agreement;

          2. Each person who, as an officer or representative of the Certificate
     Insurer,  signed or signs the Certificate Insurance Policies, the Insurance
     Agreement or any other  document  delivered  pursuant  hereto,  on the date
     thereof,  or on the  Closing  Date,  in  connection  with the  transactions
     described in this Agreement  was, at the  respective  times of such signing
     and delivery,  and is now, duly elected or appointed,  qualified and acting
     as such  officer or  representative,  and the  signatures  of such  persons
     appearing on such documents are their genuine signatures;

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

          4. The tables regarding the Certificate  Insurer's  capitalization set
     forth in the  Prospectus  under  the  heading  "THE  CERTIFICATE  INSURANCE
     POLICIES AND THE CERTIFICATE  INSURER" present fairly the capitalization of
     the  Certificate  Insurer  as of the  dates  and for  such  periods  as are
     referenced in such tables;

          5. The  execution  and  delivery of the  Insurance  Agreement  and the
     Policies and the compliance with the terms and provisions  thereof will not
     conflict with,  result in a breach of, or constitute a default under any of
     the terms,  provisions or conditions or, the Restated Charter or By-Laws of
     the Insurer,  or any agreement,  indenture or other instrument to which the
     Insurer is a party;

          6. The audited balance sheet of the Certificate Insurer as of December
     1994 and the related  statement  of income and  retained  earnings  for the
     fiscal year then ended,  and the accompanying  footnotes,  together with an
     opinion  thereon dated  February 1, 1995 of Coopers & Lybrand,  independent
     certificated  public  accountants,  copies  of which  are  incorporated  by
     reference in the  Prospectus,  fairly present in all material  respects the
     financial  condition of the Certificate Insurer as of such date and for the
     period covered by such  statements in accordance  with  generally  accepted
     accounting principles consistently applied;

          7. To the best  knowledge of such officer,  since no material  adverse
     change has occurred in the financial  position of the  Certificate  Insurer
     other than as set forth in the Prospectus; and


                                        6

<PAGE>

          8.  The  issuance  of  the  Certificate  Insurance  Policies  and  the
     execution,  delivery and  performance of the Insurance  Agreement have been
     duly  authorized  by  all  necessary  corporate  proceedings.   No  further
     approvals  or  filings  of any kind,  including,  without  limitation,  any
     further  approvals  of or further  filing with any  governmental  agency or
     other governmental  authority, or any approval of the Certificate Insurer's
     board of directors  or  stockholders,  are  necessary  for the  Certificate
     Insurance  Policies and the Insurance  Agreement to  constitute  the legal,
     valid and binding obligations of the Certificate Insurer.

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

     SECTION 5.  COVENANTS OF THE  DEPOSITOR.  In further  consideration  of the
agreements of the  Underwriters  contained in the  Underwriting  Agreement,  the
Depositor covenants as follows:

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

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


                                        7
<PAGE>

promptly as possible.  The Depositor  will advise the  Representative,  promptly
after it  receives  notice  thereof,  of the  time  when  any  amendment  to the
Registration   Statement  or  any  amended  Registration  Statement  has  become
effective or any supplement to the Prospectus or any amended Prospectus has been
filed. The Depositor will advise the Representative,  promptly after it receives
notice or obtains  knowledge  thereof,  of the issuance by the Commission of any
stop order suspending the  effectiveness  of the  Registration  Statement or any
order  preventing or  suspending  the use of any  Preliminary  Prospectus or the
Prospectus, or the suspension of the qualification of the Offered Securities for
offering or sale in any jurisdiction, or of the initiation or threatening of any
proceeding  for any such purpose,  or of any request made by the  Commission for
the amending or supplementing of the Registration Statement or the Prospectus or
for  additional  information,  and the  Depositor  will use its best  efforts to
prevent  the  issuance of any such stop order or any order  suspending  any such
qualification, and if any such order is issued, to obtain the lifting thereof as
promptly as possible.

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


                                        8

<PAGE>

satisfy the provisions of Section 11(a) of the 1933 Act and the applicable rules
and regulations of the Commission  thereunder  (including,  at the option of the
Depositor, Rule 158).

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

     (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.

     SECTION 6.  REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR.  The Depositor
represents and warrants to, and agrees with, each Underwriter, as of the date of
the Underwriting Agreement, as follows:

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

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


                                        9

<PAGE>

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

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

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

     (e) The  Depositor has all requisite  power and  authority  (corporate  and
other)  and  all  requisite   authorizations,   approvals,   orders,   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, and 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


                                       10

<PAGE>

thereof contained in the Registration Statement and the Prospectus,  and will in
all material  respects be in the form  contemplated by the Pooling and Servicing
Agreement.

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

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

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

     (k)  The  Depositor   owns  or  possesses  or  has  obtained  all  material
governmental  licenses,   permits,   consents,   orders,   approvals  and  other
authorizations  necessary to lease,  own or license,  as the case may be, and to
operate,  its properties and to carry on its business as presently conducted and
has received no notice of proceedings


                                       11
<PAGE>

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 or any date on which Subsequent  Mortgage Loans are
transferred by the Depositor to the Trust (each, a "Subsequent  Funding  Date"),
as the case may be, 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
or any  Subsequent  Funding  Date, as the case may be, 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 and on any Subsequent Transfer Date, as the case may be, the Depositor
will have good and marketable  title to the Mortgage Loans being  transferred to
the Trustee pursuant to the Pooling and Servicing  Agreement,  free and clear of
any lien, mortgage, pledge, charge, encumbrance, adverse claim or other security
interest  (collectively,  "Liens"), and will not have assigned to any person any
of its right,  title or interest in such  Mortgage  Loans or in such Pooling and
Servicing Agreement or the Offered Securities being issued pursuant thereto, the
Depositor  will have the power and authority to transfer such Mortgage  Loans to
the Trustee and to transfer the Offered  Securities to each of the Underwriters,
and upon  execution  and  delivery to the  Trustee of the Pooling and  Servicing
Agreement and delivery to each of the  Underwriters  of the Offered  Securities,
and on any  Subsequent  Transfer Date, as the case may be, 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.  Notwithstanding the foregoing, each of the Underwriters
and the Depositor  agrees and understands  that, in accordance with and pursuant
to the Pooling and  Servicing  Agreement,  payments  collected in respect of the
Mortgage Loans  allocable to the Additional  Balances on the Mortgage Loans will
not be available to the holders of the Offered Securities.


                                       12


<PAGE>

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

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

     SECTION 7. INDEMNIFICATION AND CONTRIBUTION.

     (a) The Depositor  agrees to indemnify  and hold harmless each  Underwriter
(including  Prudential  Securities   Incorporated  acting  in  its  capacity  as
Representative  and as one of the  Underwriters),  and each person,  if any, who
controls any Underwriter within the meaning of the 1933 Act, against any losses,
claims,  damages or liabilities,  joint or several, to which such Underwriter or
such  controlling  person may become  subject  under the 1933 Act or  otherwise,
insofar as such losses,  claims,  damages or liabilities  (or actions in respect
thereof)  arise out of or are based upon any untrue  statement or alleged untrue
statement of any material  fact  contained in the  Registration  Statement,  any
Preliminary Prospectus,  the Prospectus, or any amendment or supplement thereto,
or arise out of or are based  upon the  omission  or alleged  omission  to state
therein a material fact  required to be stated  therein or necessary to make the
statements therein not misleading,  and will reimburse each Underwriter and each
such controlling person for any legal or other expenses  reasonably  incurred by
such Underwriter or such controlling  person in connection with investigating or
defending any such loss, claim, damage, liability or action; provided,  however,
that the  Depositor  will not be liable in any such case to the extent  that any
such loss, claim,  damage or liability arises out of or is based upon any untrue
statement or alleged  untrue  statement or omission or alleged  omission made in
the Registration Statement,  any Preliminary  Prospectus,  the Prospectus or any
amendment or  supplement  thereto in reliance  upon and in  conformity  with (1)
written  information  furnished to the Depositor by any Underwriter  through the
Representative  specifically  for use therein or (2)  information  regarding the
Mortgage  Loans except to the extent that the Depositor has been  indemnified by
the Seller,  under the Purchase and Sale Agreement,  or the Servicer,  under the
Pooling and Servicing Agreement. 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


                                       13

<PAGE>

untrue statement of any material fact contained in the  Registration  Statement,
any  Preliminary  Prospectus,  the  Prospectus,  or any  amendment or supplement
thereto, or any other prospectus  relating to the Offered  Securities,  or arise
out of or are based upon the  omission or alleged  omission  to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading,  in each case to the extent, but only to the extent that
such  untrue  statements  or alleged  untrue  statement  or  omission or alleged
omission was made in reliance  upon and in conformity  with written  information
furnished  to  the  Depositor  by any  Underwriter  through  the  Representative
specifically  for use therein;  and each Underwriter will reimburse any legal or
other  expenses  reasonably  incurred  by the  Depositor  or any such  director,
officer or controlling  person in connection with investigating or defending any
such loss, claim, damage,  liability or action. This indemnity agreement will be
in addition to any liability  which such  Underwriter  may otherwise  have.  The
Depositor  acknowledges that the statements set forth under the caption "Plan of
Distribution"  in the  Prospectus  Supplement  constitute  the only  information
furnished  to the  Depositor by or on behalf of any  Underwriter  for use in the
Registration Statement,  any Preliminary Prospectus or the Prospectus,  and each
of the several  Underwriters  represents  and warrants that such  statements are
correct as to it.

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


                                       14


<PAGE>

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 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 Sections 4, 5
and 6 of the  Indemnification  Agreement  conflict  with  Section 7 hereof,  the
provisions of Section 7 hereof shall govern.


                                       15

<PAGE>

     SECTION  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.

     SECTION 9. TERMINATION.

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

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

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

     SECTION 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


                                       16


<PAGE>

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.

     SECTION 11. EXPENSES.  The Depositor  agrees with the several  Underwriters
that:

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

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

     SECTION 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


                                       17

<PAGE>

Underwriter pursuant to the Underwriting Agreement shall be mailed, delivered or
telegraphed and confirmed to such Underwriter at the address furnished by it.

     SECTION 13. REPRESENTATIVE OF UNDERWRITERS.  Any Representative  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.

     SECTION  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.

     SECTION  15.  TIME OF THE  ESSENCE.  Time  shall be of the  essence of each
Underwriting Agreement.

     SECTION 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.

                            [signature page follows]


                                       18

<PAGE>

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

                                                   Very truly yours,

                                                   PRUDENTIAL SECURITIES SECURED
                                                   FINANCING CORPORATION

                                                   By: /s/ Len Blum
                                                      -------------------------
                                                   Name:  Len Blum
                                                   Title: Vice President

Accepted as of the date hereof:

PRUDENTIAL SECURITIES INCORPORATED

By:  /s/ Murray Weiss
   -------------------------
Name:    Murray Weiss
Title:   Vice President

                   [SIGNATURE PAGE TO UNDERWRITING AGREEMENT]




                                                                  EXECUTION COPY

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

                         POOLING AND SERVICING AGREEMENT
                            Dated as of June 1, 1997

                                  by and among

               Prudential Securities Secured Financing Corporation
                                   (Depositor)

                                       and

                          Irwin Home Equity Corporation
                                   (Servicer)

                                       and

                            The Chase Manhattan Bank
                                    (Trustee)

                   Irwin Home Equity Corporation Trust 1997-1

                       Mortgage Pass-Through Certificates,
                                  Series 1997-1
               Class A and Class R and the Additional Certificate

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

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
ARTICLE I.          Definitions

         Section 1.1   Certain Defined Terms................................   1
         Section 1.2   Provisions of General Application....................  42

ARTICLE II          Establishment of the Trust Sale
                    and Conveyance of the Trust Fund

         Section 2.1    Sale and Conveyance of Trust Fund;
                        Priority and Subordination of
                        Ownership Interests; Establishment of
                        the Trust...........................................  43
         Section 2.2    Possession of Mortgage Files; Access
                        to Mortgage Files...................................  44
         Section 2.3    Delivery of Mortgage Loan Documents.................  44
         Section 2.4    Acceptance by Trustee of the Trust
                        Fund; Certain Substitutions;
                        Certification by Trustee............................  48
         Section 2.5    Designations under REMIC Provisions;
                        Designation of Startup Date.........................  51
         Section 2.6    Execution of Certificates...........................  51
         Section 2.7    Application of Principal and Interest...............  51
         Section 2.8    Grant of Security Interest..........................  51
         Section 2.9    Further Assurances; Powers of
                        Attorney............................................  52
         Section 2.10   Conveyance of the Subsequent Mortgage
                        Loans...............................................  53
                                                                              
ARTICLE III         Representations and Warranties                            
                                                                              
         Section 3.1    Representations of the Servicer.....................  58
         Section 3.2    Representations, Warranties and                       
                        Covenants of the Depositor..........................  60
         Section 3.3    Purchase and Substitution...........................  61
         Section 3.4    Servicer Covenants..................................  64
                                                                              
ARTICLE IV          The Certificates                                          
                                                                              
         Section 4.1     The Certificates...................................  65
         Section 4.2     Registration of Transfer and Exchange                
                         of Certificates....................................  65
         Section 4.3     Mutilated, Destroyed, Lost or Stolen                 
                         Certificates.......................................  74
         Section 4.4     Persons Deemed Owners..............................  74
                                                                              
ARTICLE V           Administration and Servicing of
                    the Mortgage Loans


<PAGE>



         Section 5.1      Appointment of the Servicer.......................  75
         Section 5.2      Subservicing Agreements Between the
                          Servicer and Subservicers.........................  78
         Section 5.3      Collection of Certain Mortgage Loan
                          Payments; Collection Account......................  79
         Section 5.4      Permitted Withdrawals from the                      
                          Collection Account and Trustee                      
                          Collection Account................................  82
         Section 5.5      Payment of Taxes, Insurance and Other               
                          Charges...........................................  84
         Section 5.6      Maintenance of Casualty Insurance.................  84
         Section 5.7      Servicer Account..................................  85
         Section 5.8      Fidelity Bond; Errors and Omissions                 
                          Policy............................................  86
         Section 5.9      Collection of Taxes, Assessments and                
                          Other Items.......................................  87
         Section 5.10     Periodic Filings with the Securities                 
                          and Exchange Commission; Additional                  
                          Information.......................................  87
         Section 5.11     Enforcement of Due-on-Sale Clauses;                
                          Assumption Agreements.............................  87
         Section 5.12     Realization upon Defaulted Mortgage
                          Loans.............................................  89
         Section 5.13     Trustee to Cooperate; Release of                    
                          Mortgage Files....................................  92
         Section 5.14     Servicing Fee; Servicing Compensation.............  92
         Section 5.15     Reports to the Trustee; Collection                  
                          Account Statements................................  93
         Section 5.16     Annual Statement as to Compliance.................  94
         Section 5.17     Annual Independent Public                           
                          Accountants' Servicing Report.....................  94
         Section 5.18     Reports to be Provided by the
                          Servicer..........................................  95
         Section 5.19     Adjustment of Servicing Compensation               
                          in Respect of Prepaid Mortgage Loans..............  95
         Section 5.20     Periodic Advances.................................  96
         Section 5.21     Indemnification; Third Party Claims...............  96
         Section 5.22     Maintenance of Corporate Existence                 
                          and Licenses; Merger or Consolidation              
                          of the Servicer...................................  97
         Section 5.23     Assignment of Agreement by Servicer;   
                          Servicer Not to Resign............................  98
         Section 5.24     Servicer Purchase of Certain Mortgage
                          Loans.............................................  98

ARTICLE VI          Distributions and Payments

         Section 6.1      Establishment of Certificate Account,
                          Additional Certificate Account and
                          Pre-Funding Account; Deposits to the
                          Certificate Account, the Additional

<PAGE>

                          Certificate Account and the Pre-
                          Funding Account................................... 100
         Section 6.2      Permitted Withdrawals From the
                          Certificate Account and The
                          Additional Certificate Account.................... 101
         Section 6.3      Collection of Money............................... 103
         Section 6.4      The Reserve Account and the                        
                          Certificate Insurance Policies.................... 103
         Section 6.5      Distributions..................................... 106
         Section 6.6      Investment of Accounts............................ 109
         Section 6.7      Reports by Trustee................................ 110
         Section 6.8      Additional Reports by Trustee and by               
                          Servicer.......................................... 113
         Section 6.9      Compensating Interest............................. 114
         Section 6.10     Effect of Payments by the Certificate              
                          Insurer; Subrogation.............................. 114
         Section 6.11     Pre-Funding Account............................... 114
                                                                             
ARTICLE VII          Default                                                 
                                                                             
         Section 7.1      Events of Default................................. 116
         Section 7.2      Trustee to Act; Appointment of                     
                          Successor......................................... 118
         Section 7.3      Waiver of Defaults................................ 120
         Section 7.4      Mortgage Loans, Trust Fund and                     
                          Accounts Held for Benefit of the                   
                          Certificate Insurer............................... 120
                                                                             
ARTICLE VIII        Termination                                              
                                                                             
         Section 8.1      Termination....................................... 122
         Section 8.2      Additional Termination Requirements............... 124
         Section 8.3      Accounting Upon Termination of                     
                          Servicer.......................................... 125
                                                                             
ARTICLE IX          The Trustee                                              
                                                                             
         Section 9.1      Duties of Trustee................................. 126
         Section 9.2      Certain Matters Affecting the Trustee............. 132
         Section 9.3      Not Liable for Certificates or                     
                          Mortgage Loans.................................... 134
         Section 9.4      Trustee May Own Certificates...................... 134
         Section 9.5      Trustee's Fees and Expenses;                       
                          Indemnity......................................... 134
         Section 9.6      Eligibility Requirements for Trustee.............. 135
         Section 9.7      Resignation and Removal of the                     
                          Trustee........................................... 135
         Section 9.8      Successor Trustee................................. 136
         Section 9.9      Merger or Consolidation of Trustee................ 137
         Section 9.10     Appointment of Co-Trustee or Separate              
                          Trustee........................................... 137
         Section 9.11     Tax Returns; Old Interest Reporting............... 138
                                                                            





<PAGE>

         Section 9.12      Retirement of Certificates....................... 139
                                                                             
ARTICLE X            Miscellaneous Provisions                                
                                                                             
         Section 10.1      Limitation on Liability of the                    
                           Depositor and the Servicer....................... 140
         Section 10.2      Acts of Certificateholders;                       
                           Certificateholders' Rights....................... 140
         Section 10.3      Amendment or Supplement.......................... 141
         Section 10.4      Recordation of Agreement......................... 142
         Section 10.5      Duration of Agreement............................ 142
         Section 10.6      Notices.......................................... 142
         Section 10.7      Severability of Provisions....................... 143
         Section 10.8      No Partnership................................... 143
         Section 10.9      Counterparts..................................... 143
         Section 10.10     Successors and Assigns........................... 144
         Section 10.11     Headings......................................... 144
         Section 10.12     The Certificate Insurer Default.................. 144
         Section 10.13     Third Party Beneficiary.......................... 144
         Section 10.14     Intent of the Parties............................ 144
         Section 10.15     Appointment of Tax Matters Person................ 144
         Section 10.16     GOVERNING LAW CONSENT TO                          
                           JURISDICTION; WAIVER OF JURY TRIAL............... 144
                                                                             
                                                                             
<PAGE>

                                    EXHIBITS

EXHIBIT A-1  Specimen Class A-1 Certificate Insurance Policy
EXHIBIT A-2  Specimen Group II Certificate Insurance Policy
EXHIBIT B-1  Specimen Class A-1 Certificate
EXHIBIT B-2  Specimen Class A-2 Certificate
EXHIBIT B-3  Specimen Class A-3 Certificate
EXHIBIT B-4  Specimen Class R Certificate
EXHIBIT B-5  Specimen Additional Certificate
EXHIBIT C    Contents of Mortgage File
EXHIBIT D    Mortgage Loan Schedule
EXHIBIT E    Trustee's Certificate as to Mortgage Files
EXHIBIT F    Form of Initial Certification of Trustee
EXHIBIT G    Form of Final Certification of Trustee
EXHIBIT H    Form of Request for Release of Mortgage Files
EXHIBIT I    Form of Transfer Affidavit and Agreement
EXHIBIT J    Form of Transferor's Certificate
EXHIBIT K    Form of ERISA Investment Representation Letter
EXHIBIT L    Delinquency Collection Policies and Procedures
EXHIBIT M    Form of Officer's Certificate of the Seller:
             Prepaid Loans

EXHIBIT N    Form of Transferee's Letter
EXHIBIT O    Form of Subsequent Transfer Agreement
EXHIBIT P    Specimen Letters of Credit
EXHIBIT Q    Instructions Regarding Letters of Credit


<PAGE>

     This  Pooling  and  Servicing  Agreement,  relating  to Irwin  Home  Equity
Corporation  Trust  1997-1,  dated as of June 1,  1997 by and  among  Prudential
Securities  Secured  Financing  Corporation,  a  Delaware  corporation,  in  its
capacity  as  depositor  of the  Trust  (the  "Depositor"),  Irwin  Home  Equity
Corporation,   an  Indiana  corporation,   in  its  capacity  as  servicer  (the
"Servicer"), and The Chase Manhattan Bank, a banking corporation organized under
the laws of the State of New York, in its capacity as trustee (the "Trustee).

                              W I T N E S S E T H:

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

     WHEREAS, the Depositor also wishes to provide for the issuance from time to
time of a  separate  certificate  (the  "Additional  Certificate")  representing
interests in Additional Balances (as herein defined), the rights with respect to
which will be determined pursuant to this Agreement;

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

     WHEREAS,  The Chase  Manhattan  Bank is willing to serve in the capacity of
Trustee hereunder; and

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

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

                                   ARTICLE I.

                                   Definitions

     Section 1.1 Certain Defined Terms. Whenever used herein the following words
and phrases,  unless the context  otherwise  requires,  shall have the following
meanings.

     "Accepted  Servicing  Practices" shall mean the Servicer's normal servicing
practices in servicing  and  administering  mortgage  loans for its own account,
which in general will conform to the mortgage servicing practices of


                                        1

<PAGE>

prudent  mortgage  lending  institutions  which  service  for their own  account
mortgage  loans of the same type as the Mortgage Loans in the  jurisdictions  in
which  the  related   Mortgaged   Properties  are  located  and  will  give  due
consideration to the Certificate Insurer's and the Certificateholders'  reliance
on the Servicer;  provided,  further, that with respect to any Mortgage Loan for
which the related Monthly Payment has not been received by the related Due Date,
Accepted Servicing  Practices shall also include the policies and procedures set
forth in the Delinquency Collection Policies and Procedures.

     "Account" shall mean any Eligible Account established hereunder.

     "Accrual  Period" shall mean (i) with respect to the Class A-1 Certificates
and any  Remittance  Date,  the period  commencing  on the 15th day of the month
immediately  preceding the month in which such Remittance Date occurs or, in the
case of the first  Remittance Date, the Closing Date, and ending on the 14th day
of the month in which such  Remittance  Date occurs and (ii) with respect to the
Group II Certificates and any Remittance Date, the period  commencing on the 1st
day of the month  immediately  preceding the month in which such Remittance Date
occurs and ending on the last day of the month  immediately  preceding the month
in which such Remittance Date occurs.

     "Addition  Notice"  shall mean,  with respect to the transfer of Subsequent
Mortgage Loans to the Trust pursuant to Section 2.10 of this Agreement,  notice,
which  shall be given not later than five  Business  days  prior to the  related
Subsequent Transfer Date, of the Depositor's  designation of Subsequent Mortgage
Loans to be sold to the Trust and  (stating  separately  for the  HELOCs and the
HELs) the aggregate principal balance and the weighted average Mortgage Interest
Rate and Gross Margin, if any, of such Subsequent  Mortgage Loans. Such Addition
Notice shall include an electronic  data file in a form agreeable to the Trustee
and the Certificate Insurer.

     "Additional  Balance" shall mean any amounts  added,  from time to time, to
the  principal  balance  of a HELOC  after the  Cut-Off  Date as a result of the
Mortgagor on the related Mortgage Note exercising the right to borrow additional
amounts under such Mortgage Loan.

     "Additional  Balance  Factor" shall mean, as of any date of  determination,
and for any HELOC, the quotient of the Additional  Balance of such HELOC and the
Principal Balance of such HELOC.


                                       2

<PAGE>

     "Additional  Certificate" shall mean the certificate in the form of Exhibit
B-5 issued hereunder  representing an undivided interest in the Trust Fund in an
amount equal to the Additional  Balances of the HELOCs.  The  identification  of
such Additional  Balances shall be indicated,  from time to time, on one or more
amended  Mortgage Loan Schedules  delivered from time to time that shall specify
that  the  interest  in  such  Additional  Balances  has  been  assigned  to the
Additional Certificate.

     "Additional  Certificate  Account"  shall mean the  Additional  Certificate
Account(s)  established in accordance  with Section 6.1(b) hereof and maintained
by the Trustee.

     "Additional  Certificate Allocation" shall mean with respect to any payment
on,  or  monies  collected  in  respect  of,  a HELOC,  the sum of (a)  Interest
Collections  less  the  REMIC  Daily  Interest,  plus (b)  with  respect  to the
Principal  Collections  other than Liquidation  Proceeds,  zero, until the Trust
Balance of the related  Mortgage Loan is reduced to zero,  and  thereafter,  all
Principal  Collections with respect to such Mortgage Loan, plus (c) with respect
to  Liquidation  Proceeds  the  product  of such  Liquidation  Proceeds  and the
Additional  Balance  Factor  applicable  to such HELOC plus (d) with  respect to
daily interest or investment  earnings on proceeds,  collections,  recoveries or
other amounts  received in respect of a particular  Mortgage Loan and on deposit
in the Collection  Account or Trustee  Collection  Account,  the product of such
day's interest or investment earnings and the Additional Balance Factor for such
HELOC.

     "Additional  Certificateholders"  shall include any Holder of an Additional
Certificate.

     "Additional  Loan  Group"  shall  mean the  segregated  pool of  Additional
Balances.  The  Additional  Loan Group  shall be a sub-trust  of the Trust.  The
Additional Loan Group shall not be part of the 1997-1 REMIC.

     "Administrative  Costs" shall mean with respect to any Remittance Date, the
sum of the Trustee Fee, the applicable  Certificate Insurance Premium Amount and
the Servicing Fee for such Remittance Date.

     "Adverse REMIC Event" shall have the meaning set forth in Section 5.1(c).

     "Affiliate"  shall  mean,  with  respect to any  Person,  any other  Person
directly or indirectly  controlling,  controlled by, or under direct or indirect
common control with such specified Person.  For the purposes of this definition,
"control" when used with respect to any specified Person means


                                       3
<PAGE>

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" shall mean this Pooling and Servicing Agreement,  including the
Exhibits  hereto,  as amended or  supplemented  from time to time in  accordance
herewith.

     "Aggregate  Trust  Balance"  shall  mean the  aggregated  sum of the  Trust
Balances of each of the Mortgage Loans as of any date of determination.

     "Aggregate  HEL Trust  Balance"  shall mean the aggregated sum of the Trust
Balances of each of the HELs as of any date of determination.

     "Aggregate  HELOC Trust Balance" shall mean the aggregated sum of the Trust
Balance of each of the HELOCs as of any date of determination.

     "Appraised Value" shall mean the appraised value of any Mortgaged Property,
based  upon  the  appraisal  made  at the  time  the  related  Mortgage  Loan is
originated.

     "Assignment of Mortgage" shall mean, with respect to each Mortgage Loan, an
assignment  of  the  Mortgage,  notice  of  transfer  or  equivalent  instrument
sufficient  under the laws of the  jurisdiction  wherein the  related  Mortgaged
Property is located to reflect of record the sale of the Mortgage to the Trustee
for the  benefit of the  Certificateholders,  the  Certificate  Insurer  and the
Additional Certificateholder.

     "Authorized  Denominations"  shall  mean,  in  the  case  of  the  Class  A
Certificates,  $1,000  or  integral  multiples  of  $1,000  in  excess  thereof;
provided, however, that one Class A-1 Certificate, one Class A-2 Certificate and
one Class A-3 Certificate each is issuable in a denomination  equal to an amount
less  than  $1,000  such  that  the  aggregate  denomination  of all  Class  A-1
Certificates,  Class A-2 Certificates or Class A-3 Certificates, as the case may
be,  shall be equal to the  applicable  Original  Class A-1  Principal  Balance,
Original  Class A-2 Principal  Balance or Original  Class A-3 Principal  Balance
and, in the case of Additional  Certificate,  in any  denomination  necessary to
reflect the then outstanding Additional Balances.

     "Available  Amount" shall mean each of the Group I Available Amount and the
Group II Available Amount.


                                       4
<PAGE>

     "Available Funds Excess" shall have the meaning ascribed thereto in Section
6.5.

     "Business  Day" shall mean any day other than (a) a Saturday or Sunday,  or
(b) a day on which banking institutions in the States of California, Illinois or
New York are authorized or obligated by law or executive order to be closed.

     "CERCLA" shall mean the Comprehensive Environmental Response,  Compensation
and Liability Act of 1980.

     "Certificate"  shall mean any Series 1997-1 Class A  Certificate  or Series
1997-1 Class R  Certificate  executed by the Trustee on behalf of the Trust Fund
and authenticated by the Trustee.

     "Certificate  Account" shall mean the  Certificate  Account  established in
accordance with Section 6.1(a) hereof and maintained by the Trustee.

     "Certificateholder"  shall  mean,  except as  provided  in  Article X, each
Person in whose name a Certificate  is registered in the  Certificate  Register,
except that,  solely for the purposes of giving any consent  (except any consent
required to be obtained  pursuant to Section  10.2),  waiver,  request or demand
pursuant  to this  Agreement,  any  Certificate  registered  in the  name of the
Servicer or any  Subservicer  or the Seller,  or any  Affiliate  of any of them,
shall be deemed not to be outstanding and the undivided  interest in the related
REMIC evidenced  thereby shall not be taken into account in determining  whether
the requisite  percentage of Certificates  necessary to effect any such consent,
waiver,  request or demand  has been  obtained.  For  purposes  of any  consent,
waiver, request or demand of Certificateholders pursuant to this Agreement, upon
the Trustee's request,  the Servicer and the Seller shall provide to the Trustee
a notice identifying any of their respective Affiliates or the Affiliates of any
Subservicer  that is a  Certificateholder  as of the  date(s)  specified  by the
Trustee in such  request.  Any  Certificates  on which  payments  are made under
either  Certificate  Insurance Policy shall be deemed to be outstanding and held
by the Certificate Insurer to the extent of such payment.

     "Certificate Insurance Agreement" shall mean that certain agreement between
the Certificate Insurer, the Depositor and the parties named therein.

     "Certificate Insurance Policy" shall mean each of the Class A-1 Certificate
Insurance Policy and the Group II Certificate Insurance Policy.


                                       5
<PAGE>

     "Certificate  Insurance  Premium  Amount"  shall mean each of the Class A-1
Certificate  Insurance  Premium  Amount and the Group II  Certificate  Insurance
Premium Amount.

     "Certificate  Insurer"  shall  be  MBIA  Insurance  Corporation,   a  stock
insurance company organized and created under the laws of the State of New York,
and any successors thereto.

     "Certificate  Insurer  Default" shall mean the failure,  and continuance of
such failure,  by the Certificate  Insurer to make a payment  required under the
Certificate Insurance Policy in accordance with its terms.

     "Certificate Register" shall have the meaning described in Section 4.2(a).

     "Civil Relief Act" shall mean the  Soldiers' and Sailors'  Civil Relief Act
of 1940, as amended.

     "Class" shall mean any designated  Class of  Certificates of this Series or
of any new Series issued hereunder.

     "Class A Certificate"  shall mean any Class A-1 Certificate,  any Class A-2
Certificate or any Class A-3 Certificate.

     "Class A-1 Certificate"  shall mean any Certificate  designated as a "Class
A-1  Certificate"  on the face thereof,  in the form of Exhibit B-1 hereto,  and
authenticated by the Trustee in accordance with the procedures set forth herein.

     "Class  A-1  Certificateholder"   shall  mean  a  Holder  of  a  Class  A-1
Certificate.

     "Class  A-1  Certificate  Insurance  Policy"  shall  mean  the  certificate
guaranty  insurance  policy no. 24116,  and all  endorsements  thereto dated the
Closing Date, issued by the Certificate Insurer for the benefit of the Class A-1
Certificateholders,  a copy of which is  attached  hereto as  Exhibit  A-1.  The
Certificate Insurance Policy shall not benefit the Additional Certificate.

     "Class A-1 Certificate Insurance Premium Amount" shall mean, the product of
the Class A-1 Premium  Percentage  and the Class A-1  Principal  Balance for the
related Remittance Date.

     "Class A-1 Credit Enhancement  Distribution  Amount" shall mean the excess,
if any, of the Class A-1 Formula  Distribution Amount over the Group I Available
Amount.


                                       6
<PAGE>

     "Class A-1  Distribution  Amount" shall mean, with respect to the Class A-1
Certificates for any Remittance  Date, the amount  distributed to the Holders of
the  Class  A-1  Certificates  on such  Remittance  Date  pursuant  to  Sections
6.5(a)(iii)  and (iv) hereof,  which amount shall be the lesser of (a) the Class
A-1  Formula  Distribution  Amount for such  Remittance  Date and (b) the amount
(including  any  applicable  portion  of  any  Insured  Payment)  available  for
distribution on account of the Class A-1 Certificates for such Remittance Date.

     "Class A-1 Final  Scheduled  Maturity  Date"  shall  mean the  August  2018
Remittance Date.

     "Class A-1 Formula  Distribution  Amount"  shall mean,  with respect to the
Class A-1  Certificates  for any  Remittance  Date, the sum of (a) the Class A-1
Interest  Distribution  Amount  for such  Remittance  Date  plus (b) the  amount
described in clause (b) of the  definition of Class A-1  Principal  Distribution
Amount  for such  Remittance  Date plus (c) any Class A-1  Formula  Distribution
Amount remaining unpaid from any prior Remittance Date.

     "Class A-1 Insured  Payment" shall mean, the sum of (i) with respect to any
Remittance Date, the related  Deficiency  Amount plus (ii) any unpaid Preference
Amount.

     "Class A-1 Interest  Distribution  Amount" shall mean,  with respect to the
Class A-1  Certificates for any Remittance Date an amount equal to the aggregate
of interest accrued at the Class A-1 Pass-Through Rate during the Accrual Period
on the Class A-1  Principal  Balance  excluding  (i) any Mortgage  Loan Interest
Shortfall and (ii) any reductions in interest  resulting from the application of
the Civil Relief Act, in each case as of such Remittance Date.

     "Class A-1 Pass-Through  Rate" with respect to any Remittance Date, will be
equal to a per  annum  rate  (calculated  on the basis of  actual  days  elapsed
divided by 360) equal to the lesser of (a) the sum of (i) LIBOR on the  Interest
Determination  Date (or as of June 16, 1997, in the case of the first Remittance
Date) plus (ii) 0.21%, and (b) the Weighted Average Rate Cap.

     "Class A-1 Premium  Percentage"  shall have the meaning assigned thereto in
the Certificate Insurance Agreement.

     "Class A-1 Principal  Balance" shall mean, as of any date of determination,
the  Original  Class A-1  Principal  Balance  less any amount  distributed  with
respect  to  principal  on the Class A-1  Certificates  on all prior  Remittance
Dates.


                                       7
<PAGE>

     "Class A-1 Principal  Distribution  Amount" shall mean, with respect to the
Class A-1 Certificates for any Remittance Date, the lesser of:

     (a)  the excess of the Group I Available Amount, plus any Class A-1 Insured
          Payment over the Class A-1 Interest Distribution Amount; and

     (b)  the sum, without duplication, of:

          (1)  that  portion  of all  scheduled  installments  of  principal  in
               respect of the HELOCs  allocable  to the Trust  Balances  of such
               HELOCs  which is received  (or  advanced)  during the related Due
               Period  together  with all  unscheduled  recoveries  of principal
               (including  Prepayments,  Curtailments and Deficient  Valuations)
               allocable to the Trust Balances of such HELOCs actually collected
               by the Servicer during the prior calendar month,

          (2)  the Trust  Balance of each HELOC that  either was,  effective  on
               such  Remittance  Date,  repurchased  by  the  Seller  or by  the
               Depositor or purchased by the Servicer  during the  preceding Due
               Period,  but only to the extent  the  amount  equal to such Trust
               Balance is actually received by the Trustee,

          (3)  any Substitution Adjustment amounts delivered by the Depositor on
               the related  Remittance Date in connection with a substitution of
               a HELOC, to the extent such Substitution Adjustments are actually
               received by the Trustee,

          (4)  with respect to each HELOC that became a Liquidated Mortgage Loan
               during the prior calendar month,  the Trust Balance of such HELOC
               immediately prior to the time when such HELOC became a Liquidated
               Mortgage Loan,

          (5)  any  amount  allocated  to Group I  remaining  on  deposit in the
               Pre-Funding Account at the end of the Pre-Funding Period, and

          (6)  the proceeds received by the Trust Fund following any termination
               of the 1997-1  REMIC  carried  out in  accordance  with a plan of
               complete liquidation pursuant to Section


                                       8
<PAGE>

               8.2 hereof or pursuant to the optional  termination of any of the
               Trust Fund, the 1997-1 REMIC or Group I by either the Servicer or
               Certificate  Insurer in accordance with Section 8.1 hereof, up to
               the then outstanding Class A-1 Principal Balance.

     "Class A-2 Certificate"  shall mean any Certificate  designated as a "Class
A-2  Certificate"  on the face thereof,  in the form of Exhibit B-2 hereto,  and
authenticated by the Trustee in accordance with the procedures set forth herein.

     "Class  A-2  Certificateholder"   shall  mean  a  Holder  of  a  Class  A-2
Certificate.

     "Class A-2  Distribution  Amount" shall mean, with respect to the Class A-2
Certificates for any Remittance  Date, the amount  distributed to the Holders of
the  Class  A-2  Certificates  on such  Remittance  Date  pursuant  to  Sections
6.5(a)(iii) and (iv) hereof, which amount shall be the lesser of (a) the portion
of  the  Group  II  Formula  Distribution  Amount  allocable  to the  Class  A-2
Certificates  for  such  Remittance  Date  and (b)  the  amount  (including  any
applicable portion of any Insured Payment) available for distribution on account
of the Class A-2 Certificates for such Remittance Date.

     "Class  A-2  Final  Scheduled  Maturity  Date"  shall  mean the  July  2006
Remittance Date.

     "Class A-2 Interest  Distribution  Amount" shall mean,  with respect to the
Class A-2  Certificates for any Remittance Date an amount equal to the aggregate
of interest accrued at the Class A-2 Pass-Through Rate during the Accrual Period
on the Class A-2  Principal  Balance  excluding  (i) any Mortgage  Loan Interest
Shortfall and (ii) any reductions in interest  resulting from the application of
the Civil Relief Act, in each case as of such Remittance Date.

     "Class A-2 Pass-Through  Rate" with respect to any Remittance Date, will be
equal to a 6.77% per annum rate  (calculated on the basis of an assumed month of
30 days and an assumed year of 360 days).

     "Class A-2 Principal  Balance" shall mean, as of any date of determination,
the  Original   Class  A-2  Principal   Balance  less  any  Group  II  Principal
Distribution  Amount  distributed  with  respect to  principal  on the Class A-2
Certificates on all prior Remittance Dates.

     "Class A-3 Certificate"  shall mean any Certificate  designated as a "Class
A-3 Certificate" on the face thereof,


                                       9
<PAGE>

in the  form  of  Exhibit  B-3  hereto,  and  authenticated  by the  Trustee  in
accordance with the procedures set forth herein.

     "Class  A-3  Certificateholder"   shall  mean  a  Holder  of  a  Class  A-3
Certificate.

     "Class A-3  Distribution  Amount" shall mean, with respect to the Class A-3
Certificates for any Remittance  Date, the amount  distributed to the Holders of
the  Class  A-3  Certificates  on such  Remittance  Date  pursuant  to  Sections
6.5(a)(iii) and (iv) hereof, which amount shall be the lesser of (a) the portion
of  the  Group  II  Formula  Distribution  Amount  allocable  to the  Class  A-3
Certificates  for  such  Remittance  Date  and (b)  the  amount  (including  any
applicable portion of any Insured Payment) available for distribution on account
of the Class A-3 Certificates for such Remittance Date.

     "Class A-3 Final  Scheduled  Maturity  Date"  shall  mean the  August  2013
Remittance Date.

     "Class A-3 Interest  Distribution  Amount" shall mean,  with respect to the
Class A-3  Certificates for any Remittance Date an amount equal to the aggregate
of interest accrued at the Class A-3 Pass-Through Rate during the Accrual Period
on the Class A-3  Principal  Balance  excluding  (i) any Mortgage  Loan Interest
Shortfall and (ii) any reductions in interest  resulting from the application of
the Civil Relief Act, in each case as of such Remittance Date.

     "Class A-3 Pass-Through  Rate" with respect to any Remittance Date, will be
equal to a 7.255% per annum rate (calculated on the basis of an assumed month of
30 days and an assumed year of 360 days).

     "Class A-3 Principal  Balance" shall mean, as of any date of determination,
the  Original   Class  A-3  Principal   Balance  less  any  Group  II  Principal
Distribution  Amounts  distributed  with  respect to  principal on the Class A-3
Certificates on all prior Remittance Dates.

     "Class R Certificate"  shall mean any Certificate  denominated as a Class R
Certificate  and  subordinate to the Class A Certificates in right of payment to
the extent set forth herein,  which  Certificate shall be in the form of Exhibit
B-3 hereto.

     "Class R Certificateholder" shall mean a Holder of a Class R Certificate.

     "Closing Date" shall mean June 18, 1997.


                                       10
<PAGE>

     "Code" shall mean the Internal Revenue Code of 1986, as amended.

     "Collection  Account"  shall  mean the  Eligible  Account  established  and
maintained by the Servicer for the benefit of the Certificateholders, the Holder
of the Additional  Certificate and the Certificate  Insurer  pursuant to Section
5.3(a) hereof.

     "Combined  Loan-to-Value  Ratio"  shall  mean,  (i)  the  sum  of  (x)  any
outstanding  first mortgage balance as of the date of origination of the related
Mortgage Loan plus (y) the maximum available credit under the HELOC or the Trust
Balance of the HEL, as applicable  as of the Cut-Off  Date,  divided by (ii) the
Appraised Value of such Mortgaged Property.

     "Commission" shall mean the Securities and Exchange Commission.

     "Compensating  Interest"  shall have the  meaning  defined  in Section  6.9
hereof.

     "Curtailment"  shall mean,  with respect to a Mortgage Loan, any payment of
principal received during a Due Period as part of a payment that is in excess of
the amount of the  Monthly  Payment due for such Due Period and which is neither
intended to satisfy the Mortgage Loan in full, intended as an advance payment of
an amount due in a subsequent Due Period, nor intended to cure a delinquency.

     "Custodian" shall have the meaning defined in Section 2.2(c).

     "Cut-Off Date" shall mean with respect to the Mortgage Loans transferred to
the Trust on the Closing  Date,  the close of business on May 31, 1997 and, with
respect to Subsequent  Mortgage Loans transferred to the Trust on any Subsequent
Transfer  Date, the last day of the calendar  month  preceding  such  Subsequent
Transfer Date.

     "Debt Service  Reduction"  shall mean, with respect to any Mortgage Loan, a
reduction by a court of  competent  jurisdiction  of the Monthly  Payment due on
such  Mortgage Loan in a proceeding  under the  Bankruptcy  Code,  except such a
reduction that constitutes a Deficient  Valuation or a permanent  forgiveness of
principal.

     "Deficiency  Amount" shall mean, for any Remittance  Date, (i) with respect
to the Class A-1 Certificates  and the Class A-1 Insured Payment,  the excess of
the Class A-1 Credit  Enhancement  Distribution  Amount  over the amount then on
deposit in and available to be withdrawn from the Reserve


                                       11
<PAGE>

Account  (including  amounts  available to be drawn under any Eligible Letter of
Credit)  on such  Remittance  Date  and  (ii)  with  respect  to the  Class  A-2
Certificates,  the Class A-3 Certificates and the Group II Insured Payment,  the
excess of the Group II Credit  Enhancement  Distribution  Amount over the amount
then on  deposit in and  available  to be  withdrawn  from the  Reserve  Account
(including amounts available to be drawn under any Eligible Letter of Credit) on
such Remittance Date.

     "Deficient  Valuation"  shall mean,  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 United
States Bankruptcy Code.

     "Deleted  Mortgage Loan" shall mean a Mortgage Loan replaced by a Qualified
Substitute  Mortgage  Loan or  repurchased  pursuant to  Sections  2.4(b) or 3.3
hereof.

     "Delinquency Calculation Amount" means, for any Remittance Date, the sum of
(i) the  product of 0.25 and the  aggregate  Principal  Balance of all  Mortgage
Loans which are between 30 and 59 days delinquent,  (ii) the product of 0.50 and
the aggregate  Principal  Balance of all Mortgage Loans which are between 60 and
89 days delinquent,  and (iii) the aggregate  Principal  Balance of all Mortgage
Loans which are more than 89 days delinquent.

     "Delinquency  Collection  Policies and Procedures" shall mean the servicing
policies of the Servicer pertaining to delinquent mortgage loans attached hereto
as Exhibit L.

     "Delinquent"  shall mean a Mortgage Loan is "delinquent" if any payment due
thereon  is not  made by the  close  of  business  on the day  such  payment  is
scheduled to be due. A Mortgage Loan is "30 days delinquent" if such payment has
not been received by the close of business on the corresponding day of the month
immediately  succeeding the month in which such payment was due, or, if there is
no such  corresponding  day (e.g., as when a 30-day month follows a 31-day month
in which a payment  was due on the 31st day of such  month) then on the last day
of such immediately  succeeding  month.  Similarly for "60 days delinquent," "90
days delinquent" and so on.

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


                                       12
<PAGE>

     "Depository" shall mean the Depository Trust Company, 7 Hanover Square, New
York, New York 10004 and any successor Depository hereafter named.

     "Determination  Date"  shall  mean the  fourth  Business  Day  prior to the
Remittance Date.

     "Direct Participant" shall mean any broker-dealer,  bank or other financial
institution  for which the Depository  holds Class A  Certificates  from time to
time as a securities depositary.

     "Due Date" shall mean the fifteenth day of each calendar month.

     "Due Period" shall mean, with respect to each  Remittance  Date, the period
beginning  on the  opening of business  on the first day of the  calendar  month
preceding the calendar month in which such Remittance Date occurs, and ending at
the  close of  business  on the last day of the  calendar  month  preceding  the
calendar month in which such Remittance Date occurs.

     "Eligible  Account"  shall mean either (A) a  segregated  trust  account or
accounts  maintained  with a depositary  institution  which is acceptable to the
Certificate  Insurer and to each Rating  Agency and such trust  account shall be
held  in  (i)  the  corporate  trust  account   department  of  such  depositary
institution  or (ii) an  institution  with  capital and surplus of not less than
$50,000,000,  and a  minimum  unsecured  debt  rating  of BBB by S&P or  Baa3 by
Moody's or (B) an account or accounts maintained with an institution  acceptable
to the  Certificate  Insurer and whose  deposits  are  insured by the FDIC,  the
unsecured and  uncollateralized  debt obligations of which  institution shall be
rated  AA or  better  by S&P and  Aa2 or  better  by  Moody's  and  the  highest
short-term  rating by S&P and  Moody's,  and which is (i) a federal  savings and
loan association duly organized, validly existing and in good standing under the
federal  banking  laws,  (ii)  an  institution   (including  the  Trustee)  duly
organized,  validly  existing and in good standing under the applicable  banking
laws of any state, (iii) a national banking association duly organized,  validly
existing and in good standing under the federal  banking laws,  (iv) a principal
subsidiary  of a  bank  holding  company,  or (v)  approved  in  writing  by the
Certificate  Insurer,  S&P and Moody's,  having  capital and surplus of not less
than $50,000,000,  acting in its fiduciary capacity.  Irwin Union Bank and Trust
Company and any of its Affiliates  will be prohibited  from holding any Eligible
Account hereunder.


                                       13
<PAGE>

     "Eligible  Letter  of  Credit"  shall  mean a  letter  of  credit  in form,
substance and amount and from a provider acceptable to the Certificate Insurer.

     "ERISA" shall have the meaning defined in Section 4.2(i)(x) hereof.

     "Event of Default" shall have the meaning described in Section 7.1.

     "FDIC"  shall  mean  the  Federal  Deposit  Insurance  Corporation  and any
successor thereto.

     "FHLMC"  shall mean the  Federal  Home Loan  Mortgage  Corporation  and any
successor thereto.

     "Final  Subsequent  Transfer  Date"  shall mean with  respect to Group I or
Group II the earliest to occur of (i) July 14, 1997,  (ii) the  occurrence of an
Event of  Default  and (iii) the date upon  which the  amount on  deposit in the
Pre-Funding Account allocated to such Group is less than $100,000.

     "Fiscal Agent shall mean State Street Bank and Trust Company, N.A.

     "FNMA"  shall  mean  the  Federal  National  Mortgage  Association  and any
successor thereto.

     "Foreclosure Profits" shall mean, as to any Remittance Date, the excess, if
any,  of (i) Net  Liquidation  Proceeds  in respect of each  Mortgage  Loan that
became a Liquidated  Mortgage  Loan during the month  immediately  preceding the
month of such Remittance Date over (ii) the sum of the unpaid principal  balance
of each such  Liquidated  Mortgage Loan plus accrued and unpaid  interest at the
applicable  Mortgage  Interest Rate on the unpaid principal balance thereof from
the Due Date to which  interest was last paid by the Mortgagor  (or, in the case
of a Liquidated  Mortgage Loan that had been an REO Mortgage Loan,  from the Due
Date to which  interest  was last  deemed to have been paid  pursuant to Section
5.12) to the first day of the month  following  the month in which such Mortgage
Loan became a Liquidated Mortgage Loan.

     "Gross Margin" shall mean, as to each HELOC, the fixed percentage set forth
in the related  Mortgage Note and indicated in the Mortgage Loan Schedule as the
"Gross Margin," which  percentage is added to the applicable  prime rate on each
Interest  Adjustment  Date to  determine  (subject to rounding,  any  applicable
statutory  maximum  interest  rate, the Lifetime Floor and the Lifetime Cap) the
Mortgage Interest Rate on such HELOC until the next Interest Adjustment Date.


                                       14
<PAGE>

     "Group" shall mean each of Group I and Group II.

     "Group I" shall mean the segregated pool of Mortgage Loans within the Trust
and the 1997-1 REMIC  consisting of the HELOCs.  Group I shall be a sub-trust of
the Trust.

     "Group I Available  Amount" shall mean for any  Remittance  Date the sum of
(i) the Servicer  Remittance  Amount for Group I and such  Remittance  Date plus
(ii) any portion of the Servicer  Remittance Amount for Group II not required to
pay the Group II Formula  Distribution  Amount,  the Trustee Fee for Group II or
the Group II  Certificate  Insurance  Premium Amount minus (iii) the Trustee Fee
for Group I and the Class A-1 Certificate Insurance Premium Amount.

     "Group I Net Available Funds Excess" shall have the meaning assigned in the
Certificate Insurance Agreement.

     "Group I  Pre-Funded  Amount"  shall mean the  Original  Group I Pre-Funded
Amount minus all amounts  withdrawn from the Pre-Funding  Account or transferred
to the Reserve  Account in  connection  with the transfer of HELOCs to the Trust
Fund on any Subsequent Transfer Date.

     "Group II" shall mean the segregated  pool of the Mortgage Loans within the
Trust and the 1997-1 REMIC consisting of the HELs. Group II shall be a sub-trust
of the Trust.

     "Group II Available  Amount" shall mean for any Remittance  Date the sum of
(i) the Servicer  Remittance  Amount for Group II and such  Remittance Date plus
(ii) any portion of the Servicer  Remittance  Amount for Group I not required to
pay the Class A-1 Formula  Distribution  Amount,  the Trustee Fee for Group I or
the Class A-1 Certificate  Insurance  Premium Amount minus (iii) the Trustee Fee
for Group II and the Group II Certificate Insurance Premium Amount.

     "Group II Certificate Insurance Policy" shall mean the certificate guaranty
insurance policy no. 24115, and all endorsements thereto dated the Closing Date,
issued  by  the   Certificate   Insurer   for  the  benefit  of  the  Class  A-2
Certificateholders  and the  Class  A-3  Certificateholders,  a copy of which is
attached hereto as Exhibit A-2. The Group II Certificate  Insurance Policy shall
not benefit the Additional Certificate.

     "Group II Certificate  Insurance Premium Amount" shall mean, the product of
(i) the Group II Premium  Percentage and (ii) the sum of the Class A-2 Principal
Balance and the Class A-3 Principal Balance for the related Remittance Date.


                                       15
<PAGE>

     "Group II  Certificates"  shall mean each of the Class A-2 Certificates and
the Class A-3 Certificates.

     "Group II Credit Enhancement Distribution Amount" shall mean the excess, if
any, of the Group II Formula  Distribution  Amount  over the Group II  Available
Amount.

     "Group II Formula  Distribution  Amount"  shall mean,  with  respect to the
Class A-2  Certificates  and the Class A-3 Certificates for any Remittance Date,
the sum of (a) the Class A-2 Interest  Distribution  Amount for such  Remittance
Date plus (b) the Class A-3  Interest  Distribution  Amount for such  Remittance
Date plus (c) the amount  described in clause (b) of the  definition of Group II
Principal  Distribution  Amount for such  Remittance  Date plus (d) any Group II
Formula Distribution Amount remaining unpaid from any prior Remittance Date.

     "Group II Insured  Payment"  shall mean, the sum of (i) with respect to any
Remittance Date, the related  Deficiency  Amount plus (ii) any unpaid Preference
Amount.

     "Group II Net Available  Funds  Excess" shall have the meaning  assigned in
the Certificate Insurance Agreement.

     "Group II Pre-Funded  Amount"  shall mean the Original  Group II Pre-Funded
Amount minus all amounts  withdrawn from the Pre-Funding  Account or transferred
to the Reserve Account in connection with the transfer of HELs to the Trust Fund
on any Subsequent Transfer Date.

     "Group II Premium  Percentage"  shall have the meaning  assigned thereto in
the Certificate Insurance Agreement.

     "Group II Principal  Distribution  Amount" shall mean,  with respect to the
Class A-2 Certificates or after the Class A-2 Principal Balance has been reduced
to zero, the Class A-3 Certificates for any Remittance Date, the lesser of:

     (a)  the excess of the Group II Available Amount, plus any Group II Insured
          Payment over the sum of the Class A-2 Interest Distribution Amount and
          the Class A-3 Interest Distribution Amount; and

     (b)  the sum, without duplication, of:

          (1)  that  portion  of all  scheduled  installments  of  principal  in
               respect of the HELs  allocable to the Trust Balances of such HELs
               which is  received  (or  advanced)  during the related Due Period
               together with all


                                       16
<PAGE>

               unscheduled  recoveries  of  principal  (including   Prepayments,
               Curtailments  and  Deficient  Valuations)  allocable to the Trust
               Balances of such HELs actually  collected by the Servicer  during
               the prior calendar month,

          (2)  the Trust Balance of each HEL that either was,  effective on such
               Remittance Date, repurchased by the Seller or by the Depositor or
               purchased by the Servicer  during the preceding  Due Period,  but
               only to the  extent the  amount  equal to such  Trust  Balance is
               actually received by the Trustee,

          (3)  any Substitution Adjustment amounts delivered by the Depositor on
               the related  Remittance Date in connection with a substitution of
               a HEL, to the extent such  Substitution  Adjustments are actually
               received by the Trustee,

          (4)  with respect to each HEL that became a Liquidated  Mortgage  Loan
               during the prior  calendar  month,  the Trust Balance of such HEL
               immediately  prior to the time when such HEL became a  Liquidated
               Mortgage Loan,

          (5)  any  amount  allocated  to Group II  remaining  on deposit in the
               Pre-Funding Account at the end of the Pre-Funding Period, and

          (6)  the proceeds received by the Trust Fund following any termination
               of the 1997-1  REMIC  carried  out in  accordance  with a plan of
               complete  liquidation pursuant to Section 8.02 hereof or pursuant
               to the optional  termination of any of the Trust Fund, the 1997-1
               REMIC or Group II by either the Servicer or  Certificate  Insurer
               in accordance with Section 8.1 hereof,  up to the sum of the then
               outstanding  Class A-2 Principal  Balance and Class A-3 Principal
               Balance.

     "Hazardous  Materials"  shall  mean  any  dangerous,   toxic  or  hazardous
pollutants, chemical wastes or substances,  including, without limitation, those
identified pursuant to CERCLA or any other federal, state or local environmental
related laws now existing or hereafter enacted.


                                       17
<PAGE>

     "HEL" shall mean (i) each fixed rate closed end home equity loan identified
on the Mortgage  Loan  Schedule on the Closing Date,  (ii) any  additional  such
fixed rate home equity closed end loans identified on the Mortgage Loan Schedule
after the Closing Date, as such schedule is amended and  supplemented  from time
to time to reflect the transfer of the Subsequent Mortgage Loans which are HELs,
the deletion of the Deleted  Mortgage Loans which are HELs and the  substitution
of Qualified Substitute Mortgage Loans which are HELs for Deleted Mortgage Loans
(iii) each Mortgage Note  evidencing  any loan referred to in (i) or (ii) above,
including  all amounts now or hereafter  due under such  Mortgage  Notes whether
relating  to such loans or other  loans  which may be made from time to time and
(iv) the related Mortgage.

     "HELOC" shall mean (i) each  adjustable rate home equity  revolving  credit
line loan identified on the Mortgage Loan Schedule on the Closing Date, (ii) any
additional  such home  equity  revolving  credit  line loans  identified  on the
Mortgage Loan  Schedule  after the Closing Date, as such schedule is amended and
supplemented  from  time to time  to  reflect  the  transfer  of the  Subsequent
Mortgage Loans which are HELOCs,  the deletions of Deleted  Mortgage Loans which
are HELOCs and the substitution of Qualified Substitute Mortgage Loans which are
HELOCs for Deleted Mortgage Loans (iii) each Mortgage Note evidencing any credit
line loan referred to in (i), (ii) or (iii) above,  including all amounts now or
hereafter  due under such Mortgage  Notes  whether  relating to such credit line
loans or other  loans  which may be made from time to time and (iv) the  related
Mortgage.

     "Holder"  shall  mean  each  Person  in  whose  name a  Certificate,  or an
Additional  Certificate is registered in the Certificate  Register,  except that
solely for the purposes of giving any consent (except any consent required to be
obtained pursuant to Section 10.2),  waiver,  request or demand pursuant to this
Agreement, any Certificate,  or Additional Certificate registered in the name of
the Servicer or any Subservicer or the Seller,  or any Affiliate of any of them,
shall be deemed not to be outstanding  and in the case of any  Certificate,  the
undivided  interest in the Trust Fund evidenced  thereby shall not be taken into
account  in  determining  whether  the  requisite   percentage  of  Certificates
necessary  to effect  any such  consent,  waiver,  request  or  demand  has been
obtained. For purposes of any consent,  waiver, request or demand of the Holders
of the Additional  Certificate  pursuant to this  Agreement,  upon the Trustee's
request,  the  Servicer  and the Seller  shall  provide to the  Trustee a notice
identifying  any  of  their  respective  Affiliates  or  the  Affiliates  of any
Subservicer  that is a Holder of an  Additional  Certificate  as of the  date(s)
specified by the Trustee in such request.


                                       18
<PAGE>

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

     "Insured  Payment" shall mean each of any Class A-1 Insured Payment and any
Group II Insured Payment.

     "Insurance  Proceeds"  shall mean proceeds paid by any insurer  pursuant to
any  insurance  policy  covering a Mortgage Loan to the extent such proceeds are
not applied to the restoration of the related Mortgaged  Property or released to
the  related  Mortgagor  in  accordance  with  Accepted   Servicing   Practices.
"Insurance Proceeds" do not include "Insured Payments."

     "Interest  Adjustment Date" shall mean with respect to a HELOC, the date on
which the  Mortgage  Interest  Rate is or may be adjusted  with  respect to such
HELOC.

     "Interest   Collections"  shall  mean  all  amounts   (including,   without
limitation,  Monthly  Payments  (or  Periodic  Advances in respect  thereof) and
Liquidation  Proceeds)  collected  on any  Mortgage  Loan  allocable to interest
pursuant to the terms of the  related  Mortgage  Note,  or if no  provision  for
allocation is made therein, pursuant to the terms hereof.

     "Interest  Determination  Date"  shall  mean,  with  respect to any Accrual
Period applicable to the Class A-1 Certificates,  the second London Business Day
preceding the first day of such Accrual Period.

     "Late  Payment  Rate"  shall  have  the  meaning  assigned  thereto  in the
Certificate Insurance Agreement.

     "LIBOR" shall mean,  with respect to any Accrual  Period  applicable to the
Class A-1  Certificates,  the rate  determined  by the  Trustee  on the  related
Interest  Determination  Date on the basis of the offered rates of the Reference
Banks for one-month U.S.  dollar  deposits,  as such rates appear on the Reuters
Screen LIBO Page, as of 11:00 a.m. (London time) on such Interest  Determination
Date. On each Interest  Determination Date, LIBOR for the related Accrual Period
applicable to the Class A-1  Certificates  will be established by the Trustee as
follows:

          (i)  If on such  Interest  Determination  Date  two or more  Reference
               Banks provide such offered quotations,  LIBOR for the related Due
               Period shall be the  arithmetic  mean of such offered  quotations
               (rounded  upwards if necessary to the nearest  whole  multiple of
               0.0625%).


                                       19

<PAGE>

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

     "Lifetime Cap" shall mean, as to any HELOC, the maximum  Mortgage  Interest
Rate set forth in the related  Mortgage  Note and indicated in the Mortgage Loan
Schedule.

     "Lifetime Floor" shall mean, as to any HELOC, the minimum Mortgage Interest
Rate set forth in the related  Mortgage  Note and indicated in the Mortgage Loan
Schedule.

     "Liquidated  Mortgage  Loan" shall mean a Mortgage Loan (i) with respect to
which the  related  Mortgaged  Property  has been  acquired,  liquidated  and/or
foreclosed  upon by the Servicer or (ii) which the Servicer has elected to write
down the  outstanding  Principal  Balance  of such  Mortgage  Loan that has been
delinquent for a period equal to or greater than 270 days to zero and, in either
case,  with  respect  to which  the  Servicer  determines  that all  Liquidation
Proceeds which it expects to recover have been recovered.

     "Liquidated  Loan Loss" shall mean, with respect to any Remittance Date and
Group,  the  aggregate of the amount of losses with respect to each HELOC in the
case of Group I and each HEL in the case of Group II which  became a  Liquidated
Mortgage  Loan in the Due Period  prior to such  Remittance  Date,  equal to the
excess of (i) the  unpaid  principal  balance of each such  Liquidated  Mortgage
Loan, plus accrued interest thereon in accordance with the amortization schedule
at the time applicable thereto at the applicable Mortgage Interest Rate from the
Due Date as to which  interest  was last paid with respect  thereto  through the
last day of the month in which such Mortgage  Loan became a Liquidated  Mortgage
Loan,  over  (ii) Net  Liquidation  Proceeds  with  respect  to such  Liquidated
Mortgage Loan.

     "Liquidation  Expenses"  shall mean  expenses  incurred by the  Servicer in
connection  with the  liquidation  of any defaulted  Mortgage Loan, REO Mortgage
Loan or REO Property  (including,  without limitation,  legal fees and expenses,
committee  or referee  fees,  and,  if  applicable,  brokerage  commissions  and
conveyance taxes), any unreimbursed  amount expended by the Servicer pursuant to
Sections  5.5,  5.6 and  5.12  respecting  the  related  Mortgage  Loan  and any
unreimbursed expenditures for real property taxes or for property restoration or
preservation of the related Mortgaged Property.  Liquidation  Expenses shall not
include any previously incurred


                                       20
<PAGE>

expenses  in respect of an REO  Mortgage  Loan  which have been  netted  against
related REO Proceeds.

     "Liquidation  Proceeds"  shall  mean  amounts  received  (or in the case of
Liquidated  Mortgage Loans  written-down by the Servicer,  amounts deposited) by
the Servicer  (including  Insurance Proceeds) in connection with the liquidation
of  defaulted or  written-down  Mortgage  Loans or property  acquired in respect
thereof, whether through foreclosure,  sale or otherwise,  including payments in
connection  with such Mortgage  Loans  received from the  Mortgagor,  other than
amounts  required  to be paid to the  Mortgagor  pursuant  to the  terms  of the
applicable Mortgage or to be applied otherwise pursuant to law.

     "Loan Repurchase Price" shall have the meaning defined in Section 2.4(b).

     "Loan-to-Value  Ratio" or "LTV" shall mean,  with  respect to any  Mortgage
Loan,  the fraction,  expressed as a  percentage,  the numerator of which in the
case of a HEL is 100% of the Trust Balance of such Mortgage Loan and in the case
of a HELOC is the maximum  available  credit with respect to such Mortgage Loan,
in either case,  as of the Cut-Off  Date,  and the  denominator  of which is the
Appraised Value of the related Mortgaged  Property,  reduced by the value of any
lien superior to the lien of the Mortgage Loan.

     "Local Collection  Account" shall mean a Collection  Account other than the
Trustee Collection Account.

     "London  Business  Day"  shall  mean any day in which  banks in the City of
London are open and conducting transactions in U.S. dollars.

     "Majority Certificateholders" shall mean, with respect to the 1997-1 REMIC,
the Holder or Holders of Class A Certificates evidencing an undivided beneficial
ownership interest in the REMIC in excess of 50% in the aggregate.

     "Maturity Date" shall mean the latest possible  maturity date as defined in
Section  1.860G-1(a)(4)(iii) of the proposed Treasury regulations,  by which the
Certificates  representing  a regular  interest  in the  1997-1  REMIC  would be
reduced to zero as determined under a hypothetical scenario that assumes,  among
other things, that (a) scheduled interest and principal payments on the Mortgage
Loans are received in a timely  manner,  with no  delinquencies  or losses,  (b)
there are no principal prepayments on the Mortgage Loans, (c) the Seller and the
Servicer  will not  repurchase  any  Mortgage  Loan and neither the Seller,  the
Servicer nor the  Certificate  Insurer will  exercise its option to purchase the
Mortgage


                                       21
<PAGE>

Loans and thereby  cause a termination  of the 1997-1 REMIC,  and (d) the HELOCs
have an original  term to maturity of 240 months and, on a latest  maturing loan
basis,  a remaining term to maturity of 240 months and the HELs have an original
term of maturity of 120 months and, on a latest maturing loan basis, a remaining
term to maturity of 120 months.

     "Monthly  Payment"  shall mean, as to any Mortgage Loan  (including any REO
Mortgage Loan) and any Due Date, the scheduled payment of principal and interest
due  thereon  by such  Due  Date  (after  adjustment  for any  Curtailments  and
Deficient  Valuations occurring prior to such Due Date but before any adjustment
to such amortization schedule by reason of any bankruptcy,  other than Deficient
Valuations or similar  proceeding or any  moratorium or similar  waiver or grace
period). With respect to any Monthly Payment made by or on behalf of a Mortgagor
and received by the  Servicer,  100% of the  principal  payment  portion of such
Monthly  Payment  shall be applied to the  outstanding  Trust Balance until such
Trust Balance  shall be reduced to zero;  the interest  payment  portion of such
Monthly  Payment shall be  appropriately  allocated to the Trust Balance and the
Additional Balance of such Mortgage Loan as provided for herein.

     "Moody's"  shall  mean  Moody's  Investors  Service,  Inc.,  a  corporation
organized and existing under Delaware law, or any successor  thereto and if such
corporation  no longer for any reason  performs  the  services  of a  securities
rating  agency,  "Moody's"  shall be  deemed  to refer to any  other  nationally
recognized rating agency designated by the Certificate Insurer.

     "Mortgage"  shall  mean the  mortgage,  deed of  trust or other  instrument
creating a lien on the Mortgaged Property to secure the Mortgage Loan.

     "Mortgage  File" shall  include the Mortgage  Loan  documents  described in
Section 2.3 hereof and such  documents  as are  applicable  from those listed on
Exhibit C attached hereto.

     "Mortgage Interest Rate" shall mean, as to any Mortgage Loan, the per annum
rate at which  interest  accrues on the unpaid  principal  balance  thereof,  as
adjusted  from  time to time,  in the case of a HELOC,  in  accordance  with the
provisions of the related Mortgage Note.

     "Mortgage  Loan"  shall  mean each  HELOC and each  HEL.  Unless  otherwise
clearly indicated by the context,  Mortgage Loan shall be deemed to refer to the
related REO Mortgage Loan and REO Property.


                                       22
<PAGE>

     "Mortgage  Loan  Interest  Shortfall"  shall  mean,  with  respect  to  any
Remittance Date, as to any Mortgage Loan, any Prepayment  Interest Shortfall for
which no payment of Compensating Interest is paid.

     "Mortgage Loan Sale Agreement"  shall mean the Mortgage Loan Sale Agreement
dated as of June 1, 1997, between Irwin Union Bank and Trust Company,  as seller
thereunder,  and IHE Funding Corp., as purchaser  thereunder,  as such agreement
may be amended, modified or supplemented from time to time.

     "Mortgage  Loan  Schedule"  shall  mean  the  list  of the  Mortgage  Loans
transferred  to the  Trustee on the  Closing  Date as part of the Trust Fund and
attached hereto as Exhibit D (and also provided to the  Certificate  Insurer and
the Trustee on a computer  readable  magnetic  tape or disk) and any  Subsequent
Mortgage Loans  transferred to the Trustee  pursuant to any Subsequent  Transfer
Agreement and attached to such Subsequent  Transfer Agreement as an Exhibit (and
also provided to the Certificate  Insurer and the Trustee on a computer readable
magnetic  tape or disk).  The  identification  of such  Mortgage  Loans shall be
amended,  from time to time, in order to specify the interest in, and allocation
of the  Principal  Balance of a Mortgage  Loan between the Trust Balance of such
Mortgage  Loan  and  any   Additional   Balance   assigned  to  the   Additional
Certificates.  The  Mortgage  Loan  Schedule  shall set  forth at a minimum  the
following information as to each Mortgage Loan:

          (i)     the Mortgage Loan identifying number;

          (ii)    whether such Mortgage Loan is a HEL or a HELOC;

          (iii)   thePrincipal  Balance of the Mortgage Loan and the  allocation
                  of such  Principal  Balance  between the Trust Balance and any
                  Additional Balance for such Mortgage Loan:

          (iv)    the city, state and zip code of the Mortgaged Property;

          (v)     the type of property;

          (vi)    the current Monthly Payment as of the related Cut-Off Date;

          (vii)   the original number of months to maturity;

          (viii)  the scheduled maturity date;


                                       23
<PAGE>

          (ix)    the Trust  Balance  of such  Mortgage  Loan as of the  related
                  Cut-Off Date;

          (x)     the  Loan-to-Value  Ratio  at  origination  and  the  Combined
                  Loan-to-Value Ratio as of the Cut-Off Date;

          (xi)    the Mortgage Interest Rate as of the Cut-Off Date;

          (xii)   with respect to HELOCs, the Gross Margin;

          (xiii)  with respect to HELOCs, the first possible Interest Adjustment
                  Date after the Cut-Off Date;

          (xiv)   with respect to HELOCs, the Lifetime Cap;

          (xv)    with respect to HELOCs, the Lifetime Floor;

          (xvi)   the Appraised Value;

          (xvii)  the  documentation  type  (as  described  in the  Underwriting
                  Guidelines);

          (xviii) the loan  classification  (as  described  in the  Underwriting
                  Guidelines); and

          (xix)   the lien priority of each Mortgage Loan.

Such "Mortgage Loan Schedule" may consist of multiple reports that  collectively
set forth all of the  information  required,  including the aggregate  number of
Mortgage  Loans and the  Aggregate  Trust  Balance as of the  Cut-Off  Date.  In
addition,  a summary of the  information  regarding the Mortgage  Loans shall be
included as a part of the Mortgage  Loan  Schedule  which  summary shall include
such consolidated and aggregated  information as may be requested by the Trustee
or the Certificate Insurer from time to time.

     "Mortgage Note" shall mean the original, executed note or other evidence of
indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

     "Mortgaged Property" shall mean the underlying property securing a Mortgage
Loan, consisting of a fee simple estate in a single parcel of land improved by a
Residential Dwelling.

     "Mortgaged  Property  State"  shall  mean any state in which any  Mortgaged
Property is located.


                                       24
<PAGE>

     "Mortgagor" shall mean the obligor on a Mortgage Note.

     "Net  Available  Funds Excess" shall mean, as of any  Remittance  Date, the
excess,  if any, of (x) the Available Funds Excess for such Remittance Date over
(y) the Reimbursement Amount for such Remittance Date, but in no event less than
zero.

     "Net Foreclosure  Profits" shall mean, as to any Remittance Date and Group,
the excess,  if any, of (i) the  aggregate  Foreclosure  Profits with respect to
HELOCs  in the  case of  Group I and  HELs in the  case of Group II and for such
Remittance Date over (ii) the Liquidated Loan Loss with respect to HELOCs in the
case of Group I and HELs in the case of Group II and for such Remittance Date.

     "Net Liquidation  Proceeds" shall mean, as to any Liquidated Mortgage Loan,
Liquidation  Proceeds net of  Liquidation  Expenses and net of any  unreimbursed
Periodic Advances made by the Servicer. For all purposes of this Agreement,  Net
Liquidation  Proceeds shall be allocated first to accrued and unpaid interest on
the related Mortgage Loan and then to the unpaid principal balance thereof. Such
Net Liquidation Proceeds shall be applied on a pro rata basis to the outstanding
Trust Balance and the  Additional  Balance of such Mortgage Loan as provided for
herein.

     "Net Mortgage Interest Rate" shall mean, with respect to each Mortgage Loan
at any time of determination,  a rate equal to (i) the Mortgage Interest Rate on
such  Mortgage  Loan minus (ii) the sum of the rates  (computed on an annualized
basis) used to determine the related  Administrative  Costs. Any regular monthly
computation of interest at such rate shall be based upon annual interest at such
rate on the applicable amount divided by twelve.

     "Net REO Proceeds"  shall mean, as to any REO Mortgage  Loan,  REO Proceeds
net of any related expenses of the Servicer.

     "1997-1  REMIC" shall mean  segregated  pool of assets in Group I and Group
II, consisting of: (a) the Trust Balances of such Mortgage Loans as from time to
time are subject to this  Agreement,  together with the Mortgage  Files relating
thereto and all  collections  thereon and proceeds  thereof,  (b) such assets as
from  time to time are  identified  as REO  Property  of the  1997-1  REMIC  and
collections   thereon  and  proceeds  thereof,   (c)  assets  deposited  in  the
Certificate  Account and assets deposited in the Reserve Account,  including any
such  amounts on  deposit in the  Certificate  Account  or the  Reserve  Account
invested in Permitted Investments or available


                                       25
<PAGE>

to be drawn under an Eligible  Letter of Credit,  (d) the Trustee's  rights with
respect to the  Mortgage  Loans  under all  insurance  policies  (other than the
Certificate  Insurance  Policy)  required  to be  maintained  pursuant  to  this
Agreement  and any  Insurance  Proceeds,  (e) with respect to each Mortgage Loan
that becomes a Liquidated  Mortgage Loan and the Trust Balance of which has been
assigned  to the 1997-1  REMIC,  Liquidation  Proceeds  allocable  to such Trust
Balance and (f) with respect to each  Mortgage  Loan the Trust  Balance of which
has been  assigned to the 1997-1 REMIC,  Released  Mortgaged  Property  Proceeds
allocable to such Trust Balance.

     "Nonrecoverable Advance" shall mean, with respect to any Mortgage Loan, (a)
any Periodic  Advance  previously made and not reimbursed from late  collections
pursuant to Section  5.4(b),  or (b) a Periodic  Advance  proposed to be made in
respect of a Mortgage  Loan or REO Property  either of which,  in the good faith
business  judgment of the  Servicer,  as evidenced  by an Officer's  Certificate
delivered to the Certificate  Insurer and the Trustee no later than the Business
Day following such determination,  would not be ultimately  recoverable pursuant
to Section 5.4.

     "Officer's  Certificate" shall mean a certificate signed by the Chairman of
the Board, the President or a Vice President and the Treasurer, the Secretary or
one of the Assistant  Treasurers or Assistant  Secretaries  of the Seller and/or
the Servicer, or the Depositor, as required by this Agreement.

     "Opinion of  Counsel"  shall mean a written  opinion of  counsel,  who may,
without  limitation,  be counsel for the Seller,  the Servicer,  the Trustee,  a
Certificateholder  or  a  Certificateholder's   prospective  transferee  or  the
Certificate  Insurer  (including except as otherwise  provided herein,  in-house
counsel) reasonably acceptable to each addressee of such opinion and experienced
in matters  relating to the subject of such opinion;  except that any opinion of
counsel relating to (a) the  qualification of the 1997-1 REMIC as a REMIC or (b)
compliance with the REMIC Provisions must be an opinion of counsel who (i) is in
fact independent of the Seller, the Servicer and the Trustee, (ii) does not have
any direct financial interest or any material indirect financial interest in the
Seller or the Servicer or the Trustee or in an Affiliate  thereof,  (iii) is not
connected  with  the  Seller  or the  Servicer  or the  Trustee  as an  officer,
employee, director or person performing similar functions and (iv) is reasonably
acceptable  to the  Certificate  Insurer.  The  Certificate  Insurer shall be an
addressee on each Opinion of Counsel  relating to, or otherwise  affecting,  the
Series 1997-1 Certificates.


                                       26
<PAGE>

     "Original  Class A-1 Principal  Balance" shall mean, as of the Startup Date
and as to the Class A-1  Certificates,  the aggregate  principal  balance of the
HELOCs as of the Cut-Off  Date  together  with the  Original  Group I Pre-Funded
Amount equal to $55,000,000.

     "Original  Class A-2 Principal  Balance" shall mean, as of the Startup Date
and as to the Class A-2 Certificates $32,000,000.

     "Original  Class A-3 Principal  Balance" shall mean, as of the Startup Date
and as to the Class A-3 Certificates $13,000,000.

     "Original Group I Pre-Funded Amount" shall mean $19,355,499.11.

     "Original Group II Pre-Funded Amount" shall mean $15,735,032.74.

     "Outstanding Mortgage Loan" shall mean, as to any Due Date, a Mortgage Loan
(including  an REO  Mortgage  Loan) which has not been  prepaid in full prior to
such Due Date, which did not become a Liquidated Mortgage Loan prior to such Due
Date and which was not repurchased by the Seller prior to such Due Date pursuant
to Section 2.4.

     "Ownership  Interest" shall mean, 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.

     "Owner-Occupied Mortgaged Property" shall mean a Residential Dwelling as to
which  (a) the  related  Mortgagor  represented  an  intent  to  occupy  as such
Mortgagor's  primary,  secondary or vacation residence at the origination of the
Mortgage Loan, and (b) the Seller has no actual  knowledge that such Residential
Dwelling is not so occupied.

     "Percentage  Interest" shall mean, with respect to a Class A-1 Certificate,
Class  A-2  Certificate  or Class  A-3  Certificate,  the  portion  of the total
beneficial   ownership   interest  in  the  related  Group   evidenced  by  such
Certificate,  expressed as a percentage rounded to four decimal places, equal to
a  fraction  the  numerator  of  which  is the  original  denomination  of  such
Certificate  and the  denominator  of which is the Original  Class A-1 Principal
Balance,  the Original  Class A-2  Principal  Balance or the Original  Class A-3
Principal  Balance as  applicable.  With respect to a Class R  Certificate,  the
portion  evidenced  thereby  as  stated  on the face of such  Certificate.  With
respect to an Additional


                                       27
<PAGE>

Certificate,  the  portion of the total  beneficial  ownership  interest  in the
Additional  Balances  on the  HELOCs  held by the Trust as stated on the face of
such Additional Certificate.

     "Periodic  Advance" shall mean the aggregate of the advances required to be
made by the Servicer on any Servicer  Remittance  Date  pursuant to Section 5.20
hereof,  the  amount of any such  advances  being  equal to the sum of:  (i) all
Monthly Payments (net of the related  Servicing Fee and any amount excluded from
the Servicer  Remittance Amount pursuant to clauses (a)-(i) of the definition of
"Servicer Remittance Amount") on the Mortgage Loans that are not received by the
Servicer  as of  the  close  of  business  on  the  day  preceding  the  related
Determination  Date  and  have  not  been  determined  by  the  Servicer  to  be
Nonrecoverable  Advances,  plus (ii) with respect to each REO Property which was
acquired  during  or  prior to the  related  Due  Period  and as to which an REO
Disposition did not occur during the related Due Period,  an amount equal to the
excess, if any, of (a) interest on the Trust Balance of the related REO Mortgage
Loan at the related  Mortgage  Interest  Rate, net of the Servicing Fee, for the
most  recently  ended Due Period for the related  Mortgage Loan over (b) the net
income from the REO Property  transferred  to the  Certificate  Account for such
Remittance Date.

     "Permitted  Investments" shall mean, as used herein,  Permitted Investments
shall include the following:

          (a)  direct  general   obligations   of,  or  obligations   fully  and
     unconditionally  guaranteed  as to the  timely  payment  of  principal  and
     interest by, the United  States or any agency or  instrumentality  thereof,
     provided  such  obligations  are backed by the full faith and credit of the
     United States and any obligation of, or guaranties by, FHLMC or FNMA (other
     than  senior  debt  obligations  and  mortgage  pass-through   certificates
     guaranteed  by FHLMC or FNMA)  shall be a Permitted  Investment;  provided,
     that at the time of such  investment,  such investment is acceptable to the
     Certificate  Insurer,  but excluding any of such securities  whose terms do
     not provide for payment of a fixed dollar  amount upon maturity or call for
     redemption;

          (b)  federal  funds  and  certificates  of  deposit,  time and  demand
     deposits  and  banker's  acceptances  issued  by any bank or trust  company
     incorporated  under the laws of the United  States or any state thereof and
     subject  to  supervision  and  examination  by  federal  or  state  banking
     authorities,  provided that at the time of such  investment or  contractual
     commitment providing for such investment the short-term debt obligations of
     such bank or trust


                                       28
<PAGE>

     company at the date of acquisition thereof have been rated A-1 + by S&P and
     P-1 by Moody's;

          (c) commercial paper (having original  maturities of not more than 180
     days) rated A-1 + by S&P and P-1 by Moody's;

          (d)  investments in money market funds rated "AAAm" or "AAAm-G" by S&P
     and "Aaa" by Moody's; and

          (e) investments  approved by S&P, Moody's and the Certificate  Insurer
     in writing delivered to the Trustee;

provided,  that each such Permitted Investment shall be a "permitted investment"
within  the  meaning of Section  860G(a)(5)  of the Code and that no  instrument
described hereunder shall evidence either the right to receive (x) only interest
with respect to the obligations underlying such instrument or (y) both principal
and interest  payments derived from  obligations  underlying such instrument and
the interest and principal  payments with respect to such instrument  provided a
yield to maturity  at par  greater  than 120% of the yield to maturity at par of
the underlying obligations;  and provided, further, that no instrument described
hereunder may be purchased at a price greater than par if such instrument may be
prepaid  or  called  at a price  less than its  purchase  price  prior to stated
maturity.

     "Permitted  Transferee"  shall  mean any  Person  other than (a) the United
States,  any  State  or  political   subdivision   thereof,  or  any  agency  or
instrumentality of any of the foregoing, (b) a foreign government, International
Organization or any agency or instrumentality of either of the foregoing, (c) an
organization (except certain farmers'  cooperatives  described in Section 521 of
the Code) which is exempt  from tax imposed by Chapter I of the Code  (including
the tax imposed by Section 511 of the Code on unrelated business taxable income)
on any excess  inclusions  (as defined in Section  860E(c)(1)  of the Code) with
respect  to  any  Class  R   Certificate,   (d)  rural  electric  and  telephone
cooperatives  described in Section  1381(a)(2)(C)  of the Code and (e) any other
Person so  designated  by the  Trustee  based  upon an Opinion of Counsel to the
Trustee and the Certificate  Insurer that the transfer of an Ownership  Interest
in a Class R Certificate to such Person may cause either (i) the 1997-1 REMIC to
fail to  qualify  as a REMIC  at any  time  that the  Class A  Certificates  are
outstanding  or (ii) the 1997-1 REMIC of the Trust Fund or any Person  having an
Ownership  Interest in any Class of  Certificates,  other than such  Person,  to
incur a liability  for any  federal  tax  imposed  under the Code that would not
otherwise be imposed but for the Transfer of an Ownership  Interest in a Class R
Certificate to such Person.


                                       29
<PAGE>

The terms "United States," "State" and "International  Organization"  shall have
the meanings set forth in Section  7701 of the Code or successor  provisions.  A
corporation will not be treated as an instrumentality of the United States or of
any State or  political  subdivision  thereof  for these  purposes if all of its
activities  are subject to tax and, with the  exception of FHLMC,  a majority of
its board of directors is not selected by such governmental unit.

     "Person"  shall  mean  any  individual,  corporation,   partnership,  joint
venture, association,  joint-stock company, trust, national banking association,
unincorporated organization or government or any agency or political subdivision
thereof.

     "Plan" shall have the meaning defined in Section 4.2(i)(x).

     "Preference Amount" shall mean any amount previously distributed to a Class
A Certificateholder that is recoverable and sought to be recovered as a voidable
preference by a trustee in bankruptcy  pursuant to the U.S.  Bankruptcy  Code as
amended from time to time, in accordance with a final  nonappealable  order of a
court having competent jurisdiction.

     "Preference Claim" shall have the meaning defined in Section 6.4(g).

     "Pre-Funding  Account"  shall  mean the  account  established  pursuant  to
Section 6.1(c) hereof.

     "Pre-Funding  Period"  shall mean the period from the  Closing  Date until,
with respect to Group I or Group II, as applicable, the earliest of (i) the date
on which the amount on deposit in the Pre-Funding Account is less than $100,000,
(ii) the date on which an Event of Default occurs or (iii) July 14, 1997.

     "Prepayment  Assumption" shall mean a constant prepayment rate of 26%, used
solely  for  determining  the  accrual of  original  issue  discount  and market
discount on the Certificates for federal income tax purposes.

     "Prepayment  Interest Shortfall" shall mean, with respect to any Remittance
Date,  for each Mortgage Loan that was the subject during the related Due Period
of a Principal Prepayment or Curtailment, an amount equal to the excess, if any,
of (a) 30 days'  interest on the Trust  Balance of such  Mortgage  Loan at a per
annum rate equal to the Mortgage  Interest Rate (or at such lower rate as may be
in effect for such  Mortgage Loan  pursuant to  application  of the Civil Relief
Act, any Deficient Valuation and/or any Debt Service


                                       30
<PAGE>

Reduction)  minus the rate at which the Servicing Fee is calculated over (b) the
amount of interest  actually  remitted by the Mortgagor in connection  with such
Principal  Prepayment or Curtailment less any portion of such interest allocable
to any Additional Balance outstanding on such Mortgage Loan.

     "Principal  Balance"  shall mean,  as to any Mortgage  Loan and  Remittance
Date, the outstanding principal balance of such Mortgage Loan as of the last day
of the Due  Period  related  to such  Remittance  Date  after  giving  effect to
Principal  Prepayments  received and payments of principal collected during such
Due Period,  Additional Balances drawn in such Due Period,  Deficient Valuations
incurred prior to the Due Date in such Due Period and any  Curtailments  applied
by the Servicer in reduction of the unpaid  principal  balance of such  Mortgage
Loan as of such Due Date.

     "Principal  Collections" shall mean all amounts collected with respect to a
Mortgage Loan,  including,  without  limitation,  Monthly  Payments (or Periodic
Advances made in respect  thereof),  any Loan Repurchase  Price and Substitution
Adjustments allocable to principal pursuant to the terms of the related Mortgage
Note, or, if no provision for allocation is made therein, in accordance with the
terms hereof.

     "Principal  Prepayment"  shall  mean  any  payment  or  other  recovery  of
principal on a Mortgage Loan equal to the outstanding Principal Balance thereof,
received in advance of the final  scheduled Due Date which is not intended as an
advance payment of a Scheduled  Monthly  Payment.  With respect to any Principal
Prepayment  made by or on behalf of a Mortgagor  and  received by the  Servicer,
100% of the principal  payment  portion of such  Principal  Prepayment  shall be
applied to the  outstanding  Trust  Balance  until such Trust  Balance  shall be
reduced to zero and thereafter to the  Additional  Balance of such Mortgage Loan
as provided for herein.

     "Prospectus  Supplement" shall mean the Prospectus Supplement dated June 6,
1997,  as amended and  supplemented,  relating to the Class A  Certificates  and
filed  with  the  Commission  in  connection  with  the  Registration  Statement
heretofore  filed or to be filed with the Commission  pursuant to Rule 424(b)(2)
or 424(b)(5).

     "Purchase and Sale  Agreement"  shall mean the Purchase and Sale Agreement,
dated as of the date hereof,  between the Seller and the  Depositor and relating
to the sale of the Mortgage Loans to the Depositor.

     "Qualified  Appraiser"  shall  mean an  appraiser,  duly  appointed  by the
Servicer, who had no interest,  direct or indirect, in the Mortgaged Property or
in any loan made on the


                                       31
<PAGE>

security thereof, and whose compensation is not affected by the approval or
disapproval of the Mortgage Loan, and such appraiser and the appraisal made by
such appraiser both satisfy the requirements of Title XI of the Federal
Institutions Reform, Recovery and Enforcement Act of 1989 and the regulations
promulgated thereunder, all as in effect on the date the Mortgage Loan was
originated.

     "Qualified  Mortgage" shall have the meaning set forth from time to time in
the definition of "Qualified Mortgage" at Section 860G(a)(3) of the Code (or any
successor statute thereto).

     "Qualified Substitute Mortgage Loan" shall mean a mortgage loan or mortgage
loans which (a) if a home equity line of credit loan, uses or use the prime rate
as its base  interest rate and has or have a margin over such base interest rate
and, where applicable, maximum interest rate, at least equal to those applicable
to the Deleted Mortgage Loan for which it is to be substituted,  (b) if a closed
end  home  equity  loan,  has an  interest  rate at least  equal to the  Deleted
Mortgage  Loan for  which it is to be  substituted  (c)  relates  or relate to a
detached one-family residence or to the same type of Residential Dwelling as the
Deleted  Mortgage Loan for which it is to be substituted and in each case has or
have the same or a better lien  priority as the Deleted  Mortgage Loan for which
it is to be  substituted  and has or have the  same  occupancy  status  or is an
Owner-Occupied  Mortgaged Property, (d) matures or mature no later than (and not
more than one year earlier than) the Deleted Mortgage Loan for which it is to be
substituted,  (e)  has or  have  a  Combined  Loan-to-Value  Ratio  or  Combined
Loan-to-Value  Ratios  at the  time of such  substitution  no  higher  than  the
Combined  Loan-to-Value Ratio of the Deleted Mortgage Loan for which it is to be
substituted,  (f) has or have a principal  balance or principal  balances (after
application  of all payments  received on or prior to the date of  substitution)
not  substantially  less and not more  than the  Trust  Balance  of the  Deleted
Mortgage Loan for which it is to be  substituted  as of such date, (g) satisfies
or  satisfy  the  criteria  set  forth  from time to time in the  definition  of
"qualified  replacement  mortgage"  at  Section  860G(a)(4)  of the Code (or any
successor statute thereto),  (h) has or have an applicable borrower or borrowers
with the same or better  traditionally  ranked  credit status as the borrower or
borrowers under the Deleted Mortgage Loan for which it is to be substituted, and
(i) complies or comply as of the date of substitution  with each  representation
and  warranty  set  forth  in  Sections  3.1 and 3.2 of the  Purchase  and  Sale
Agreement.

     "Rating Agency" shall mean S&P or Moody's.


                                       32
<PAGE>

     "Record Date" shall mean, with respect to any Remittance Date, the close of
business on the last day of the calendar month  immediately  preceding the month
in which such Remittance Date occurs. The Record Date for the first Distribution
Date shall be the Closing Date.

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

     "Reimbursement  Amount" shall mean, as of any  Remittance  Date, the sum of
(i) all Insured Payments  previously paid by the Certificate Insurer and in each
case not  previously  repaid to the  Certificate  Insurer  pursuant  to  Section
6.5(a)(v)  hereof  plus (ii)  interest  accrued  on such  Insured  Payments  not
previously repaid calculated at the Late Payment Rate from the date such Insured
Payment was paid,  plus (iii) any amounts then due and owing to the  Certificate
Insurer under the Certificate  Insurance Agreement,  as certified to the Trustee
by the  Certificate  Insurer,  plus (iv)  interest  on such  amounts at the Late
Payment Rate. The Certificate Insurer shall notify the Trustee and the Depositor
of the amount of any Reimbursement Amount.

     "Released Mortgaged Property Proceeds" shall mean, as to any Mortgage Loan,
proceeds  received by the Servicer in connection  with (a) a taking of an entire
Mortgaged Property by exercise of the power of eminent domain or condemnation or
(b) any release of part of the  Mortgaged  Property from the lien of the related
Mortgage,  whether by partial  condemnation,  sale or  otherwise;  which are not
released to the Mortgagor in accordance with applicable law, Accepted  Servicing
Practices and this Agreement.

     "REMIC" shall mean a "real estate mortgage  investment  conduit" within the
meaning of Section 860D of the Code.

     "REMIC  Change  of  Law"  shall  mean  any  proposed,  temporary  or  final
regulation,  revenue ruling, revenue procedure or other official announcement or
interpretation  relating to the REMIC and the REMIC Provisions  issued after the
Closing Date.


                                       33
<PAGE>

     "REMIC  Daily  Interest"  shall  mean,  with  respect  to any  payment on a
Mortgage Loan made by or on behalf of the related Mortgagor, the portion of such
payment equal to the aggregate sum of the daily product (calculated for each day
in the Due Period) of (x) the outstanding Trust Balance of such Mortgage Loan on
such day and (y) the Mortgage Interest Rate applicable to such Mortgage Loan.

     "REMIC  Provisions"  shall mean  provisions  of the federal  income tax law
relating to real estate mortgage investment  conduits,  which appear at Sections
860A  through  860G of  Subchapter  M of  Chapter  I of the  Code,  and  related
provisions,  and  temporary and final  regulations  promulgated  thereunder  and
published rulings, notices and announcements,  as the foregoing may be in effect
from time to time.

     "Remittance  Date" shall mean the 15th day of any month or if such 15th day
is not a Business Day, the first Business Day immediately following,  commencing
on July 15, 1997.

     "REO Disposition"  shall mean the final sale by the Servicer of a Mortgaged
Property  acquired  by the  Servicer  in  foreclosure  or by  deed  in  lieu  of
foreclosure.

     "REO Mortgage  Loan" shall mean any Mortgage Loan which is not a Liquidated
Mortgage Loan and as to which the indebtedness evidenced by the related Mortgage
Note is  discharged  and the related  Mortgaged  Property is held as part of the
Trust Fund.

     "REO Proceeds" shall mean proceeds  received in respect of any REO Mortgage
Loan  (including,  without  limitation,  proceeds from the rental of the related
Mortgaged Property).

     "REO Property" shall have the meaning described in Section 5.12.

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

     "Request for Release" shall mean a request for release in substantially the
form attached as Exhibit H hereto.

     "Required Reserve Account Level" shall be determined in accordance with the
Certificate Insurance Agreement.


                                       34
<PAGE>

     "Reserve  Account" shall mean that Eligible Account more fully described in
Section  6.4  established  by the  Servicer  for the  benefit of the Trust,  the
Certificateholders  and the Certificate Insurer,  from which withdrawals will be
made for the payment of the Class A-1 Credit Enhancement  Distribution  Amounts,
Group II Credit Enhancement  Distribution Amounts and Reimbursement Amounts. The
Reserve Account shall not benefit any Additional Certificate.

     "Reserve   Interest  Rate"  shall  mean,   with  respect  to  any  Interest
Determination  Date, the rate per annum that the Trustee determines to be either
(i) the  arithmetic  mean  (rounded  upwards if necessary  to the nearest  whole
multiple of 0.0625%) of the one-month  U.S.  dollar lending rates which New York
City  banks  selected  by the  Trustee  are  quoting  on the  relevant  Interest
Determination  Date to the  principal  London  offices of  leading  banks in the
London  interbank  market or (ii) in the event that the Trustee can determine no
such  arithmetic  mean, the lowest  one-month U.S. dollar lending rate which New
York  City  banks   selected  by  the  Trustee  are  quoting  on  such  Interest
Determination Date to leading European banks.

     "Residential Dwelling" shall mean a one- to four-family dwelling, a unit in
a planned unit development,  a unit in a condominium development, a townhouse or
a manufactured housing unit which is non-mobile.

     "Responsible  Officer"  shall mean,  when used with respect to the Trustee,
any officer assigned to the Corporate Trust Division (or any successor thereto),
including any Vice  President,  Senior Trust Officer,  Trust Officer,  Assistant
Trust Officer, any Assistant  Secretary,  any trust officer or any other officer
of the Trustee  customarily  performing  functions similar to those performed by
any of the above  designated  officers and to whom, with respect to a particular
matter,  such  matter is referred  because of such  officer's  knowledge  of and
familiarity with the particular subject. When used with respect to the Seller or
the Servicer, the President or any Vice President,  Assistant Vice President, or
any Secretary or Assistant Secretary.

     "S&P" shall mean Standard & Poor's Ratings Services,  Inc. or any successor
thereto and if such  corporation no longer for any reason  performs the services
of a  securities  rating  agency,  "S&P"  shall be  deemed to refer to any other
nationally  recognized   statistical  rating  organization   designated  by  the
Certificate Insurer.

     "Seller" shall mean IHE Funding Corp., a Delaware corporation.


                                       35
<PAGE>

     "Series" shall mean any designated Series of certificates  issued hereunder
and governed by this Agreement.  When used herein,  "this Series" shall refer to
the Mortgage Pass-Through Certificates, Series 1997-1.

     "Servicer"   shall  mean  Irwin  Home   Equity   Corporation,   an  Indiana
corporation, or any successor appointed as herein provided.

     "Servicer  Employees"  shall have the  meaning  as  defined in Section  5.8
hereof.

     "Servicer  Remittance  Amount"  shall mean,  with  respect to any  Servicer
Remittance  Date and a Group,  an amount equal to the sum of (i) all unscheduled
collections  of principal  and interest on the HELOCs in the case of Group I and
the HELs in the case of Group II (including Principal Prepayments, Curtailments,
Net REO Proceeds and Net Liquidation Proceeds, if any, and any amounts deposited
in the Collection  Account or Trustee  Collection  Account in connection  with a
repurchase  of the  HELOCs  in the  case of  Group I and the HELs in the case of
Group II)  collected  by the  Servicer  during the Due Period and all  scheduled
Monthly Payments due on the Due Date and received by the Servicer on or prior to
the  Business  Day  preceding  the  related  Determination  Date,  plus (ii) all
Periodic  Advances  made by the  Servicer  with  respect to  payments  due to be
received  on the  HELOCs in the case of Group I and HELs in the case of Group II
on the related Due Date plus (iii) the amount of Compensating  Interest due with
respect  to  HELOCs  in the case of Group I and the HELs in the case of Group II
with respect to the related Due Period, plus (iv) either (A) for each Remittance
Date prior to the Final Subsequent  Transfer Date, the amount transferred to the
Certificate  Account with respect to such Group pursuant to Section 6.11 hereof,
or (B) for the  Remittance  Date  immediately  following  the  Final  Subsequent
Transfer Date, any amount remaining on deposit in the Pre-Funding Account,  plus
(v) any other  amounts  required  to be placed in the  Collection  Account  with
respect to HELOCs in the case of Group I and the HELs in the case of Group II by
the Servicer  pursuant to this Pooling and Servicing  Agreement  but  excluding,
without duplication, the following:

          (a) amounts  received on particular  HELOCs in the case of Group I and
     HELs in the case of Group II as late  payments of principal or interest and
     respecting which the Servicer has previously made an unreimbursed  Periodic
     Advance;

          (b)  the  portion  of  Liquidation  Proceeds  used  to  reimburse  any
     unreimbursed Periodic Advances by the


                                       36
<PAGE>

     Servicer  with respect to HELOCs in the case of Group I and the HELs in the
     case of Group II;

          (c) those  portions of each payment of interest on a particular  HELOC
     in the case of Group I and the HEL in the case of Group II which  represent
     the Servicing Fee;

          (d) that portion of Liquidation Proceeds and REO Proceeds with respect
     to HELOCs in the case of Group I and the HELs in the case of Group II which
     represents any unpaid Servicing Fee;

          (e)  all  income  from  Permitted  Investments  that  is  held  in the
     Collection Account for the account of the Servicer;

          (f) all amounts in respect of late fees,  assumption fees,  prepayment
     fees and similar fees;

          (g)  all  other  amounts  which  are  explicitly  reimbursable  to the
     Servicer  hereunder  with  respect to HELOCs in the case of Group I and the
     HELs in the case of Group II,  including  (i) as  provided  in Section  5.4
     hereof;  and  (ii)  any  unreimbursed  and  accrued  Liquidation  Expenses;
     provided that the exclusion of any such amounts pursuant to this subsection
     (g) on a particular Remittance Date shall not thereby create a claim for an
     Insured Payment;

          (h) the portion of Net  Foreclosure  Profits with respect to HELOCs in
     the case of Group I and the HELs in the case of Group II  representing  any
     unpaid Servicing Fee; and

          (i) All amounts  collected with respect to any HELOC  allocable to the
     Additional  Balance of such HELOC pursuant to the definition of "Additional
     Certificate Allocation" as set forth herein.

     "Servicer Remittance Date" shall mean, with respect to any Remittance Date,
the 14th day of the month in which such Remittance  Date occurs,  or if such day
is not a Business Day, the first Business Day preceding such 14th day.

     "Servicer  Account" shall mean the account created and maintained  pursuant
to Section 5.7.

     "Servicing    Advances"   shall   mean   all   reasonable   and   customary
"out-of-pocket"  costs and expenses  incurred in the performance by the Servicer
of its servicing obligations, including, but not limited to, the cost of (a) the
preservation, restoration and protection of the Mortgaged


                                       37
<PAGE>

Property,  (b)  any  enforcement   proceedings,   including  foreclosures,   (c)
expenditures  relating to the purchase or  maintenance of a first or second lien
not included in the Trust Fund on the Mortgaged Property, (d) the management and
liquidation  of  the  REO  Property,  including  reasonable  fees  paid  to  any
independent  contractor  in  connection  therewith,   (e)  compliance  with  the
obligations (including indemnification  obligations) under Sections 5.2 (limited
solely  to  the   reasonable  and  customary   out-of-pocket   expenses  of  the
Subservicer),  5.5, 5.7, 5.9 or 5.10 (as related to Section  9.5),  all of which
reasonable and customary  out-of-pocket  costs and expenses are  reimbursable to
the Servicer to the extent provided in Section 5.4(a) and 5.10.

     "Servicing  Compensation" shall mean the Servicing Fee and other amounts to
which the Servicer is entitled pursuant to Section 5.14.

     "Servicing  Fee"  shall  mean,  as to each  Mortgage  Loan,  the annual fee
payable to the  Servicer,  which is calculated as an amount equal to the product
of (a) 1.00% per  annum,  or up to 1.00% in the event  that  Irwin  Home  Equity
Corporation  is  succeeded  by the  Trustee  or  any  other  successor  servicer
appointed as herein provided,  and (b) the Principal  Balance thereof.  Such fee
shall be calculated  and payable  monthly only on amounts  actually  received in
respect of interest on such  Mortgage Loan and shall be computed on the basis of
the same  principal  amount  and for the  period  respecting  which any  related
interest payment on a Mortgage Loan is computed.  The Servicing Fee includes any
servicing fees owed or payable to any Subservicer.

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

     "Startup  Date" shall mean the day  designated  as such pursuant to Section
2.5 hereof.

     "Subsequent  Mortgage  Loans"  shall mean those  fixed rate closed end home
equity loans and adjustable rate home equity line of credit loans transferred to
the Trust Fund after the Closing Date as contemplated by Section 2.10 hereof.

     "Subsequent   Transfer  Agreement"  shall  mean  each  Subsequent  Transfer
Agreement dated as of a Subsequent Transfer Date executed by the Trustee and the
Depositor  substantially  in the form of Exhibit O hereto,  by which  Subsequent
Mortgage Loans are sold and assigned to the Trust.


                                       38
<PAGE>

     "Subsequent Transfer Date" shall mean any date on which Subsequent Mortgage
Loans are transferred to the Trust pursuant to Section 2.10 hereof.

     "Subservicer" shall mean any Person with whom the Servicer has entered into
a Subservicing Agreement and who satisfies the requirements set forth in Section
5.2(a) hereof in respect of the qualification of a Subservicer.

     "Subservicing  Agreement" shall mean any agreement between the Servicer and
any  Subservicer  relating  to  subservicing  and/or  administration  of certain
Mortgage  Loans  as  provided  in  Section  5.2(b),  a copy of  which  shall  be
delivered,  along  with  any  modifications  thereto,  to the  Trustee  and  the
Certificate Insurer.

     "Substitution   Adjustment"   shall  mean,  as  to  any  date  on  which  a
substitution occurs pursuant to Section 2.4 or 3.3, the amount (if any) by which
the  aggregate  principal  balances  (after  application  of principal  payments
received  on or before  the date of  substitution  of any  Qualified  Substitute
Mortgage  Loans as of the date of  substitution)  are less than the aggregate of
the Trust Balances of the related Deleted  Mortgage Loans together with 30 days'
interest thereon at the Mortgage Interest Rate.

     "Tax Matters Person" shall mean the Person or Persons appointed pursuant to
Section 10.15 from time to time to act as the "tax matters  person"  (within the
meaning of the REMIC Provisions) of the 1997-1 REMIC.

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

     "Total Expected Losses" shall mean, for any Remittance Date, the sum of the
Liquidated Loan Loss and the Delinquency Calculation Amount.

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


                                       39
<PAGE>

     "Transfer  Affidavit  and  Agreement"  shall have the meaning as defined in
Section 4.2(i)(ii).

     "Transferee"  shall  mean any  Person  who is  acquiring  by  Transfer  any
Ownership Interest in a Certificate.

     "Transferor"  shall  mean any  Person  who is  disposing  by  Transfer  any
Ownership Interest in a Certificate.

     "Trust" shall mean Irwin Home Equity  Corporation  Trust 1997-1,  the trust
created hereunder.

     "Trust  Balance"  shall mean,  with respect to any Mortgage  Loan,  (i) its
original  Trust  Balance as shown on the Mortgage  Loan  Schedule on the Cut-Off
Date minus all  payments of or in respect of  principal  allocated  to the Trust
Balance of such Mortgage  Loan, or (ii) from and after the date of  substitution
of a  Qualified  Substitute  Mortgage  Loan for a  Deleted  Mortgage  Loan,  the
Principal Balance of the Qualified  Substitute Mortgage Loan on the date of such
substitution  minus all payments of or in respect of principal  allocated to the
Trust Balance of such Mortgage Loan after the date of substitution. On and after
the date upon which a Mortgage  Loan becomes a  Liquidated  Mortgage  Loan,  the
Trust Balance for such Mortgage Loan shall equal zero.

     "Trust Fund" shall mean (a) each Mortgage Loan,  including each  Subsequent
Mortgage Loan,  transferred to the Trust pursuant to the provisions  hereof, (b)
all rights of or assigned to the Depositor under the Purchase and Sale Agreement
(and exclusive of any of its obligations),  (c) such assets as from time to time
are identified as REO Property and collections thereon and proceeds thereof, (d)
all assets  deposited in the  Accounts,  including any amounts on deposit in the
Collection Account, the Trustee Collection Account,  the Additional  Certificate
Account,  the Certificate Account and the Reserve Account and all amounts in the
Accounts  invested  in  Permitted  Investments,  (e) the  Trustee's  rights with
respect to the  Mortgage  Loans  under all  insurance  policies  (other than the
Certificate  Insurance  Policy)  required  to be  maintained  pursuant  to  this
Agreement and any Insurance Proceeds,  (f) all Liquidation  Proceeds and (g) all
Released  Mortgaged  Property  Proceeds  and (h) all rights  against  the Seller
arising under the Purchase and Sale Agreement.

     "Trustee"  shall  mean  The  Chase  Manhattan  Bank,  or its  successor  in
interest, or any successor trustee appointed as herein provided.

     "Trustee  Collection  Account" shall mean the Eligible Account  established
and maintained by the Trustee for the


                                       40
<PAGE>

benefit of the  Certificateholders and the Holders of the Additional Certificate
pursuant to Section 5.3(a) hereof.

     "Trustee Fee" shall mean, as to any Remittance Date, the fee payable to the
Trustee in respect of its  services as Trustee  that  accrues at a monthly  rate
equal to 1/12 of .005% of the  Trust  Balance  of each  Mortgage  Loan as of the
immediately preceding Due Date.

     "Trustee's Mortgage File" shall mean the documents delivered to the Trustee
or its designated agent pursuant to Section 2.3.

     "Trustee's  Remittance Report" shall have the meaning as defined in Section
6.7.

     "Underwriter" shall mean Prudential Securities Incorporated.

     "Underwriting  Guidelines"  shall mean the  underwriting  guidelines of the
Seller,  Irwin Union Bank and Trust Company and of the Servicer, a copy of which
is attached as an exhibit to the Purchase and Sale Agreement.

     "United  States  Person"  shall  mean 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.

     "Unpaid REO  Amortization"  shall mean, as to any REO Mortgage Loan and any
month,  the  aggregate of the  installments  of principal  and accrued  interest
deemed to be due in such  month  and in any prior  months  that  remain  unpaid,
calculated in accordance with Section 5.12.

     "Weighted  Average Rate Cap" shall mean with respect to the HELOC's and the
Class A-1  Certificates,  on any  Remittance  Date,  that maximum  interest rate
computed to equal  one-twelfth the weighted average  Mortgage  Interest Rate for
the HELOC's,  net of the Class A-1 Premium Percentage and the rates at which the
Servicing Fee and the Trustee's Fee are calculated.

     "Weighted Average Group II Pass Through Rate" shall mean the sum of (i) the
Class A-2 Pass Through Rate times the Class A-2 Principal Balance divided by the
sum of the Class A- 2 Principal  Balance and the Class A-3 Principal Balance and
(ii) the Class A-3 Pass Through Rate times the Class A-3


                                       41
<PAGE>

Principal  Balance divided by the sum of the Class A-2 Principal Balance and the
Class A-3 Principal Balance.

     Section 1.2 Provisions of General Application. (a) All accounting terms not
specifically defined herein shall be construed in accordance with GAAP.

     (b) The terms  defined in this  Article  include  the plural as well as the
singular.

     (c) The words "herein," "hereof" and "hereunder" and other words of similar
import  refer to this  Agreement  as a whole.  All  references  to Articles  and
Sections shall be deemed to refer to Articles and Sections of this Agreement.

     (d)  Reference to statutes are to be construed as including  all  statutory
provisions  consolidating,  amending or replacing the statute to which reference
is made and all regulations promulgated pursuant to such statutes.

     (e) All  calculations  of interest  relating to the Class A-1  Certificates
(other than with respect to the Mortgage Loans, or as otherwise specifically set
forth  herein)  provided  for herein  shall be made on the basis of actual  days
elapsed  divided by a year comprised of 360 days. All  calculations  of interest
relating to the Group II  Certificates  (other than with respect to the Mortgage
Loans, or as otherwise specifically set forth herein) provided for herein, shall
be made on the of an  assumed  year of 360  days  consisting  of  twelve  30 day
months.  All calculations of interest with respect to any Mortgage Loan provided
for herein shall be made in  accordance  with the terms of the related  Mortgage
Note and  Mortgage  or, if such  documents  do not  specify the basis upon which
interest accrues thereon,  on the basis of dividing actual days elapsed by a 365
day year.

     (f) Any  Mortgage  Loan  payment is deemed to be  received on the date such
payment is  actually  received  by the  Servicer;  provided,  however,  that for
purposes of  calculating  distributions  on the  Certificates  prepayments  with
respect  to any  Mortgage  Loan are deemed to be  received  on the date they are
applied in accordance  with customary  servicing  practices  consistent with the
terms of the  related  Mortgage  Note and  Mortgage  to reduce  the  outstanding
principal balance of such Mortgage Loan on which interest accrues.

                [Remainder of this page intentionally left blank]


                                       42
<PAGE>

                                   ARTICLE II

                           Establishment of the Trust
                      Sale and Conveyance of the Trust Fund

     Section 2.1 Sale and Conveyance of Trust Fund;  Priority and  Subordination
of Ownership  Interests;  Establishment  of the Trust.  (a) The  Depositor  does
hereby sell, transfer,  assign, set over and convey to the Trust for the benefit
of  the  Certificateholders  and  the  Additional   Certificateholder  as  their
respective  interests may, from time to time appear and the Certificate  Insurer
without recourse but subject to the provisions in this Section 2.1 and the other
terms and provisions of this Agreement,  all of the right, title and interest of
the  Depositor  in and to the Trust Fund,  exclusive of the  obligations  of the
Depositor,  Seller or any other party with  respect to the  Mortgage  Loans.  In
connection with such transfer and assignment, and pursuant to Section 2.6 of the
Purchase  and  Sale  Agreement,  the  Depositor  does  hereby  also  irrevocably
transfer, assign, set over and otherwise convey to the Trustee all of its rights
(exclusive of its obligations) under the Purchase and Sale Agreement, including,
without  limitation,  its right to exercise the remedies created by Sections 2.5
and 3.4 of the Purchase and Sale Agreement for breaches of  representations  and
warranties, agreements and covenants of the Seller contained in Sections 3.1 and
3.2 of the Purchase and Sale Agreement.

     (b)   The   rights   of   the   Certificateholders   and   the   Additional
Certificateholder  to receive  payments  with respect to the  Mortgage  Loans in
respect of the  Certificates  and the Additional  Certificates and all ownership
interests of the Certificateholders, shall be as set forth in this Agreement. In
this regard, all rights of the Class R Certificateholders to receive payments in
respect  of the  Class  R  Certificates,  are  subject  and  subordinate  to the
preferential  rights of the Class A  Certificateholders  to receive  payments in
respect of the Class A Certificates  and to the Certificate  Insurer's rights to
receive  the  Reimbursement  Amount.  In  accordance  with  the  foregoing,  the
ownership interest of the Class R Certificateholders in amounts deposited in the
Certificate  Account  or the  Reserve  Account  from time to time shall not vest
unless  and  until  such  amounts  are  distributed  in  respect  of the Class R
Certificates in accordance with the terms of this Agreement.

     (c) The Depositor does hereby establish, pursuant to the further provisions
of this  Agreement and the laws of the State of New York, an express trust to be
known, for convenience, as "Irwin Home Equity Corporation Trust 1997-1" and does
hereby  appoint  The Chase  Manhattan  Bank as  Trustee in  accordance  with the
provisions of this Agreement.


                                       43
<PAGE>

     Section 2.2 Possession of Mortgage  Files;  Access to Mortgage  Files.  (a)
Upon the  issuance of the  Certificates  and any  Additional  Certificates,  the
ownership of each  Mortgage  Note,  the Mortgage and the contents of the related
Mortgage  File  related to each  Mortgage  Loan is vested in the Trustee for the
benefit of the Certificateholders and the Additional  Certificateholders and the
Certificate  Insurer,  as their  respective  interests  may,  from time to time,
appear.

     (b)  Pursuant  to  Section  2.4 of the  Purchase  and Sale  Agreement,  the
Depositor has  delivered or caused to be delivered  the Trustee's  Mortgage File
related to each Mortgage Loan to the Trustee.

     (c) The Trustee may enter into a custodial  agreement pursuant to which the
Trustee will appoint a custodian (a  "Custodian")  to hold the Mortgage Files in
trust for the benefit of the Trustee;  provided,  however, that the custodian so
appointed shall in no event be the Depositor or the Servicer or any Person known
to a Responsible Officer of the Trustee to be an Affiliate of any of them.

     (d) The Custodian shall afford the Depositor,  the Certificate  Insurer and
the Servicer  reasonable access to all records and  documentation  regarding the
Mortgage  Loans  relating  to this  Agreement,  such  access  being  afforded at
customary  charges,  upon reasonable request and during normal business hours at
the offices of the Custodian.

     Section 2.3 Delivery of Mortgage Loan  Documents.  (a) In  connection  with
each conveyance  pursuant to Section 2.1, 2.2 or 2.10 hereof,  the Depositor has
delivered  or does  hereby  agree to  deliver  or cause to be  delivered  to the
Trustee the Certificate Insurance Policy and each of the following documents for
each Mortgage Loan sold by the Seller to the Depositor and sold by the Depositor
to the Trust Fund:

          (i) The  original  Mortgage  Note,  endorsed  by the  holder of record
     without  recourse in the following  form: "Pay to the order of ___________,
     without  recourse" and signed in the name of an  authorized  officer of the
     holder of record, Irwin Union Bank and Trust Company, and if by the Seller,
     by an authorized officer;

          (ii) The  original  Mortgage  with  evidence  of  recording  indicated
     thereon;  provided,  however,  that if such  Mortgage has not been returned
     from the applicable  recording office, then such recorded Mortgage shall be
     delivered when so returned;

          (iii) An  assignment  of the original  Mortgage,  in suitable form for
     recordation in the jurisdiction in


                                       44
<PAGE>

     which the related Mortgaged Property is located,  in the name of the holder
     of record of the Mortgage Loan by an authorized  officer (with  evidence of
     submission  for  recordation  of such  assignment in the  appropriate  real
     estate recording  office for such Mortgaged  Property to be received by the
     Trustee  within 45 days of the Closing Date or, with respect to  Subsequent
     Mortgage Loans,  the Subsequent  Transfer Date);  provided,  however,  that
     Assignments  of  Mortgages  shall  not  be  required  to be  submitted  for
     recording  with respect to any Mortgage Loan which relates to the Trustee's
     Mortgage  File  if  the  Trustee,  each  of the  Rating  Agencies  and  the
     Certificate Insurer shall have received an opinion of counsel  satisfactory
     to the Trustee,  each of the Rating  Agencies and the  Certificate  Insurer
     stating  that,  in such  counsel's  opinion,  the  failure  to record  such
     Assignment of Mortgage  shall not have a materially  adverse  effect on the
     security interest of the Trustee in the Mortgage;  provided,  further, that
     any Assignment of Mortgage for which an opinion has been delivered shall be
     recorded  upon the  earlier to occur of (i)  receipt by the  Trustee of the
     Certificate  Insurer's written direction to record such Mortgage,  (ii) the
     occurrence of any Event of Default, as such term is defined in this Pooling
     and Servicing  Agreement,  or (iii) a bankruptcy  or insolvency  proceeding
     involving  the  Mortgagor  is  initiated  or  foreclosure  proceedings  are
     initiated  against the Mortgaged  Property as a consequence  of an event of
     default under the Mortgage  Loan;  provided,  further,  that if the related
     Mortgage has not been returned from the applicable  recording office,  then
     such  assignment  shall  be  delivered  when  so  returned  (and a  blanket
     assignment with respect to each  unrecorded  Mortgage shall be delivered on
     the  Closing  Date or,  with  respect to  Subsequent  Mortgage  Loans,  the
     Subsequent Transfer Date);

          (iv) Any  intervening  Assignments  of the Mortgage  with  evidence of
     recording thereon;

          (v)  Any   assumption,   modification,   consolidation   or  extension
     agreements; and

          (vi) (1) The  policy of title  insurance  (or a  commitment  for title
     insurance,  if the  policy  is being  held by the title  insurance  company
     pending  recordation  of the  Mortgage)  and  the  certificate  of  primary
     mortgage  guaranty  insurance,  if any, issued with respect to any Mortgage
     Loan with a credit  limit or  Principal  Balance in excess of $100,000  and
     with  respect  to any  Mortgage  Loan  which is in a first  lien  position;
     provided,  however,  that any Mortgage Loan originated between September 1,
     1996 and approximately April 30, 1997, with a credit


                                       45
<PAGE>

     limit or  Principal  Balance of less than $25,000 and which does not have a
     second mortgage ratio of 25% or more shall be exempt from this requirement;

          (2) The limited liability title assurance with respect to any Mortgage
     Loan in a second lien  position  with a credit limit or  Principal  Balance
     between  $15,000 and $100,000;  provided,  however,  that any Mortgage Loan
     originated between September 1, 1996 and approximately April 30, 1997, with
     a credit limit or Principal Balance of less than $25,000 and which does not
     have a second  mortgage  ratio of 25% or more  shall be  exempt  from  this
     requirement;

provided,  however,  that in the case of any  Mortgage  Loans  which  have  been
prepaid in full after the Cut-Off Date and prior to the date of the execution of
this Agreement, the Depositor, in lieu of delivering the above documents, hereby
delivers  to the  Trustee a  certification  of an  officer  of the Seller of the
nature set forth in Exhibit M attached hereto; and provided,  further,  however,
that as to certain Mortgages or assignments thereof which have been delivered or
are  being  delivered  to  recording  offices  for  recording  and have not been
returned to the Seller in time to permit their delivery hereunder at the time of
such transfer,  in lieu of delivering such original documents,  the Depositor is
delivering to the Trustee a true copy thereof with a certification by the Seller
on the face of such copy  substantially as follows:  "certified true and correct
copy of original which has been  transmitted  for  recordation."  The Seller has
agreed  pursuant to the Purchase and Sale  Agreement,  that it will deliver such
original  documents,  together  with any related  policy of title  insurance not
previously  delivered,  on behalf of the Depositor to the Trustee promptly after
they are received,  and no later than 120 days after the Closing Date; provided,
however,  that in those instances where the public  recording office retains the
original  Mortgage or Assignment of Mortgage  after it has been recorded or such
original  document has been lost by the  recording  office,  the Seller shall be
deemed to have satisfied its obligations hereunder if it shall have delivered to
the Trustee a copy of such original Mortgage or Assignment of Mortgage certified
by the  public  recording  office  to be a true  copy of the  recorded  original
thereof.  The Seller has agreed pursuant to the Purchase and Sale Agreement,  at
its own  expense,  to  record  (or to  provide  the  Trustee  with  evidence  of
recordation thereof) each assignment within 45 days of the Closing Date or, with
respect to Subsequent  Mortgage  Loans,  the  Subsequent  Transfer  Date, in the
appropriate  public  office  for  real  property  records,  provided  that  such
assignments  are  redelivered  by the  Trustee to the Seller  upon the  Seller's
written request and at the Seller's expense,  unless the Seller (at its expense)
furnishes to the Trustee, the Certificate


                                       46
<PAGE>

Insurer and the Rating  Agencies an  unqualified  Opinion of Counsel  reasonably
acceptable to the Trustee to the effect that  recordation of such  assignment is
not necessary under applicable  state law to preserve the Trustee's  interest in
the related Mortgage Loan against the claim of any subsequent transferee of such
Mortgage Loan or any successor to, or creditor of, the Seller.

     On or prior to the Closing Date,  or, with respect to  Subsequent  Mortgage
Loans,  the Subsequent  Transfer  Date,  the Servicer,  at its own expense shall
complete the  endorsement of each Mortgage Note such that the final  endorsement
appears in the following form:

          "Pay to the order of _________, without recourse, Irwin Union Bank and
          Trust Company.

     The Servicer,  at its own expense  shall also  complete each  Assignment of
Mortgage  such that the final  Assignment  of Mortgage  appears in the following
form:

          "The  Chase   Manhattan   Bank,  as  Trustee  for  Irwin  Home  Equity
          Corporation  Trust 1997-1 formed pursuant to the Pooling and Servicing
          Agreement  dated as of June 1,  1997,  between  Prudential  Securities
          Secured  Financing   Corporation  as  Depositor,   Irwin  Home  Equity
          Corporation as Servicer and The Chase Manhattan Bank, as Trustee"

     (b) Without  diminution  of the  requirements  of Sections  2.2(c) and this
Section 2.3, all original  documents relating to the Mortgage Loans that are not
delivered  to the  Trustee  are and shall be  delivered  to the  Servicer by the
Seller on behalf of the Depositor  pursuant to the Purchase and Sale  Agreement,
and shall be held by the  Servicer  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 2.3
to be a part of a Mortgage  File,  the  Servicer  shall  promptly  deliver  such
original  document to the Trustee.  In acting as custodian of any such  original
document,  the  Servicer  agrees  further  that it does not and will not have or
assert any beneficial  ownership  interest in the Mortgage Loans or the Mortgage
Files. Promptly upon the Depositor's and the Trust's acquisition thereof and the
Servicer's  receipt  thereof,  the  Servicer  on behalf of the Trust  shall mark
conspicuously  each  original  document not  delivered  to the Trustee,  and the
Seller's  master data  processing  records  evidencing each Mortgage Loan with a
legend,  acceptable to the Trustee and the Certificate Insurer,  evidencing that
the Trust has purchased the Mortgage Loans and all right and title


                                       47
<PAGE>

thereto and interest  therein  pursuant to the Purchase and Sale  Agreement  and
this Agreement.

     (c) In the event that any Mortgage Note  required to be delivered  pursuant
to  this  Section  2.3 is  conclusively  determined  by any of the  Seller,  the
Servicer,  the  Custodian  or the Trustee to be lost,  stolen or  destroyed  the
Seller  shall,  within 14 days of the Closing  Date or the later date upon which
such Mortgage Note has been conclusively  determined to be lost,  deliver to the
Trustee a "lost note affidavit" in form and substance acceptable to the Trustee,
and shall simultaneously  therewith request the obligor on such Mortgage Note to
execute and return a replacement  Mortgage Note, and shall further agree to hold
the  Trustee  and the  Certificate  Insurer  harmless  from any  loss or  damage
resulting  from any action taken in reliance on the delivery and  possession  by
the Trustee of such lost note  affidavit.  Upon the receipt of such  replacement
Mortgage Note, the Trustee shall return the lost note affidavit. Delivery by the
Seller of such lost note  affidavit  shall not  affect  the  obligations  of the
Seller  under the  Purchase  and Sale  Agreement  with  respect  to the  related
Mortgage Loan.

     Section 2.4 Acceptance by Trustee of the Trust Fund; Certain Substitutions;
Certification  by Trustee.  (a) The Trustee agrees to execute and deliver to the
Depositor,  the Certificate  Insurer, the Servicer and the Seller on or prior to
the  Closing  Date an  acknowledgment  of receipt of the  Certificate  Insurance
Policies and, with respect to each initial Mortgage Loan, the original  Mortgage
Note (with any exceptions  noted),  in the form attached as Exhibit E hereto and
declares that it will hold such documents and any  amendments,  replacements  or
supplements  thereto,  as well as any other assets included in the definition of
Trust Fund and delivered to the Trustee, as Trustee in trust upon and subject to
the  conditions set forth herein for the benefit of the  Certificateholders  and
the  Certificate  Insurer.  The  Trustee  agrees to execute  and  deliver to the
Depositor,  the Certificate  Insurer, the Servicer and the Seller on or prior to
any Subsequent  Transfer Date an acknowledgement of receipt of original Mortgage
Note with respect to each  Subsequent  Mortgage  Loan,  in the form  attached as
Exhibit  E  hereto  and  declares  that  it will  hold  such  documents  and any
amendments,  replacements  or supplements  thereto,  as well as any other assets
included  in the  definition  of Trust Fund and  delivered  to the  Trustee,  as
Trustee in trust and subject to the  conditions set forth herein for the benefit
of the Certificateholders and the Certificate Insurer.

     The  Trustee  agrees,  for the  benefit of the  Certificateholders  and the
Certificate Insurer, to review (or cause to be reviewed) each Trustee's Mortgage
File within 45


                                       48
<PAGE>

Business  Days after the Closing  Date or, with respect to  Subsequent  Mortgage
Loans, the Subsequent  Transfer Date and to deliver to the Seller, the Servicer,
the Depositor and the Certificate  Insurer a certification  in the form attached
hereto as Exhibit F to the effect that,  as to each  Mortgage Loan listed in the
related Mortgage Loan Schedule (other than any Mortgage Loan paid in full or any
Mortgage Loan  specifically  identified in such  certification as not covered by
such  certification),  (i) all documents required to be delivered to it pursuant
to Section 2.3 hereof and the Purchase and Sale Agreement are in its possession,
(ii) each such  document  has been  reviewed  by it,  has  been,  to the  extent
required,  executed  and has not  been  mutilated,  damaged,  torn or  otherwise
physically  altered  (handwritten  additions,  changes or corrections  shall not
constitute physical alteration if initialled by the Mortgagor),  appears regular
on its face and relates to such  Mortgage  Loan.  The Trustee  shall be under no
duty  or  obligation  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 are other
than what they purport to be on their face.

     On or prior to the first anniversary of the Closing Date, the Trustee shall
deliver (or cause to be delivered) to the  Servicer,  the Seller,  the Depositor
and the Certificate Insurer a final certification in the form attached hereto as
Exhibit G to the effect that, as to each Mortgage Loan and  Subsequent  Mortgage
Loan listed in the Mortgage Loan Schedule  (other than any Mortgage Loan paid in
full or any Mortgage Loan specifically  identified in such  certification as not
covered by such  certification),  and as to any  document  noted in an exception
included in the Trustee's initial  certification,  (i) all documents required to
be  delivered  to it pursuant to Section  2.3 hereof and the  Purchase  and Sale
Agreement  are in its  possession,  (ii) each such document has been reviewed by
it,  has been,  to the extent  required,  executed  and has not been  mutilated,
damaged, torn or otherwise physically altered (handwritten additions, changes or
corrections  shall not  constitute  physical  alteration  if  initialled  by the
Mortgagor), appears regular on its face and relates to such Mortgage Loan.

     (b) If the  Certificate  Insurer  or the  Trustee  during  the  process  of
reviewing the Trustee's Mortgage Files finds any document constituting a part of
a Trustee's  Mortgage  File which is not  executed,  has not been  received,  is
unrelated to the Mortgage Loan identified in the related Mortgage Loan Schedule,
or does not  conform  to the  requirements  of  Section  2.3 or the  description
thereof as set forth in the related  Mortgage Loan Schedule,  the Trustee or the
Certificate Insurer, as applicable, shall promptly so


                                       49
<PAGE>

notify the Servicer,  the Seller,  the Certificate  Insurer and the Trustee.  In
performing any such review,  the Trustee may conclusively  rely on the Seller as
to the purported  genuineness of any such document and any signature thereon. It
is understood  that the scope of the Trustee's  review of the Mortgage  Files is
limited solely to confirming that the documents  listed in Section 2.3 have been
executed and received and relate to the Mortgage Files identified in the related
Mortgage Loan Schedule.  Pursuant to the Purchase and Sale Agreement, the Seller
has agreed to use reasonable  efforts to cause to be remedied a material  defect
in a document constituting part of a Mortgage File of which it is so notified by
the  Trustee.  If,  however,  within 60 days  after the  Trustee's  notice to it
respecting  such defect the Seller has not caused to be remedied  the defect and
the   defect   materially   and   adversely   affects   the   interest   of  the
Certificateholders  in  the  related  Mortgage  Loan  or  the  interests  of the
Certificate  Insurer  (in either  case in the  reasonable  determination  of the
Certificate Insurer), the Trustee shall enforce the Seller's obligation pursuant
to the Purchase  and Sale  Agreement  to either (i)  substitute  in lieu of such
Mortgage Loan a Qualified  Substitute Mortgage Loan in the manner and subject to
the  conditions  set forth in Section 3.3 hereof or (ii)  purchase such Mortgage
Loan at a purchase  price  equal to the  outstanding  Principal  Balance of such
Mortgage  Loan as of the date of  purchase,  plus the greater of (x) all accrued
and unpaid interest thereon and (y) 30 days' interest  thereon,  computed at the
related Mortgage  Interest Rate, plus the amount of any  unreimbursed  Servicing
Advances made by the Servicer with respect to such Mortgage Loan, which purchase
price shall be deposited  in the Trustee  Collection  Account  prior to the next
succeeding  Servicer  Remittance  Date,  after  deducting  therefrom any amounts
received in respect of such repurchased Mortgage Loan or Loans and being held in
the Collection Account or Trustee Collection Account for future  distribution to
the extent such  amounts  have not yet been  applied to principal or interest on
such Mortgage Loan (the "Loan Repurchase Price");  provided,  however,  that the
Seller may not,  pursuant  to clause  (ii)  preceding,  purchase  the  Principal
Balance of any Mortgage Loan that is not in default or as to which no default is
imminent  unless  the  Seller has  theretofore  delivered  an Opinion of Counsel
knowledgeable  in federal  income tax matters  which states that such a purchase
would not constitute a prohibited transaction under the Code.

     (c) Upon receipt by the Trustee of a certification  of a Servicing  Officer
of such  substitution  or  purchase  and,  in the case of a  substitution,  upon
receipt of the related  Trustee's  Mortgage File, and the deposit of the amounts
described above into the Trustee Collection Account (which  certification  shall
be in the form of Exhibit H hereto),  the Trustee  shall release to the Servicer
for release to the


                                       50
<PAGE>

Seller the related Trustee's Mortgage File and shall execute,  without recourse,
and  deliver  such  instruments  of transfer  furnished  by the Seller as may be
necessary to transfer such Mortgage Loan to the Seller. The Trustee shall notify
the  Certificate  Insurer if the Seller fails to repurchase or substitute  for a
Mortgage Loan in accordance with the foregoing.

     Section 2.5  Designations  under REMIC  Provisions;  Designation of Startup
Date.  (a) The  Class A  Certificates  are  hereby  designated  as the  "regular
interests",  and the Class R  Certificates  are  designated  the single class of
"residual  interests"  in the  1997-1  REMIC  for  the  purposes  of  the  REMIC
Provisions.  The 1997-1  REMIC  shall be  designated  as the "Irwin  Home Equity
Corporation Trust 1997-1 REMIC."

     (b) The Closing Date will be the  "startup  day" of the 1997-1 REMIC within
the meaning of Section 860G(a)(9) of the Code (the "Startup Date").

     Section  2.6  Execution  of  Certificates.  The  Trustee  acknowledges  the
assignment  to it of the Mortgage  Loans and the delivery to it of the Trustee's
Mortgage  Files  relating  thereto and,  concurrently  with such  delivery,  has
executed,  authenticated and delivered to or upon the order of the Depositor, in
exchange for the Mortgage  Loans,  the  Trustee's  Mortgage  Files and the other
assets included in the definition of Trust Fund, Certificates and the Additional
Certificate duly  authenticated by the Trustee,  and, in the case of the Class A
Certificates,  in Authorized  Denominations,  evidencing  the entire  beneficial
ownership interest in the Trust Fund.

     Section 2.7  Application  of Principal and Interest.  In the event that Net
Liquidation Proceeds on a Liquidated Mortgage Loan are less than the outstanding
Principal Balance of the related Mortgage Loan plus accrued interest thereon, or
any Mortgagor  makes a partial  payment of any Monthly Payment due on a Mortgage
Loan,  such Net  Liquidation  Proceeds  or partial  payment  shall be applied to
payment  of  the  related  Mortgage  Note  as  provided  therein,  and if not so
provided,  first to interest accrued at the Mortgage  Interest Rate, then to the
principal owed on such Mortgage Loan.

     Section  2.8 Grant of Security  Interest.  (a) It is the  intention  of the
parties hereto that the conveyance by

     the Depositor of the Trust Fund to the Trustee on behalf of the Trust shall
constitute a purchase and sale of such Trust Fund and not a loan.  In the event,
however,  that  a  court  of  competent  jurisdiction  were  to  hold  that  the
transaction  evidenced hereby constitutes a loan and not a purchase and sale, it
is the intention of the parties hereto that this


                                       51
<PAGE>

Agreement shall  constitute a security  agreement under applicable law, and that
the Depositor  shall be deemed to have granted and hereby grants to the Trustee,
on behalf of the Trust, a first priority  perfected  security interest in all of
the  Depositor's  right,  title and  interest in, to and under the Trust Fund to
secure a loan in an amount  equal to the purchase  price of the Mortgage  Loans.
The  conveyance  by the  Depositor of the Trust Fund to the Trustee on behalf of
the Trust shall not  constitute  and are not intended to result in an assumption
by the Trustee,  the Certificate Insurer or any  Certificateholder or the Holder
of the  Additional  Certificate  of any  obligation  of the  Seller or any other
Person in  connection  with the Trust Fund,  including,  but not limited to, the
obligation to advance  additional  amounts pursuant to the terms of the Mortgage
Note.

     (b) The Depositor and the Servicer shall take no action  inconsistent  with
the Trust's  ownership of the Trust Fund and shall indicate or shall cause to be
indicated in its records and records  held on its behalf that  ownership of each
Mortgage Loan and the assets in the Trust Fund are held by the Trustee on behalf
of the Trust.  In addition,  the Depositor and the Servicer shall respond to any
inquiries from third parties with respect to ownership of a Mortgage Loan or any
other asset in the Trust Fund by stating  that it is not the owner of such asset
and that  ownership of such  Mortgage  Loan or other Trust Fund asset is held by
the Trustee on behalf of the Trust.

     Section 2.9 Further Assurances; Powers of Attorney. (a) The Servicer agrees
that,  from time to time,  at its  expense,  it shall cause the Seller and Irwin
Union Bank and Trust  Company  (and the  Depositor  also  agrees that it shall),
promptly to execute and deliver all further instruments and documents,  and take
all further action,  that may be necessary or appropriate,  or that the Servicer
or the  Trustee may  reasonably  request,  in order to perfect,  protect or more
fully  evidence  the  transfer of  ownership  of the Trust Fund or to enable the
Trustee to exercise or enforce any of its rights hereunder. Without limiting the
generality  of the  foregoing,  the Servicer and the  Depositor  will,  upon the
request  of the  Servicer  or of the  Trustee  execute  and file (or cause to be
executed  and  filed)  such  real  estate  filings,  financing  or  continuation
statements,  or  amendments  thereto  or  assignments  thereof,  and such  other
instruments or notices, as may be necessary or appropriate.

     (b) The Depositor  hereby grants to the Servicer and the Trustee  powers of
attorney to execute all  documents  on its behalf under this  Agreement  and the
Purchase and Sale  Agreement as may be necessary or desirable to effectuate  the
foregoing.


                                       52
<PAGE>

     Section 2.10 Conveyance of the Subsequent  Mortgage  Loans.  (a) Subject to
the  conditions  set  forth in  Section  2.3 above  and  paragraph  (b) below in
consideration of the Trustee's delivery on the related Subsequent Transfer Dates
to or upon the order of the  Depositor  of all or a portion  of the  balance  of
funds in the Pre-Funding Account, the Depositor shall on any Subsequent Transfer
Date transfer,  assign,  set over and otherwise convey without recourse,  to the
Trust (i) with  respect to Group I, all of its right,  title and interest in and
to each  Subsequent  Mortgage  Loan that is a HELOC and with respect to Group II
all of its right,  title and interest in and to each  Subsequent  Mortgage  Loan
that is a HEL, in each case listed on the Mortgage  Loan  Schedule  delivered by
the  Depositor to the Trustee on such  Subsequent  Transfer  Date,  (ii) all its
right, title and interest in and to principal collected and interest accruing on
each such Subsequent  Mortgage Loan on and after the related Cut-Off Date; (iii)
all its right, title and interest in and to all Insurance Policies and all items
with  respect to such  Subsequent  Mortgage  Loans to be  delivered  pursuant to
Section 2.3 above and the other items in the related  Mortgage  Files;  and (iv)
all its rights under each Subsequent Transfer Agreement; provided, however, that
the  Depositor  and/or  Seller  reserves  and retains  all its right,  title and
interest in and to  principal  (including  Prepayments)  collected  and interest
accruing on each such  Subsequent  Mortgage  Loan prior to the  related  Cut-Off
Date.  The  transfer to the Trust by the  Depositor of the  Subsequent  Mortgage
Loans set forth in the  Mortgage  Loan  Schedule  shall be absolute and shall be
intended   by   the   Depositor,   the   Certificateholders,    the   Additional
Certificateholder  and all parties  hereto to constitute  and to be treated as a
sale by the Depositor.  The related  Mortgage File for each Subsequent  Mortgage
Loan shall be delivered to the Trustee prior to the Subsequent Transfer Date.

     The amount  released  from the  Pre-Funding  Account  shall be  one-hundred
percent (100%) of the aggregate  Principal  Balances of the Subsequent  Mortgage
Loans so  transferred  of which  9.0% of the  aggregate  Principal  Balances  of
Subsequent  Mortgage Loan which are HELOCs and 7.5% of the  aggregate  Principal
Balance of Subsequent  Mortgage Loans which are HELs shall be transferred to the
Reserve  Fund unless on or prior to the  related  Subsequent  Transfer  Date the
Servicer shall have provided an Eligible  Letter of Credit in such amount to the
Trustee.

     (b) The Depositor shall transfer to the Trust the Subsequent Mortgage Loans
and the other  property and rights  related  thereto  described in paragraph (a)
above only upon the satisfaction of each of the following conditions on or prior
to the related Subsequent Transfer Date:


                                       53
<PAGE>

          (i) At least 5 Business Days prior to the  Subsequent  Transfer  Date,
     the Depositor  shall have provided the Trustee,  the  Certificate  Insurer,
     Moody's  and  Standard  & Poor's  with an  Addition  Notice  and shall have
     provided any  information  in an  electronic  data file form as  reasonably
     requested by any of the foregoing with respect to the  Subsequent  Mortgage
     Loans;

          (ii)  the  Depositor  shall  have  delivered  to the  Trustee  and the
     Custodian a duly executed  written  assignment  (including an acceptance by
     the  Trustee)  in  substantially  the form of  Exhibit  O (the  "Subsequent
     Transfer  Agreement"),  which shall include the Mortgage  Loans  Schedules,
     listing  the  Subsequent  Mortgage  Loans  and any  other  exhibits  listed
     thereon;

          (iii) the Depositor shall have deposited in the Collection Account all
     collections  in respect of the  Subsequent  Mortgage  Loans  received on or
     after the related Cut-Off Date;

          (iv) as of each  Subsequent  Transfer  Date,  none of the Seller,  the
     Servicer or the Depositor was insolvent nor will any of them have been made
     insolvent  by  such  transfer  nor is  any of  them  aware  of any  pending
     insolvency;

          (v)  such  addition  will  not  result  in  a  material   adverse  tax
     consequence to the Trust or the Holders of the Certificates;

          (vi) the Pre-Funding Period shall not have terminated;

          (vii) the  Depositor  shall  have  delivered  to the  Trustee  and the
     Certificate Insurer an Officer's Certificate confirming the satisfaction of
     each condition precedent specified in this paragraph (b) and paragraphs (c)
     and (d) below, and in the related Subsequent Funding Transfer Agreement;

          (viii) the Depositor shall have delivered to the Certificate  Insurer,
     the Rating Agencies and the Trustee Opinions of Counsel with respect to the
     transfer of the Subsequent  Mortgage Loans substantially in the form of the
     Opinions of Counsel delivered to the Certificate Insurer and the Trustee on
     the Startup Date (bankruptcy, corporate and tax opinions); and

          (ix) the Trustee shall have delivered to the  Certificate  Insurer and
     the Depositor an Opinion of Counsel addressed to the Depositor,  the Rating
     Agencies


                                       54
<PAGE>

     and  the  Certificate  Insurer  with  respect  to the  Subsequent  Transfer
     Agreement  substantially in the form of the Opinion of Counsel delivered to
     the  Certificate  Insurer and the  Depositor on the Closing Date  regarding
     certain corporate matters relating to the Trustee.

     (c) (i) the obligation of the Trust to purchase a Subsequent  Mortgage Loan
on any  Subsequent  Transfer  Date for  assignment  to Group I is subject to the
following  requirements:  (i) such Subsequent Mortgage Loan may not be more than
59 days  contractually  Delinquent  as of the related  Cut-Off Date and not more
than 1%, by  aggregate  Principal  Balance,  of all  Subsequent  Mortgage  Loans
purchased by the Trust may be 30 or more days contractually Delinquent as of the
related Cut-Off Date; (ii) each such Subsequent  Mortgage Loan shall be interest
only for the first 10 years and then fully amortizing with level payments over a
term to  maturity  of not less than 10 years and  indexed  to prime,  (iii) such
Subsequent  Mortgage Loan will have a Combined  Loan-to-Value  Ratio of not more
than 100%,  (iv) such  Subsequent  Mortgage Loan shall have a Gross Margin of at
least 4.30%,  (v) will not have any  Subsequent  Mortgage  Loan with a Principal
Balance in excess of $237,654,  (vi) such  Subsequent  Mortgage Loan will have a
Mortgage  Interest Rate of at least 9.50%;  (vii) each Subsequent  Mortgage Loan
shall be secured by a single family residence,  (viii) each Subsequent  Mortgage
Loan shall be underwritten in accordance with the Underwriting Guidelines,  (ix)
will not have any  Subsequent  Mortgage Loan with a maximum credit line limit in
excess of $300,000 and (x) no such Subsequent  Mortgage Loan shall be associated
with the  purchase of a home;  and  following  the  purchase of such  Subsequent
Mortgage loans by the Trust, the HELOCs (including the Subsequent Mortgage Loans
that are  HELOCs)  (a) will have a  weighted  average  Gross  Margin of at least
4.30%, (b) will have a weighted  average Mortgage  Interest Rate of no less than
12.78%, (c) Subsequent Mortgage Loans with classifications of "E" will represent
approximately   95.92%  of  the  HELOCs  and  Subsequent   Mortgage  Loans  with
classifications of "G" and "F" will represent  approximately  2.96% and 1.12% of
the HELOCs  respectively,  (d) will have a weighted  average  remaining  term to
stated  maturity of not more than 240 months,  (e) will have a weighted  average
second mortgage ratio of no less than 23.84%,  (f) will have a weighted  average
Combined  Loan-toValue  Ratio of not greater than 91.72%, (g) no more than 2% of
the HELOCs  (including the  Subsequent  Mortgage Loans that are HELOCs) shall be
secured by Mortgaged  Properties  located in any one zip code,  (h) no more than
1.5% of the HELOCs will be secured by  Mortgaged  Properties  that are not Owner
Occupied Mortgaged Properties, (i) the HELOCs (including the Subsequent Mortgage
Loans that are HELOCs) shall have a weighted  average  Credit Bureau Score of at
least 662 and a weighted  average  debt-to-income  ratio of no more than 40.69%,
and (j)


                                       55
<PAGE>

approximately 96.01% of the HELOCs shall be secured by single family residences,
approximately 1.77% of the HELOCs shall be secured by planned unit developments,
approximately  1.26%  of  the  HELOCs  shall  be  secured  by  condominiums  and
approximately 0.82% of the HELOCs shall be secured by multi-family residences.

     (ii) The obligation of the Trust to purchase a Subsequent  Mortgage Loan on
any  Subsequent  Transfer  Date for  assignment  to Group II is  subject  to the
following  requirements:  (i) such Subsequent Mortgage Loan may not be more than
59 days  contractually  Delinquent as of the related  Cut-Off Date, and not more
than 1%, by  aggregate  Principal  Balance,  of all  Subsequent  Mortgage  Loans
purchased by the Trust may be 30 or more days contractually Delinquent as of the
related  Cut-Off Date;  (ii) the remaining  term to maturity of such  Subsequent
Mortgage Loan may not be less than 10 years, (iii) such Subsequent Mortgage Loan
will  have a  Combined  Loan-to-Value  Ratio of not more  than  100%,  (iv) such
Subsequent  Mortgage Loan shall have a Mortgage Interest Rate of at least 9.25%,
(v) will not have any  Subsequent  Mortgage  Loan with a  Principal  Balance  in
excess of $132,500,  (vi) each  Subsequent  Mortgage  Loan shall be secured by a
single  family  residence,   (vii)  each  Subsequent   Mortgage  Loan  shall  be
underwritten in accordance with the Underwriting Guidelines,  and (viii) no such
Subsequent  Mortgage Loan shall be associated  with the purchase of a home;  and
following the purchase of such Subsequent  Mortgage loans by the Trust, the HELs
(including the Subsequent Mortgage Loans that are HELs) (a) will have a weighted
average  Mortgage  Interest  Rate of at least  14.12%,  (b) will have a weighted
average remaining term to stated maturity of not more than 132 months,  (c) will
have a weighted average Combined Loan-to-Value Ratio of not greater than 92.70%,
(d) no more than 2% of the HELs  (including the  Subsequent  Mortgage Loans that
are HELs) shall be secured by Mortgaged  Properties located in any one zip code,
(e) no more than 1.5% of the HELs will be secured by Mortgaged  Properties  that
are not Owner Occupied Mortgaged  Properties,  (f) the HELs with classifications
of "E" will represent  approximately  96.19% of the HELs and Subsequent Mortgage
Loans with classifications of "G" and "F" will represent approximately 3.39% and
0.42% of the  HELs,  respectively,  (g) the HELs  will  have a  weighted-average
second  mortgage  ratio of no less  than  24.66%,  (h) the HELs  (including  the
Subsequent  Mortgage  Loans that are HELs) shall have a weighted  average Credit
Bureau Score of at least 666 and a weighted average  debt-to-income  ratio of no
more than  40.15% and (i)  approximately  95.16% of the HELs shall be secured by
single family  residences,  approximately  2.85% of the HELs shall be secured by
planned unit developments,  approximately  1.13% of the HELs shall be secured by
condominiums  and   approximately   0.87%  of  the  HELs  shall  be  secured  by
multi-family residences.


                                       56
<PAGE>

     (d) The  obligation of the Trust to purchase a Subsequent  Mortgage Loan on
any   Subsequent   Transfer  Date  is  subject  to  the   following   additional
requirements,  any of which may be  waived or  modified  in any  respect  by the
Certificate Insurer by a written instrument executed by the Certificate Insurer;

          (1) The obligation of the Trust to purchase a Subsequent Mortgage Loan
     on any  Subsequent  Transfer  Date is subject to the  following  additional
     requirements:  (i) no such  Subsequent  Mortgage  Loan may have a  Combined
     Loan-to-Value  Ratio  greater  than  100%;  (ii) no such  Mortgage  Loan is
     secured by a Mortgaged  Property  which,  at the time of the origination of
     such Mortgage Loan, had an Appraised Value greater than  $1,000,000;  (iii)
     the first payment on each such Subsequent Mortgage Loan may be due no later
     than July 15, 1997 and (iv) no  Subsequent  Mortgage Loan that is a HEL may
     have a Mortgage Interest Rate lower than 9.25%.

          (2) After giving effect to the Trust's purchase of any such Subsequent
     Mortgage Loan (i) the weighted average Gross Margins of all HELOCs shall be
     no less than 4.30%;  (ii) the weighted average  Mortgage  Interest Rates of
     all HELs shall be no less than 14.12% (iii) no more than 2% of the Mortgage
     Loans held by the Trust shall be  concentrated in any single zip code; (iv)
     the HELOCs and the HELs  shall each have a weighted  average  Loan-to-Value
     Ratio no greater than 92%; (v) no more than 1.50% of the Mortgage  Loans by
     aggregate  Principal  Balance related to Mortgaged  Properties that are not
     Owner Occupied Mortgaged Properties.

     (e) In  connection  with each  Subsequent  Transfer Date and on the Payment
Date occurring in July of 1997 the Depositor  shall  determine,  and the Trustee
shall  co-operate  with the Depositor in determining,  any necessary  matters in
connection with the administration of the Pre-Funding Account. In the event that
any amounts are  incorrectly  released to the Owners of the Class R Certificates
from the Pre-Funding  Account,  such Owners or the Depositor  shall  immediately
repay such amounts to the Trustee.

     (f) Any  requirements  or conditions set forth in clauses (c) and (d) above
my be waived or modified in writing by the Certificate  Insurer;  provided that,
as a condition to any such waiver or modification,  the Certificate  Insurer, in
its sole discretion, may modify the definition of Required Reserve Account Level
without the consent of any party hereto or any  Certificateholder  or Additional
Certificateholder.

                [Remainder of this page intentionally left blank]


                                       57
<PAGE>

                                   ARTICLE III

                         Representations and Warranties

     Section 3.1 Representations of the Servicer. The Servicer hereby represents
and warrants to the Trustee,  the  Depositor,  the  Certificate  Insurer and the
Certificateholders as of the Closing Date and during the term of this Agreement:

          (a) The Servicer is a duly organized corporation, validly existing and
     in good standing under the laws of the state of its  incorporation  and has
     all licenses  necessary to carry on its business as now being conducted and
     is licensed,  qualified  and in good  standing in each  Mortgaged  Property
     State if the laws of such state require licensing or qualification in order
     to conduct business of the type conducted by the Servicer, and in any event
     the Servicer is in compliance with the laws of any such state to the extent
     necessary to ensure the enforceability of the related Mortgage Loan and the
     servicing  of such  Mortgage  Loan in  accordance  with  the  terms of this
     Agreement;  the  Servicer  has the full  corporate  power and  authority to
     execute and deliver this  Agreement and to perform in accordance  herewith;
     the execution,  delivery and  performance of this Agreement  (including all
     instruments of transfer to be delivered  pursuant to this Agreement) by the
     Servicer and the consummation of the transactions  contemplated hereby have
     been duly and  validly  authorized;  this  Agreement  evidences  the valid,
     binding and  enforceable  obligation  of the  Servicer;  and all  requisite
     corporate  action has been  taken by the  Servicer  to make this  Agreement
     valid and binding upon the Servicer in accordance with its terms;

          (b)  The  consummation  of  the  transactions   contemplated  by  this
     Agreement are in the ordinary course of business of the Servicer;

          (c) Neither the  execution  and  delivery of this  Agreement,  nor the
     performance  of or  compliance  with  the  terms  and  conditions  of  this
     Agreement,  will  conflict  with or result in a breach of any of the terms,
     conditions or provisions of the Servicer's  charter or by-laws or any legal
     restriction  or any  agreement or instrument to which the Servicer is now a
     party or by which it is bound,  or  constitute  a  default  or result in an
     acceleration under any of the foregoing,  or result in the violation of any
     law, rule,  regulation,  order, judgment or decree to which the Servicer or
     its  property  is  subject,  or impair the  ability of the  Trustee (or the
     Servicer as the agent of the Trustee) to realize on the


                                       58
<PAGE>

     Mortgage Loans, or impair the value of the Mortgage Loans;

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

          (e) Except as previously  disclosed to the Depositor,  the Trustee and
     the  Certificate  Insurer,   there  is  no  action,  suit,   proceeding  or
     investigation  pending or, to the  knowledge  of the  Servicer,  threatened
     against the Servicer which, either in any one instance or in the aggregate,
     may result in any  material  adverse  change in the  business,  operations,
     financial  condition,  properties  or  assets  of the  Servicer,  or in any
     material impairment of the right or ability of the Servicer to carry on its
     business  substantially as now conducted,  or in any material  liability on
     the part of the Servicer, or which would draw into question the validity of
     this  Agreement or the Mortgage Loans or of any action taken or to be taken
     in connection with the obligations of the Servicer  contemplated herein, or
     which would materially  impair the ability of the Servicer to perform under
     the terms of this Agreement;

          (f) 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 sale of the Mortgage  Loans to the Depositor in accordance
     with  the  Purchase  and  Sale  Agreement,   or  the  consummation  of  the
     transactions  contemplated  by this  Agreement,  except for those consents,
     approvals or  authorizations  which have been obtained prior to the Closing
     Date;

          (g) Neither this Agreement nor any statement, report or other document
     furnished by the Servicer  pursuant to this Agreement or in connection with
     the transactions  contemplated hereby contains any untrue statement of fact
     regarding  the  Servicer  or omits to  state a fact  necessary  to make the
     statements   regarding  the  Servicer   contained  herein  or  therein  not
     misleading;

          (h) The Servicer has  delivered to the Depositor  unaudited  financial
     statements as to its last complete  fiscal year and any quarter  subsequent
     thereto ended more than 60 days prior to the  execution of this  Agreement.
     All such  financial  statements  fairly  present the  pertinent  results of
     operations and changes in financial position at the end of each such period
     of the Servicer and its subsidiaries and have been prepared in accordance


                                       59
<PAGE>

     with generally accepted accounting principles ("GAAP") consistently applied
     throughout the periods involved,  except as set forth in the notes thereto.
     There has been no change in the business, operations,  financial condition,
     properties  or assets  of the  Servicer  since  the date of the  Servicer's
     financial  statements  that  would have a  material  adverse  effect on its
     ability to perform its obligations under this Agreement; and

It is understood and agreed that the  representations,  warranties and covenants
set forth in this  Section  3.1 shall  survive the  delivery  of the  respective
Mortgage  Files to the Trustee or to a custodian,  as the case may be, and inure
to the benefit of the Trustee and the Certificate Insurer.

     Section 3.2 Representations, Warranties and Covenants of the Depositor. The
Depositor  hereby  represents,  warrants and covenants to the Trustee that as of
the date of this Agreement or as of such date specifically provided herein:

          (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 convey the
     Mortgage Loans and to execute,  deliver and perform,  and to enter into and
     consummate transactions contemplated by, this Agreement;

          (c) This Agreement has been duly and validly authorized,  executed and
     delivered by the  Depositor,  all  requisite  corporate  action having been
     taken, and, assuming the due  authorization,  execution and delivery hereof
     by the Servicer and the Trustee,  constitutes or will constitute 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 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 as have been received
     or obtained on or prior to the Closing Date;


                                       60
<PAGE>

          (e)  None  of the  execution  and  delivery  of  this  Agreement,  the
     consummation of the  transactions  contemplated  hereby or thereby,  or the
     fulfillment  of or  compliance  with  the  terms  and  conditions  of  this
     Agreement, (i) 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 (A) the charter or bylaws of the Depositor,
     or (B) of any term, condition or provision of any material indenture,  deed
     of trust,  contract or other agreement or instrument to which the Depositor
     or  any  of  its  subsidiaries  is a  party  or by  which  it or any of its
     subsidiaries  is bound;  (ii)  results or will result in a violation of any
     law,  rule,  regulation,  order,  judgment  or  decree  applicable  to  the
     Depositor of any court or governmental  authority having  jurisdiction over
     the  Depositor  or its  subsidiaries;  or (iii)  results in the creation or
     imposition of any lien,  charge or encumbrance  which would have a material
     adverse  effect upon the Mortgage  Loans or any  documents  or  instruments
     evidencing or securing the Mortgage Loans;

          (f) There are no actions,  suits or  proceedings  before or against or
     investigations  of,  the  Depositor  pending,  or to the  knowledge  of the
     Depositor,  threatened,  before any court,  administrative  agency or other
     tribunal,  and no  notice of any such  action,  which,  in the  Depositor's
     reasonable judgment,  might materially and adversely affect the performance
     by the Depositor of its obligations  under this Agreement,  or the validity
     or enforceability of this Agreement; and

          (g) The  Depositor  is not in  default  with  respect  to any order or
     decree  of any court or any  order,  regulation  or demand of any  federal,
     state, municipal or governmental agency that would materially and adversely
     affect its performance hereunder.

It is understood and agreed that the representations, warranties and covenants
set forth in this Section 3.2 shall survive delivery of the respective Mortgage
Files to the Trustee or to a custodian, as the case may be, and shall inure to
the benefit of the Trustee and the Certificate Insurer.

     Section 3.3 Purchase and Substitution. (a) It is understood and agreed that
the  representations  and  warranties  set forth in Sections  3.1 and 3.2 of the
Purchase and Sale Agreement  shall survive  delivery of the  Certificates to the
Certificateholders. Pursuant to the Purchase and Sale Agreement, with respect to
any  representation or warranty contained in Sections 3.1 or 3.2 of the Purchase
and Sale Agreement that is made to the best of the Seller's knowledge,


                                       61
<PAGE>

if it  is  discovered  by  the  Servicer,  any  Subservicer,  the  Trustee,  the
Certificate  Insurer  or  any  Certificateholder  that  the  substance  of  such
representation  and  warranty  was  inaccurate  as of the Closing  Date and such
inaccuracy  materially and adversely  affects the value of the related  Mortgage
Loan,  then  notwithstanding  the Seller's lack of knowledge with respect to the
inaccuracy at the time the  representation or warranty was made, such inaccuracy
shall be deemed a breach of the  applicable  representation  or  warranty.  Upon
discovery  by the Seller,  the  Servicer,  any  Subservicer,  the Trustee or the
Certificate  Insurer of a breach of any of such  representations  and warranties
which  materially  and adversely  affects the value of the Mortgage Loans or the
interest of the  Certificateholders,  or which materially and adversely  affects
the  interests  of the  Certificate  Insurer  or the  Certificateholders  in the
related Mortgage Loan in the case of a representation and warranty relating to a
particular Mortgage Loan  (notwithstanding that such representation and warranty
was made to the Seller's  best  knowledge),  the party  discovering  such breach
shall give prompt written notice to the others. Subject to the last paragraph of
this Section 3.3,  within 60 days of the earlier of its discovery or its receipt
of notice  of any  breach  of a  representation  or  warranty,  pursuant  to the
Purchase and Sale  Agreement,  the Seller shall be required to (i) promptly cure
such breach in all material  respects,  (ii)  purchase such Mortgage Loan on the
next  succeeding  Servicer  Remittance  Date,  in the  manner  and at the  price
specified  in Section  2.4(b) (in which case the  Mortgage  Loan shall  become a
Deleted Mortgage Loan),  (iii) remove such Mortgage Loan from the Trust Fund (in
which  case  the  Mortgage  Loan  shall  become a  Deleted  Mortgage  Loan)  and
substitute one or more Qualified Substitute Mortgage Loans; provided, that, such
substitution  is  effected  not later than the date which is two years after the
Startup Date or at such later date, if the Trustee and the  Certificate  Insurer
receive an Opinion of  Counsel  to the effect  that such  substitution  will not
constitute a prohibited  transaction for the purposes of the REMIC provisions of
the Code or cause the 1997-1 REMIC to fail to qualify as a REMIC at any time any
Certificates are outstanding.  Pursuant to the Purchase and Sale Agreement,  any
such  substitution  shall  be  accompanied  by  payment  by  the  Seller  of the
Substitution Adjustment,  if any, to the Servicer to be deposited in the Trustee
Collection Account.

     (b) As to any  Deleted  Mortgage  Loan for which the Seller  substitutes  a
Qualified  Substitute  Mortgage  Loan or Loans,  the  Seller  shall be  required
pursuant to the  Purchase  and Sale  Agreement  to effect such  substitution  by
delivering to the Trustee a certification in the form attached hereto as Exhibit
H,  executed by a  Servicing  Officer and the  documents  described  in Sections
2.3(a)(i)-(vi) for such Qualified Substitute Mortgage Loan or Loans.


                                       62
<PAGE>

     (c) The  Servicer  shall  deposit in the  Collection  Account all  payments
received in connection  with such  Qualified  Substitute  Mortgage Loan or Loans
after the date of such  substitution.  Monthly Payments received with respect to
Qualified  Substitute  Mortgage Loans on or before the date of substitution will
be retained by the Seller.  The Trust Fund will own all payments received on the
Deleted  Mortgage  Loan on or before  the date of  substitution,  and the Seller
shall  thereafter  be entitled to retain all  amounts  subsequently  received in
respect of such Deleted Mortgage Loan. The Servicer shall give written notice to
the Trustee and the Certificate  Insurer that such  substitution has taken place
and 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. Upon such substitution,  such Qualified
Substitute  Mortgage  Loan or  Loans  shall  be  subject  to the  terms  of this
Agreement in all respects.

     (d) It is  understood  and agreed  that the  obligations  of the Seller set
forth  in  Sections  2.5 and 3.4 of the  Purchase  and Sale  Agreement  to cure,
purchase,  substitute or otherwise  pay amounts to the Trust or the  Certificate
Insurer for a defective  Mortgage  Loan as provided in such Sections 2.5 and 3.4
constitute  the sole remedies of the Trustee,  the  Certificate  Insurer and the
Certificateholders   with  respect  to  a  breach  of  the  representations  and
warranties  of the Seller set forth in Sections  3.1 and 3.2 of the Purchase and
Sale Agreement.  The Trustee shall give prompt written notice to the Certificate
Insurer, Moody's and S&P of any repurchase or substitution made pursuant to this
Section 3.3 or Section 2.4(b) hereof.

     (e) Upon discovery by the Servicer, the Trustee, the Certificate Insurer or
any  Certificateholder  that any Mortgage  Loan does not  constitute a Qualified
Mortgage,  the Person  discovering  such fact shall  promptly  (and in any event
within 5 days of the  discovery)  give written  notice  thereof to the others of
such  Persons.  In  connection  therewith,  pursuant  to the  Purchase  and Sale
Agreement,  the Seller shall be required to repurchase or substitute a Qualified
Substitute  Mortgage  Loan for the affected  Mortgage Loan within 60 days of the
earlier of such discovery by any of the foregoing  parties,  or the Trustee's or
the Seller's  receipt of notice,  in the same manner as it would a Mortgage Loan
for a breach of  representation  or warranty  contained in Section 3.1 or 3.2 of
the Purchase and Sale  Agreement.  The Trustee shall  reconvey to the Seller 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  contained in Section 3.1 or 3.2 of the Purchase and
Sale Agreement.


                                       63
<PAGE>

     Section 3.4  Servicer  Covenants.  The  Servicer  hereby  covenants  to the
Trustee,  the Depositor and the Certificate  Insurer and the  Certificateholders
that as of the Closing Date and during the term of this Agreement:

          (a) The Servicer shall deliver on the Closing Date an opinion from the
     general  counsel or the  corporate  counsel of the  Servicer  as to general
     corporate  matters  in  form  and  substance  reasonably   satisfactory  to
     Underwriter's counsel and counsel to the Certificate Insurer.

          (b) The  Servicer  may in its  discretion  (i)  waive  any  prepayment
     charge,  assumption  fee, late payment charge or other charge in connection
     with a Mortgage Loan, and (ii) arrange a schedule, running for no more than
     180 days after the Due Date for payment of any  installment on any Mortgage
     Note, for the liquidation of delinquent items; provided,  that the Servicer
     shall  not  agree to the  modification  or  waiver  of any  provision  of a
     Mortgage  Loan at a time when such  Mortgage Loan is not in default or such
     default is not imminent, if such modification or waiver would be treated as
     a taxable exchange under Code Section 1001,  unless such exchange would not
     be considered a "prohibited transaction" under the REMIC Provisions.

It is  understood  and agreed that the  covenants  set forth in this Section 3.4
shall survive the delivery of the respective Mortgage Files to the Trustee or to
a custodian, as the case may be, and inure to the benefit of the Trustee and the
Certificate Insurer.

                [Remainder of this page intentionally left blank]


                                       64
<PAGE>

                                   ARTICLE IV

                                The Certificates

     Section  4.1  The   Certificates.   The  Certificates  and  the  Additional
Certificate  shall be  substantially in the forms annexed hereto as, in the case
of the  Class  A-1  Certificate,  Exhibit  B-1,  in the  case of the  Class  A-2
Certificate, Exhibit B-2, in the case of the Class A-3 Certificate, Exhibit B-3,
in the  case of the  Class R  Certificate,  Exhibit  B-4 and in the  case of the
Additional  Certificate,  Exhibit  B-5.  All  Certificates  and  the  Additional
Certificate shall be executed by manual or facsimile  signature on behalf of the
Trustee by an authorized  officer and  authenticated  by the manual or facsimile
signature  of  an  authorized  officer.  Any  Certificates  and  any  Additional
Certificate  bearing the signatures of  individuals  who were at the time of the
execution thereof the authorized officers of the Trustee shall bind the Trustee,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the delivery of such Certificates or Additional Certificates or
did not hold such offices at the date of such Certificates. All Certificates and
the Additional  Certificate  issued  hereunder  shall be dated the date of their
authentication.

     Section 4.2 Registration of Transfer and Exchange of Certificates.  (a) The
Trustee,  as  registrar,  shall  cause to be kept a register  (the  "Certificate
Register") in which, subject to such reasonable regulations as it may prescribe,
the  Trustee  shall  provide  for  the  registration  of  Certificates  and  the
Additional  Certificate and the registration of transfer of Certificates and the
Additional  Certificate.  The  Trustee  is hereby  appointed  registrar  for the
purpose  of  registering  and  transferring   Certificates  and  the  Additional
Certificate,  as herein provided. The Certificate Insurer and the Servicer shall
be entitled to inspect and copy the Certificate  Register and the records of the
Trustee  relating to the  Certificates  and the  Additional  Certificate  during
normal business hours upon reasonable notice.

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

     (c) Every Certificate and Additional  Certificate  presented or surrendered
for  registration  of  transfer  or  exchange  shall  be  duly  endorsed,  or be
accompanied by a written instrument of transfer in form satisfactory to the


                                       65
<PAGE>

Trustee  duly  executed  by the Holder or holder  thereof or his  attorney  duly
authorized in writing.  Every Certificate shall include a statement of insurance
provided by the Certificate Insurer.

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

     (e) It is intended  that the Class A  Certificates  be  registered so as to
participate  in a global  book-entry  system with the  Depository,  as set forth
herein.  The Class A-1 Certificates  shall,  except as otherwise provided in the
next  paragraph,  be initially  issued in the form of a single fully  registered
Class  A-1  Certificate  with a  denomination  equal to the  Original  Class A-1
Principal  Balance.  The  Class A-2  Certificates  shall,  except  as  otherwise
provided  in the next  paragraph,  be  initially  issued in the form of a single
fully registered Class A-2 Certificate with a denomination equal to the Original
Class  A-2  Principal  Balance.  The  Class A-3  Certificates  shall,  except as
otherwise  provided in the next paragraph,  be initially issued in the form of a
single fully registered  Class A-3 Certificate with a denomination  equal to the
Original Class A-3 Principal  Balance.  Upon initial issuance,  the ownership of
each such Class A Certificate shall be registered in the Certificate Register in
the name of Cede & Co., or any successor thereto, as nominee for the Depository.
The Depositor  and the Trustee are hereby  authorized to execute and deliver the
Representation Letter with the Depository.  With respect to Class A Certificates
registered in the Certificate  Register in the name of Cede & Co., as nominee of
the Depository,  the Depositor,  the Seller,  the Servicer,  the Trustee and the
Certificate  Insurer  shall have no  responsibility  or  obligation to Direct or
Indirect  Participants or beneficial owners for which the Depository holds Class
A  Certificates  from  time  to  time  as a  Depository.  Without  limiting  the
immediately  preceding sentence,  the Depositor,  the Seller, the Servicer,  the
Trustee and the Certificate  Insurer shall have no  responsibility or obligation
with respect to (i) the accuracy of the records of the  Depository,  Cede & Co.,
or any Direct or Indirect  Participant  with respect to any Ownership  Interest,
(ii) the  delivery to any Direct or Indirect  Participant  or any other  Person,
other  than a  Certificateholder,  of any  notice  with  respect  to the Class A
Certificates  or (iii) the payment to any Direct or Indirect  Participant or any
other Person, other than a


                                       66
<PAGE>

Certificateholder,  of any amount with respect to any  distribution of principal
or   interest   on  the  Class  A   Certificates.   No  Person   other   than  a
Certificateholder   shall  receive  a  certificate   evidencing   such  Class  A
Certificate. Upon delivery by the Depository to the Trustee of written notice to
the effect that the  Depository  has  determined  to substitute a new nominee in
place of Cede & Co.,  and subject to the  provisions  hereof with respect to the
payment of interest by the mailing of checks or drafts to the Certificateholders
appearing as  Certificateholders  at the close of business on a Record Date, the
mane  "Cede & Co." in this  Agreement  shall  refer to such new  nominee  of the
Depository.

     (f) In the  event  that (i) the  Depository  or the  Servicer  advises  the
Trustee in writing that the Depository is no longer willing or able to discharge
properly  its  responsibilities  as nominee and  depository  with respect to the
Class A  Certificates  and the Servicer or the  Depository is unable to locate a
qualified  successor or (ii) the Trustee at its sole option  elects to terminate
the book-entry system through the Depository,  the Class A Certificates shall no
longer be restricted to being registered in the Certificate Register in the name
of Cede & Co. (or a  successor  nominee) as nominee of the  Depository.  At that
time,  the  Servicer  may  determine  that  the  Class A  Certificates  shall be
registered in the name of and deposited with a successor  depository operating a
global  book-entry  system,  as  may be  acceptable  to the  Servicer,  or  such
depository's  agent or  designee  but,  if the  Servicer  does not  select  such
alternative  global  book-entry  system,  then the Class A  Certificates  may be
registered in whatever  name or names  Certificateholders  transferring  Class A
Certificates  shall  designate,   in  accordance  with  the  provisions  hereof;
provided,  however,  that any such reregistration shall be at the expense of the
Servicer.

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

     (h)  No  transfer,  sale,  pledge  or  other  disposition  of any  Class  R
Certificate  shall  be made  unless  such  disposition  is made  pursuant  to an
effective  registration  statement  under the Securities Act of 1933, as amended
and effective  registration or  qualification  under applicable state securities
laws or "Blue Sky" laws, or is made in a


                                       67
<PAGE>

transaction that does not require such  registration or  qualification.  None of
the Servicer,  the Depositor,  the Seller or the Trustee is obligated under this
Agreement to register the  Certificates  under the  Securities  Act of 1933,  as
amended or any other securities law or to take any action not otherwise required
under this Agreement to permit the transfer of the Class R Certificates  without
such  registration  or  qualification.  Any such  Certificateholder  desiring to
effect such transfer shall, and does hereby agree to, indemnify the Trustee, the
Depositor,  the Seller,  the Servicer and the  Certificate  Insurer  against any
liability  that may  result  if the  transfer  is not  exempt  or is not made in
accordance with such applicable  federal and state laws.  Promptly after receipt
by an indemnified  party under this paragraph 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  paragraph,   notify  the
indemnifying party in writing of the commencement  thereof;  but the omission so
to notify the indemnifying party will not relieve it from any liability which it
may have to any indemnified  party otherwise than under this paragraph.  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 appoint counsel reasonably satisfactory to such indemnified party to
represent the indemnified party in such action;  provided,  however, that 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 and/or  other  indemnified
parties  which  are  in  conflict  with  or  contrary  to the  interests  of the
indemnifying  party,  the  indemnified  party or parties shall have the right to
select  separate  counsel to defend  such  action on behalf of such  indemnified
party or parties.  Upon  receipt of notice from the  indemnifying  party to such
indemnified  party of its  election so to appoint  counsel to defend such action
and approval by the indemnified  party of such counsel,  the indemnifying  party
will not be liable to such indemnified  party under this paragraph for any legal
or other expenses  subsequently incurred by such indemnified party in connection
with the defense  thereof unless (i) the  indemnified  party shall have employed
separate  counsel in accordance with the proviso of the next preceding  sentence
(it being understood,  however,  that the indemnifying party shall not be liable
for the expenses of more than one separate  counsel for any indemnified  party),
(ii) the indemnifying party shall not have employed counsel  satisfactory to the
indemnified  party to represent the  indemnified  party within a reasonable time
after notice of commencement of the action or (iii) the  indemnifying  party has
authorized the employment of counsel for the indemnified party at the expense of
the indemnifying party. Under no


                                       68
<PAGE>

circumstances shall the indemnified party enter into a settlement agreement with
respect to any  lawsuit,  claim or other  proceeding  without the prior  written
consent of the indemnifying party.

     (i) Each Person who has or who acquires any Ownership Interest in a Class R
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest  to have  agreed to be bound by the  following  provisions  and to have
irrevocably  appointed the Servicer or its designee as its  attorney-in-fact  to
negotiate the terms of any  mandatory  sale under  subclause  (vii) below and to
execute all  instruments  of transfer  and to do all other  things  necessary in
connection  with any such sale,  and the  rights of each  Person  acquiring  any
Ownership  Interest  in a Class  R  Certificate  are  expressly  subject  to the
following provisions:

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

          (ii)  In  connection  with  any  proposed  Transfer  of any  Ownership
     Interest in a Class R  Certificate,  the Trustee shall require  delivery to
     it, and shall not register the  Transfer of any Class R  Certificate  until
     its receipt of, an  affidavit  and  agreement (a  "Transfer  Affidavit  and
     Agreement")  attached  hereto as  Exhibit I from the  proposed  Transferee,
     representing and warranting,  among other things, that such Transferee is a
     Permitted  Transferee,  that it is not acquiring its Ownership  Interest in
     the Class R Certificate  that is the subject of the proposed  Transfer as a
     nominee,  trustee  or  agent  for  any  Person  that  is  not  a  Permitted
     Transferee,  that for so long as it retains  its  Ownership  Interest  in a
     Class R Certificate, it will endeavor to remain a Permitted Transferee, and
     that it has reviewed the provisions of this Section 4.2(i) and agrees to be
     bound by them.

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


                                       69
<PAGE>

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

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

          (vi) The Trustee will register the Transfer of any Class R Certificate
     only if it shall have  received the Transfer  Affidavit and  Agreement.  In
     addition,  no  Transfer of a Class R  Certificate  shall be made unless the
     Trustee shall have received a representation  letter,  the form of which is
     attached hereto as Exhibit N from the Transferee of such Certificate to the
     effect  that  such  Transferee  is a  United  States  Person  and  is not a
     "disqualified organization" (as defined in Section 860E(e)(5) of the Code).

          (vii) Any attempted or purported transfer of any Ownership Interest in
     a Class R  Certificate  in violation of the  provisions of this Section 4.2
     shall be absolutely null and void and shall vest no rights in the purported
     transferee.  If any purported transferee shall become a Holder of a Class R
     Certificate  in violation of the  provisions  of this Section 4.2, then the
     last  preceding  Permitted  Transferee  shall be  restored to all rights as
     Holder thereof  retroactive to the date of registration of transfer of such
     Class R Certificate.  The Trustee shall notify the Servicer upon receipt of
     written notice or discovery by a Responsible  Officer that the registration
     of  transfer of a Class R  Certificate  was not in fact  permitted  by this
     Section 4.2. Knowledge shall not


                                       70
<PAGE>

     be imputed to the Trustee with respect to an impermissible  transfer in the
     absence of such a written notice or discovery by a Responsible Officer. The
     Trustee shall be under no liability to any Person for any  registration  of
     transfer of a Class R  Certificate  that is in fact not  permitted  by this
     Section  4.2 or for  making any  payments  due on such  Certificate  to the
     Holder thereof or taking any other action with respect to such Holder under
     the  provisions  of this  Agreement so long as the transfer was  registered
     after receipt of the related Transfer  Affidavit and Transfer  Certificate.
     The Trustee shall be entitled, but not obligated to recover from any Holder
     of a Class R Certificate that was in fact not a Permitted Transferee at the
     time it became a Holder or, at such subsequent time as it became other than
     a Permitted  Transferee,  all payments made on such Class R Certificate  at
     and after either such time.  Any such  payments so recovered by the Trustee
     shall be paid and delivered by the Trustee to the last preceding  Holder of
     such Certificate.

          (viii) If any purported  transferee shall become a Holder of a Class R
     Certificate in violation of the  restrictions in this Section 4.2, then the
     Servicer or its designee shall have the right, without notice to the Holder
     or any  prior  Holder of such  Class R  Certificate,  to sell such  Class R
     Certificate to a purchaser selected by the Servicer or its designee on such
     reasonable terms as the Servicer or its designee may choose. Such purchaser
     may be the Servicer  itself or any Affiliate of the Servicer.  The proceeds
     of such sale, net of  commissions,  expenses and taxes due, if any, will be
     remitted by the Servicer to the last preceding purported transferee of such
     Class R Certificate,  except that in the event that the Servicer determines
     that the  Holder or any prior  Holder of such  Class R  Certificate  may be
     liable for any amount due under this Section 4.2 or any other  provision of
     this Agreement,  the Servicer may withhold a corresponding amount from such
     remittance as security for such claim. The terms and conditions of any sale
     under this subclause  (viii) shall be determined in the sole  discretion of
     the  Servicer  or its  designee,  and it shall not be liable to any  Person
     having an Ownership  Interest in a Class R  Certificate  as a result of its
     exercise of such discretion.


                                       71
<PAGE>

          (ix) The  provisions  of Section  4.2(i) may be modified,  added to or
     eliminated,  provided  that there shall have been  delivered to the Trustee
     and the  Certificate  Insurer an Opinion of Counsel to the effect that such
     modification  of,  addition to or elimination of such  provisions  will not
     cause the  1997-1  REMIC to cease to  qualify as a REMIC and will not cause
     (x) the 1997-1  REMIC to be subject  to an  entity-level  tax caused by the
     Transfer of any  Ownership  Interest in a Class R  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-related  tax caused by the
     Transfer of an Ownership  Interest in a Class R Certificate to a Percentage
     that is not a Permitted Transferee.

          (x) No transfer of a Class R Certificate or any interest therein shall
     be made to any  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"),  unless  the  prospective  transferee  of such  Class R
     Certificate  provides the Servicer and the Trustee with a certification  of
     facts and, at the prospective  transferee's  expense, an Opinion of Counsel
     which  establish to the  satisfaction  of the Servicer and the Trustee that
     such  transfer  will not result in a  violation  of Section 406 of ERISA or
     Section  4975 of the Code or cause the Servicer or the Trustee to be deemed
     a fiduciary of such Plan or result in the imposition of an excise tax under
     Section  4975 of the Code.  In the  absence of their  having  received  the
     certification of facts or Opinion of Counsel  contemplated by the preceding
     sentence,  the  Trustee and the  Servicer  shall  require  the  prospective
     transferee of any Class R Certificate  to certify (in the form of Exhibit K
     hereto) that (A) it is neither (i) a Plan nor (ii) a Person who is directly
     or  indirectly  purchasing  a Class R  Certificate  on behalf  of, as named
     fiduciary  of, as trustee of, or with  assets,  of a Plan and (B) all funds
     used by such transferee to purchase such Certificates will be funds held by
     it in its general  account which it reasonably  believes do not  constitute
     "plan assets" of any Plan.


                                       72
<PAGE>

          (xi) Subject to the  restrictions  set forth in this  Agreement,  upon
     surrender for  registration of transfer of any Certificate at the office or
     agency of the Trustee  located in New York,  New York,  the  Trustee  shall
     execute,  authenticate and deliver in the name of the designated transferee
     or transferees,  a new Certificate of the same Class and evidencing, in the
     case of a Class  A-1  Certificate,  Class  A-2  Certificate  or  Class  A-3
     Certificate,  the same  Percentage  Interest,  and in any other  case,  the
     equivalent undivided beneficial ownership interest in the related REMIC and
     dated  the date of  authentication  by the  Trustee.  At the  option of the
     Certificateholders, Certificates may be exchanged for other Certificates of
     Authorized Denominations of a like aggregate undivided beneficial ownership
     interest,  upon  surrender  of the  Certificates  to be  exchanged  at such
     office.  Whenever any  Certificates  are so surrendered  for exchange,  the
     Trustee shall execute,  authenticate and deliver the Certificates which the
     Certificateholder  making the  exchange is entitled to receive.  No service
     charge 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.  All  Certificates  surrendered for transfer and
     exchange shall be canceled by the Trustee.

     (j) Upon  reasonable  request of the holder of the Additional  Certificate,
not more frequently than twice annually, and with the consent of the Certificate
Insurer and the Rating Agencies,  the Trustee shall authenticate and deliver one
or more  certificates  or other  instruments  representing  the right to receive
distributions  in respect of Additional  Balances  drawn under the HELOCs to the
date of such request or any portion  thereof.  The rights of any holders of such
certificates or other  instruments  shall have the same priority,  be in lieu of
and in no event  exceed the rights of the Holder of the  Additional  Certificate
immediately  prior  to  such   authentication   and  delivery.   Following  such
authentication  and delivery,  rights  reserved to the Holder of the  Additional
Certificate hereunder, shall be allocated among the holders of such certificates
or other instruments and the Holder of the Additional  Certificate  hereunder as
determined by an executed written agreement between such parties and the Trustee
approved  by the  Certificate  Insurer.  Other  than in  connection  with such a
transfer,  the  Holder  of the  Additional  Certificate  may  not  transfer  its
Ownership Interest or any


                                       73
<PAGE>

portion thereof in such Additional  Certificate and the Holder of the Additional
Certificate  shall retain its obligation under the HELOCs to advance  Additional
Balances to the related Mortgagors.

     Section 4.3 Mutilated,  Destroyed, Lost or Stolen Certificates.  If (a) any
mutilated  Certificate is surrendered  to the Trustee,  or the Trustee  receives
evidence  to  its  satisfaction  of  the  destruction,  loss  or  theft  of  any
Certificate, and (b) there is delivered to the Servicer, the Certificate Insurer
and the Trustee such security or indemnity as may reasonably be required by each
of them to save each of them  harmless,  then,  in the  absence of notice to the
Servicer, the Certificate Insurer and the Trustee that such Certificate has been
acquired by a bona fide purchaser,  the Trustee shall execute,  authenticate and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen  Certificate,  a new  Certificate  of  like  tenor  and  representing  an
equivalent   beneficial   ownership   interest,   but   bearing  a  number   not
contemporaneously  outstanding.  Upon the issuance of any new Certificate  under
this  Section 4.3, the Servicer and 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 their fees and expenses connected therewith.  Any duplicate
Certificate  issued pursuant to this Section 4.3 shall  constitute  complete and
indefeasible  evidence of ownership in the Trust Fund, as if originally  issued,
whether or not the mutilated,  destroyed,  lost or stolen  Certificate  shall be
found at any time.

     Section  4.4  Persons  Deemed  Owners.  Prior  to  due  presentation  of  a
Certificate  for  registration  of  transfer  and subject to the  provisions  of
Section  4.2 and  Article  X, the  Servicer,  the  Depositor,  the  Seller,  the
Certificate  Insurer  and the  Trustee  may treat the  Person in whose  name any
Certificate  is registered as the owner of such  Certificate  for the purpose of
receiving  remittances  pursuant  to  Section  6.5 and for  all  other  purposes
whatsoever, and the Servicer, the Depositor, the Seller, the Certificate Insurer
and the Trustee shall not be affected by notice to the contrary.

                [Remainder of this page intentionally left blank]


                                       74
<PAGE>

                                    ARTICLE V

               Administration and Servicing of the Mortgage Loans

     Section 5.1 Appointment of the Servicer.

     (a) Irwin Home  Equity  Corporation  agrees to act as the  Servicer  and to
perform all servicing duties under this Agreement subject to the terms hereof.

     (b) The Servicer  shall service and administer the Mortgage Loans on behalf
of the  Trustee  and the  Certificate  Insurer  and shall  have  full  power and
authority,  acting alone or through one or more Subservicers,  to do 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 the name of a  Subservicer,  may,  and is  hereby
authorized  and empowered by the Trustee to,  execute and deliver,  on behalf of
itself,  the  Certificateholders  and the  Trustee  or any of them,  any and all
instruments of  satisfaction or  cancellation,  or of partial or full release or
discharge  and all other  comparable  instruments,  with respect to the Mortgage
Loans,  the insurance  policies and accounts  related thereto and the properties
subject to the Mortgages. Upon the execution and delivery of this Agreement, and
from time to time as may be required  thereafter,  the Trustee shall furnish the
Servicer  or its  Subservicers  with any  powers  of  attorney  and  such  other
documents as may be necessary or appropriate to enable the Servicer to carry out
its servicing and administrative duties hereunder.

     In servicing  and  administering  the Mortgage  Loans,  the Servicer  shall
employ procedures  consistent with Accepted Servicing  Practices and in a manner
consistent with recovery under any insurance policy required to be maintained by
the Servicer pursuant to this Agreement.

     The Servicer  shall make any Mortgage  Interest  Rate  adjustments  on each
Interest  Adjustment Date in compliance with  applicable  regulatory  adjustable
mortgage loan  requirements and the Mortgage Notes. The Servicer shall establish
procedures to monitor the Interest  Adjustment  Dates in order to assure that it
uses a published  interest rate in determining  an interest rate change,  and it
will comply with those procedures.  In the event a published interest rate is no
longer available,  the Servicer shall choose a new comparable published interest
rate in accordance with the provisions  hereof, of the applicable  Mortgage Note
and of  Accepted  Servicing  Practices,  and shall  provide the  Mortgagor,  the
Trustee and the  Certificate  Insurer with notice of the new published  interest
rate sufficient under law and the Mortgage


                                       75
<PAGE>

Note. The Servicer shall execute and deliver all appropriate notices required by
the applicable  adjustable  mortgage loan laws and  regulations and the Mortgage
Loan Documents regarding such Mortgage Interest Rate adjustments.

     If the Servicer fails to make a timely Mortgage Interest Rate adjustment in
accordance with the terms of the related  Mortgage Notes, the Servicer shall use
its own funds to satisfy any shortage in the  Mortgagor's  remittance so long as
such  shortage  shall  continue;  any such amount paid by the Servicer  shall be
reimbursable  to it from any  subsequent  amounts  collected  on  account of the
related Mortgage Loan with respect to such adjustments.

     Costs incurred by the Servicer in effectuating  the timely payment of taxes
and assessments on the property  securing a Mortgage Note and foreclosure  costs
may be added by the Servicer to the amount owing under such  Mortgage Note where
the terms of such Mortgage Note so permit; provided,  however, that the addition
of any such cost shall not be taken into account for purposes of calculating the
principal  amount of the  Mortgage  Note and the  Mortgage  Loan  secured by the
Mortgage  Note or  distributions  to be made to  Certificateholders.  Such costs
shall be  recoverable by the Servicer  pursuant to Section 5.4.  Notwithstanding
any other provision of this  Agreement,  the Servicer shall at all times service
the Mortgage Loans in a manner consistent with the provisions of Sections 5.1(b)
and 5.1(c).

     (c) It is intended that the 1997-1 REMIC formed hereunder shall constitute,
and that the affairs of the REMIC  1995-2 shall be conducted so as to qualify it
as, a "real estate mortgage  investment  conduit" ("REMIC") as defined in and in
accordance with the REMIC  Provisions.  In furtherance of such  intentions,  the
Servicer  covenants and agrees that it shall not take any action or omit to take
any action reasonably within the Servicer's  control and the scope of its duties
more  specifically  set forth herein that would (i) result in a taxable event to
the Holders of the Certificates or endanger the REMIC status of the 1997-1 REMIC
or (ii) result in the  imposition on the 1997-1 REMIC or the Trust Fund of a tax
on  "prohibited  transactions"  (either  clause (i) or (ii) shall be an "Adverse
REMIC Event.") The Servicer shall not take any action 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, and the Servicer shall have
no liability hereunder for any action taken by it in accordance with the written
instruments of the Trustee. In addition, prior to taking any action with respect
to the  Trust  Fund  that is not  expressly  permitted  under  the terms of this
Agreement,


                                       76
<PAGE>

the Servicer  will consult with the Trustee or its designee and the  Certificate
Insurer, in writing,  with respect to whether such action could cause an Adverse
REMIC Event to 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.  At all times as may be required by the
Code, the Servicer shall use its best efforts to ensure that  substantially  all
of the assets of the Trust will 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.  In the  event  any  specified  time  period  or other
requirement  set forth in this Agreement in respect of compliance with the REMIC
Provisions  becomes  inconsistent  with the REMIC  Provisions as the same may be
amended,  such specified time period or other  requirement  shall also be deemed
amended to comply with the  requirements  of this  Section,  unless such amended
time period or other  requirements  shall be less protective of the interests of
the Certificateholders and the Certificate Insurer, in which case, to the extent
consistent  with the REMIC  Provisions,  the former time  period or  requirement
shall continue in force.

     (d)  Subject  to  Section  5.12,  the  Servicer  is hereby  authorized  and
empowered   to  execute   and   deliver  on  behalf  of  the  Trustee  and  each
Certificateholder,  all  instruments  of  satisfaction  or  cancellation,  or of
partial or full release,  discharge and all other comparable  instruments,  with
respect to the Mortgage Loans and with respect to the Mortgaged  Properties.  If
reasonably  required by the  Servicer,  each  Certificateholder  and the Trustee
shall  execute any powers of attorney  furnished  to the Trustee by the Servicer
and other documents necessary or appropriate to enable the Servicer to carry out
its servicing and administrative duties under this Agreement.

     (e) On and after such time as the Trustee  receives the  resignation of, or
notice of the removal of, the  Servicer  from its rights and  obligations  under
this Agreement,  and with respect to resignation pursuant to Section 5.23, after
receipt by the  Trustee  and the  Certificate  Insurer of the Opinion of Counsel
required  pursuant to Section 5.23, the Trustee or its designee  approved by the
Certificate  Insurer  shall  assume  all of the rights  and  obligations  of the
Servicer, subject to Section 7.2 hereof. The Servicer shall, upon request of the
Trustee but at the expense of the Servicer, deliver to the Trustee all documents
and  records  relating  to the  Mortgage  Loans  and an  accounting  of  amounts
collected  and held by the Servicer and otherwise use its best efforts to effect
the orderly and efficient  transfer of servicing  rights and  obligations to the
assuming party.


                                       77
<PAGE>

     (f) The Servicer shall deliver a list of Servicing  Officers to the Trustee
and the  Certificate  Insurer by the Closing Date,  which list may, from time to
time, be amended,  modified or  supplemented  by the subsequent  delivery to the
Trustee  and the  Certificate  Insurer  of any  superseding  list  of  Servicing
Officers.

     Section 5.2 Subservicing  Agreements Between the Servicer and Subservicers.
(a) The Servicer may,  subject to the prior written  approval of the Certificate
Insurer (except as between the Servicer and the Trustee, as Subservicer),  enter
into   Subservicing   Agreements  with   Subservicers   for  the  servicing  and
administration  of the  Mortgage  Loans and for the  performance  of any and all
other activities of the Servicer hereunder. Each Subservicer shall be either (i)
a depository  institution  the accounts of which are insured by the FDIC or (ii)
another  entity  that  engages in the  business  of  originating,  acquiring  or
servicing loans, and in either case shall be authorized to transact  business in
the state or states where the related Mortgaged  Properties it is to service are
situated.   In  addition,   each   Subservicer  will  obtain  and  preserve  its
qualifications  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 and any of the Mortgage Loans
and  to  perform  or  cause  to  be  performed  its  duties  under  the  related
Subservicing  Agreement which shall provide that the Subservicer's  rights shall
automatically  terminate upon the  termination,  resignation or other removal of
the Servicer under this Agreement.  Each account used by any Subservicer for the
deposit of payments on any of the Mortgage Loans shall be an Eligible Account.

     (b)  Notwithstanding any Subservicing  Agreement,  any of the provisions of
this Agreement relating to agreements or arrangements between the Servicer and a
Subservicer  or reference to actions taken  through a Subservicer  or otherwise,
the Servicer  shall remain  obligated and primarily  liable to the Trustee,  the
Certificate   Insurer  and  the   Certificateholders   for  the   servicing  and
administering  of the Mortgage  Loans in accordance  with the provisions of this
Agreement  without  diminution of such obligation or liability by virtue of such
Subservicing Agreements or arrangements or by virtue of indemnification from the
Subservicer and to the same extent and under the same terms and conditions as if
the Servicer  alone were servicing and  administering  the Mortgage  Loans.  For
purposes  of this  Agreement,  the  Servicer  shall be deemed  to have  received
payments on Mortgage Loans when the Subservicer has received such payments.

     In the event the  Servicer  shall for any reason no longer be the  Servicer
(including by reason of an Event of


                                       78
<PAGE>

Default), the Trustee or its designee may, with the prior written consent of the
Certificate  Insurer,  or shall,  at the direction of the  Certificate  Insurer,
either (i) assume all of the rights and  obligations  of the Servicer under each
Subservicing  Agreement  that  the  Servicer  may  have  entered  into  or  (ii)
notwithstanding  anything to the contrary  contained  in each such  Subservicing
Agreement,  terminate the related  Subservicer without being required to pay any
fee in connection therewith.

     Section  5.3  Collection  of Certain  Mortgage  Loan  Payments;  Collection
Account.  (a) The  Servicer  shall use its best  efforts to collect all payments
called for under the terms and provisions of the Mortgage  Loans,  and shall, to
the extent such  procedures  shall be  consistent  with this  Agreement  and any
applicable primary mortgage insurance policy,  follow such collection procedures
as shall constitute Accepted Servicing Practices.

     The Servicer  shall  establish  and maintain in the name of the Trustee two
Collection Accounts  (collectively,  the "Collection Account"), in trust for the
benefit of the Holders of the Certificates,  the Additional Certificates and the
Certificate  Insurer,  one of which shall be established and maintained with the
Trustee (the "Trustee Collection Account").  The Servicer shall promptly provide
notice to the  Certificate  Insurer,  the Trustee and each Rating  Agency of any
creation and establishment of a Collection  Account  hereunder.  Each Collection
Account  shall be  established  and  maintained  as an Eligible  Account and one
Collection  Account may be maintained at the Bank of the West.  The  Certificate
Insurer,  in its  sole  discretion,  may  direct  the  Servicer  to  close  such
Collection  Account  and to  establish  and  maintain a  replacement  Collection
Account  that is an Eligible  Account.  Neither the  Collection  Account nor the
Trustee Collection Account constitute assets of the 1997-1 REMIC.

     On the Closing Date, the Servicer  shall deposit in the Trustee  Collection
Account any amounts  representing  the principal  portion of Monthly Payments on
the Mortgage Loans made in respect of the June 15, 1997 Due Date and received on
or prior to the  Cut-Off  Date.  On the  third  Business  Day prior to the first
Remittance  Date, the Servicer shall have deposited into the Trustee  Collection
Account all of the following  collections  and payments  received or made by the
Servicer  in respect  of monies  due under the  Mortgage  Loans  (other  than in
respect of  interest  on the  Mortgage  Loans  accrued on or before the Due Date
immediately  preceding the Cut-Off Date), and shall, on a daily basis thereafter
(except as otherwise  provided  herein),  deposit such  collections and payments
into the Collection Account:


                                       79
<PAGE>

          (i) all  payments  received  after  the  Cut-Off  Date on  account  of
     principal on the Mortgage Loans and all Principal Prepayments, Curtailments
     and all Net REO Proceeds collected after the Cut-Off Date;

          (ii) all  payments  received  after the  Cut-Off  Date on  account  of
     interest  on the  Mortgage  Loans  (other than  payments  of interest  that
     accrued on each Mortgage Loan up to and including the Due Date  immediately
     preceding the Cut-Off Date);

          (iii) all Net Liquidation Proceeds;

          (iv) all Insurance Proceeds;

          (v) all Released Mortgaged Property Proceeds;

          (vi) any amounts  payable in  connection  with the  repurchase  of any
     Mortgage  Loan and the amount of any  Substitution  Adjustment  pursuant to
     Sections 2.4 and 3.3 hereof; and

          (vii) any amount expressly  required to be deposited in the Collection
     Account or Trustee Collection Account in accordance with certain provisions
     of this Agreement,  including, without limitation amounts in respect of the
     termination  of the Trust Fund  (which  shall be  deposited  in the Trustee
     Collection  Account),  and amounts  referenced in Sections 2.4(b),  3.3(a),
     3.3(c), 5.6, and 6.6(d) of this Agreement;

provided,  however, that the Servicer shall be entitled, at its election, either
(a) to  withhold  and to pay to itself  the  applicable  Servicing  Fee from any
payment on account of interest or other recovery (including Net REO Proceeds) as
received and prior to deposit of such payments in the Collection  Account or (b)
to withdraw the applicable  Servicing Fee from the Collection  Account after the
entire payment or recovery has been deposited therein;  provided,  further, that
with respect to any payment of interest received by the Servicer in respect of a
Mortgage  Loan  (whether  paid  by the  Mortgagor  or  received  as  Liquidation
Proceeds, Insurance Proceeds or otherwise) which is less than the full amount of
interest then due with respect to such Mortgage Loan,  only that portion of such
payment that bears the same  relationship to the total amount of such payment of
interest as the rate used to determine  the  Servicing Fee bears to the Mortgage
Interest  Rate borne by such  Mortgage  Loan shall be allocated to the Servicing
Fee with respect to such Mortgage Loan. All


                                       80
<PAGE>

other  amounts shall be deposited in the  Collection  Account not later than the
Business  Day  following  the day of receipt  and posting by the  Servicer.  All
amounts  collected in respect of the Mortgage Loans and on deposit in each Local
Collection  Account  shall be  transferred  on a regular  monthly basis into the
Trustee Collection Account.  Notwithstanding any regularly scheduled transfer of
funds to the Trustee  Collection  Account,  the Servicer shall, not later than 3
Business Days prior to each Remittance  Date transfer to the Trustee  Collection
Account all funds in each Local  Collection  Account  that are to be included in
the Servicer  Remittance  Amount on the  Servicer  Remittance  Date  immediately
preceding the Remittance Date.

     The Servicer shall direct,  in writing,  the institution  maintaining  each
Collection Account and the Trustee Collection Account to invest the funds in the
Collection  Account or Trustee Collection  Account,  as the case may be, only in
Permitted Investments. No Permitted Investment shall be sold or disposed of at a
gain prior to maturity  unless the  Servicer  has obtained an Opinion of Counsel
(at the  Servicer's  expense) that such sale or  disposition  will not cause the
Trust  Fund to be  subject  to the tax on income  from  prohibited  transactions
imposed by Code Section  860F(a)(1),  otherwise subject the Trust Fund to tax or
cause the 1997-1 REMIC to fail to qualify as a REMIC. All income (other than any
gain  from a sale  or  disposition  of the  type  referred  to in the  preceding
sentence)  realized from any such Permitted  Investment shall be for the benefit
of the Servicer as additional servicing  compensation.  The amount of any losses
incurred in respect of any such investments shall be deposited in the Collection
Account by the Servicer out of its own funds immediately as realized.

     The foregoing  requirements for deposit in the Collection  Account shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the  foregoing,  payments  in the  nature  of  those  described  in the  last
paragraph of Section 5.14 and payments in the nature of prepayment charges, late
payment  charges or assumption fees need not be deposited by the Servicer in the
Collection Account.  Notwithstanding  any provision herein to the contrary,  the
Servicer  shall not deposit in any  Collection  Account,  including  the Trustee
Collection  Account,  any amount  other than  amounts  required to be  deposited
therein in accordance with the terms of this  Agreement,  and the Servicer shall
have the right at all times to transfer funds from the Collection Account to the
Trustee  Collection  Account.  All  funds  deposited  by  the  Servicer  in  the
Collection  Account and the Trustee Collection Account shall be held therein for
the  account  of the  Trustee  in  trust  for  the  Certificateholders  and  the
Certificate  Insurer until disbursed in accordance with Section 6.1 or withdrawn
in accordance with Section 5.4.


                                       81
<PAGE>

     (b) Prior to the time of their required deposit in the Collection  Account,
all amounts  required to be deposited  therein may be deposited in an account in
the name of Servicer,  provided  that such account is an Eligible  Account.  All
such  funds  shall be held by the  Servicer  in  trust  for the  benefit  of the
Certificateholders and the Certificate Insurer pursuant to the terms hereof.

     (c) The  Collection  Account may, upon written notice by the Trustee to the
Certificate  Insurer,  be transferred to a different  depository so long as such
transfer is to an Eligible Account.

     Section 5.4 Permitted  Withdrawals from the Collection  Account and Trustee
Collection  Account.  The  Servicer is hereby  authorized  by the Trustee  (such
authorization to be revocable by the Trustee at any time), from time to time, to
make  withdrawals  from the Collection  Account or, as  applicable,  the Trustee
Collection Account but only for the following purposes:

     (a) to reimburse  itself from any funds in the  Collection  Account and the
Trustee  Collection  Account  for any  accrued  unpaid  Servicing  Fees  and for
unreimbursed  Periodic Advances and Servicing Advances.  The Servicer's right to
reimbursement  for unpaid  Servicing Fees and  unreimbursed  Servicing  Advances
shall be limited to late  collections on the related  Mortgage  Loan,  including
Liquidation Proceeds,  Released Mortgaged Property Proceeds,  Insurance Proceeds
and such other amounts on deposit in the Collection  Account as may be collected
by the Servicer from the related Mortgagor or otherwise relating to the Mortgage
Loan in respect of which such  unreimbursed  amounts  are owed.  The  Servicer's
right to reimbursement  for unreimbursed  Periodic  Advances shall be limited to
late  collections of interest on any Mortgage Loan and to  Liquidation  Proceeds
and Insurance Proceeds on related Mortgage Loans;

     (b) to reimburse itself for any Periodic Advances  determined in good faith
to have become Nonrecoverable  Advances,  such reimbursement to be made from any
funds in the Collection Account and the Trustee Collection Account;

     (c) to  withdraw  from the  Collection  Account or the  Trustee  Collection
Account any Preference Amount received from a Mortgagor;

     (d) to withdraw any funds  deposited in the  Collection  Account or Trustee
Collection Account that were mistakenly deposited therein;


                                       82
<PAGE>

     (e) to  withdraw  from the  Collection  Account or the  Trustee  Collection
Account  any funds  needed to pay  itself  Servicing  Compensation  pursuant  to
Section 5.14 hereof to the extent not retained or paid  pursuant to Section 5.3,
5.4 or 5.14;

     (f) to  withdraw  from the  Collection  Account or the  Trustee  Collection
Account to pay to the Seller  with  respect to each  Mortgage  Loan or  property
acquired in respect  thereof that has been  repurchased or replaced  pursuant to
Section 2.4 or 3.3 or to pay to itself  with  respect to each  Mortgage  Loan or
property acquired in respect thereof that has been purchased pursuant to Section
8.1 all amounts  received  thereon and not  required  to be  deposited  into the
Collection  Account  or the  Trustee  Collection  Account  as a  result  of such
repurchase or replacement;

     (g) subject to the provisions of Section 5.20, to reimburse itself from the
Collection  Account or the Trustee  Collection  Account  for (i)  Nonrecoverable
Advances  that are not,  with  respect to  aggregate  Servicing  Advances on any
single Mortgage Loan or REO Property, in excess of the Trust Balance thereof and
(ii) for amounts to be reimbursed to the Servicer pursuant to Section 5.21;

     (h) to  withdraw  from the  Collection  Account or the  Trustee  Collection
Account to pay to the Seller with respect to each Mortgage  Loan the excess,  if
any, of (i)  interest  accrued and unpaid on such  Mortgage  Loan on the Cut-Off
Date,  over  (ii)  interest  on such  Mortgage  Loan  from the Due Date for such
Mortgage Loan immediately preceding the Cut-Off Date to the Cut-Off Date;

     (i) to  transfer  funds  from  the  Collection  Account  into  the  Trustee
Collection  Account and to withdraw  funds from the  Collection  Account and the
Trustee Collection Account necessary to make deposits to the Certificate Account
(which shall include the Trustee Fee) in the amounts and in the manner  provided
for in Section 6.1 hereof;

     (j) to pay itself any interest  earned on or investment  income earned with
respect to funds in the Collection Account or Trustee Collection Account;

     (k) to withdraw from the Collection  Account,  any amount deposited therein
that is  allocable  to an  Additional  Balance and deposit  such amount into the
Additional Certificate Account; and

     (l) to clear and terminate the  Collection  Account and Trustee  Collection
Account upon the termination of this Agreement.


                                       83
<PAGE>

     The  Servicer  shall  keep and  maintain  a  separate  accounting  for each
Mortgage Loan for the purpose of accounting for withdrawals  from the Collection
Account pursuant to subclause (a).

     Section 5.5 Payment of Taxes,  Insurance and Other Charges. With respect to
each Mortgage  Loan, the Servicer shall  maintain  accurate  records  reflecting
casualty insurance coverage.

     With  respect  to each  Mortgage  Loan as to which the  Servicer  maintains
escrow accounts,  the Servicer shall maintain  accurate  records  reflecting the
status of ground rents, taxes, assessments,  water rates and other charges which
are or may become a lien upon the  Mortgaged  Property and the status of primary
mortgage guaranty  insurance  premiums,  if any, and casualty insurance coverage
and shall obtain,  from time to time,  all bills for the payment of such charges
(including  renewal  premiums)  and shall effect  payment  thereof  prior to the
applicable  penalty or termination  date and at a time  appropriate for securing
maximum  discounts  allowable,  employing  for  such  purpose  deposits  of  the
Mortgagor in any escrow account which shall have been estimated and  accumulated
by the Servicer in amounts  sufficient for such  purposes,  as allowed under the
terms of the Mortgage. To the extent that a Mortgage does not provide for escrow
payments,  the  Servicer  shall,  if it has  received  notice  of a  default  or
deficiency,  monitor  such  payments  to  determine  if  they  are  made  by the
Mortgagor.

     Section 5.6 Maintenance of Casualty Insurance.  For each Mortgage Loan, the
Servicer shall maintain or cause to be maintained, to the extent required by the
related  Mortgage  Loan to be  maintained  by the  Mortgagor,  fire and casualty
insurance with a standard  mortgagee  clause and extended  coverage in an amount
which is not less than the replacement  value of the improvements  securing such
Mortgage Loan or the unpaid principal  balance of such Mortgage Loan,  whichever
is less. If, upon  origination of the Mortgage Loan, the Mortgaged  Property was
in an  area  identified  in  the  Federal  Register  by  the  Federal  Emergency
Management  Agency as having special flood hazards (and such flood insurance has
been made  available)  the Servicer will cause to be  maintained,  to the extent
required by the related Mortgage Loan to be maintained by the Mortgagor, a flood
insurance  policy  meeting the  requirements  of the current  guidelines  of the
Federal Insurance  Administration with a generally acceptable insurance carrier,
in an amount  representing  coverage  not less than the least of (i) the  unpaid
principal  balance of the Mortgage Loan,  (ii) the full  insurable  value of the
Mortgaged Property or (iii) the maximum amount of insurance  available under the
Flood Disaster Protection Act of 1973. With respect to each


                                       84
<PAGE>

Mortgage  Loan,  the Servicer  shall also maintain fire  insurance with extended
coverage and, if applicable,  flood insurance on 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  principal  balance
owing on such Mortgage Loan at the time of such  foreclosure or grant of deed in
lieu of foreclosure plus accrued interest and related Liquidation  Expenses.  It
is understood and agreed that such insurance shall be with insurers  approved by
the  Servicer  and that no  earthquake  or other  additional  insurance is to be
required of any Mortgagor or to be maintained on property acquired in respect of
a defaulted loan, other than pursuant to such applicable laws and regulations as
shall at any time be in force and as shall  require such  additional  insurance.
Pursuant  to Section  5.3,  any  amounts  collected  by the  Servicer  under any
insurance policies  maintained  pursuant to this Section 5.6 (other than amounts
to be applied to the restoration or repair of the related Mortgaged  Property or
released to the Mortgagor in accordance with Accepted Servicing Practices) shall
be deposited  into the  Collection  Account,  subject to withdrawal  pursuant to
Section 5.4. Any cost incurred by the Servicer in maintaining any such insurance
shall be added to the amount  owing under the  Mortgage  Loan where the terms of
the Mortgage Loan so permit;  provided,  however,  that the addition of any such
cost shall not be taken into account for purposes of  calculating  the principal
amount of the Mortgage Note or the Mortgage Loan secured by the Mortgage Note or
the  distributions  to be made to the  Certificateholders.  Such costs  shall be
recoverable  by the  Servicer  pursuant  to Section  5.4.  In the event that the
Servicer shall obtain and maintain a blanket policy issued by an insurer that is
acceptable  to FNMA or  FHLMC,  insuring  against  hazard  losses  on all of the
Mortgage Loans, it shall conclusively be deemed to have satisfied its obligation
as set forth in the first sentence of this Section 5.6, 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 or acquired  property an insurance  policy complying with the
first  sentence of this Section 5.6 and there shall have been a loss which would
have been  covered  by such a policy  had it been  maintained,  be  required  to
deposit from its own funds into the Collection  Account the amount not otherwise
payable under the blanket policy because of such deductible clause.

     Section 5.7 Servicer Account.  In addition to the Collection  Account,  the
Servicer  shall be  permitted to  establish  and  maintain one or more  Servicer
Accounts  (collectively,  the  "Servicer  Account"),  which shall be an Eligible
Account,  in which the Servicer  may deposit all  payments  by, and  collections
from, the Mortgagors received in


                                       85
<PAGE>

connection  with the Mortgage Loans prior to the Servicer's  deposit of all such
funds required to be deposited into the Collection  Account.  Withdrawals may be
made out of such  collections in the Servicer  Account to reimburse the Servicer
for any advances not otherwise  required to be made from the Collection  Account
or for any refunds made by the Servicer of any sums  determined  to be overages,
or to pay any interest owed to Mortgagors on such account to the extent required
by law,  and in order to  terminate  and clear  the  Servicer  Account  upon the
termination of this Agreement upon the termination of the Trust Fund.

     Section 5.8 Fidelity Bond;  Errors and Omissions  Policy.  (a) The Servicer
shall  maintain with a responsible  company,  and at its own expense,  a blanket
fidelity bond (a "Fidelity  Bond") and an errors and omissions  insurance policy
(an "Errors and Omissions  Policy"),  in a minimum amount  acceptable to FNMA or
otherwise  in an  amount  as is  commercially  available  at a cost  that is not
generally  regarded as excessive by industry  standards,  with broad coverage on
all officers,  employees or other persons acting in any capacity  requiring such
persons to handle  funds,  money,  documents or papers  relating to the Mortgage
Loans  ("Servicer  Employees").  Any such fidelity bond and errors and omissions
insurance shall protect and insure the Servicer against losses, including losses
resulting from forgery,  theft,  embezzlement,  fraud,  errors and omissions and
negligent acts of such Servicer Employees. Such fidelity bond shall also protect
and  insure  the  Servicer  against  losses in  connection  with the  release or
satisfaction of a Mortgage Loan without having  obtained  payment in full of the
indebtedness  secured  thereby.  No provision of this Section 5.8 requiring such
fidelity bond and errors and omissions  insurance  shall diminish or relieve the
Servicer from its duties and  obligations as set forth in this  Agreement.  Upon
the request of the Trustee,  the Certificate  Insurer or any  Certificateholder,
the Servicer shall cause to be delivered to the Trustee, such  Certificateholder
or the  Certificate  Insurer a  certified  true copy of such  fidelity  bond and
insurance  policy.  On the Closing  Date,  such bond and insurance is maintained
with certain  underwriters  as may be  specified  in writing to the  Certificate
Insurer and the Trustee,  from time to time. Any such fidelity bond or insurance
policy shall not be canceled or modified in a materially  adverse manner without
written notice to the Trustee and the Certificate Insurer.

     (b) The Servicer  shall be deemed to have complied  with this  provision if
one of its  respective  Affiliates  has  such a  Fidelity  Bond and  Errors  and
Omissions Policy and, by the terms of such fidelity bond and errors and omission
policy, the coverage afforded  thereunder extends to the Servicer.  The Servicer
shall cause each and every Subservicer


                                       86
<PAGE>

for it to maintain a policy of insurance  covering  errors and  omissions  and a
fidelity bond which would meet the  requirements  of Section 5.8(a) hereof.  Any
such  Fidelity  Bond and Errors and  Omissions  Policy  shall not be canceled or
modified  in  a  materially   adverse  manner  without  written  notice  to  the
Certificate Insurer.

     Section 5.9 Collection of Taxes,  Assessments and Other Items. The Servicer
shall  deposit  all  payments  by  Mortgagors  for taxes,  assessments,  primary
mortgage or hazard  insurance  premiums or  comparable  items in the  Collection
Account.  Withdrawals from the Collection  Account may be made to effect payment
of  taxes,  assessments,  primary  mortgage  or  hazard  insurance  premiums  or
comparable  items, to reimburse the Servicer out of related  collections for any
advances made in the nature of any of the foregoing, to refund to any Mortgagors
any sums determined to be overages, or to pay any interest owed to Mortgagors on
such  account to the extent  required by law.  The  Servicer  shall  advance the
payments  referred  to in the first  sentence  of this  Section 5.9 that are not
timely paid by the  Mortgagors  on the date when the tax,  premium or other cost
for which such payment is intended is due, but the Servicer shall be required to
so advance only to the extent that such advances,  in the good faith judgment of
the Servicer, will be recoverable by the Servicer pursuant to Section 5.3 out of
Liquidation Proceeds, Insurance Proceeds or otherwise.

     Section 5.10 Periodic Filings with the Securities and Exchange  Commission;
Additional  Information.  The Trustee  shall prepare or cause to be prepared for
filing with the Commission (other than the initial Current Report on Form 8-K to
be filed by the Depositor in connection  with the issuance of the  Certificates)
any and all reports,  statements and information respecting the Trust and/or the
Certificates required to be filed (as set forth in written instructions received
from the  Depositor  within 10  Business  Days of the Closing  Date),  and shall
solicit any and all proxies of the Certificateholders  whenever such proxies are
required to be solicited,  pursuant to the  Securities  Exchange Act of 1934, as
amended.  The Depositor  shall  promptly  file, and exercise its best efforts to
obtain a favorable  response to, no-action  requests with, or other  appropriate
exemptive relief from, the Commission seeking the usual and customary  exemption
from such reporting requirements granted to issuers of securities similar to the
Certificates.  Fees and expenses  incurred by the Trustee in connection with the
foregoing  shall be reimbursed  pursuant to Section 9.5 and shall not be paid by
the Trust.

     Section 5.11 Enforcement of Due-on-Sale Clauses;  Assumption Agreements. In
any case in which a Mortgaged


                                       87
<PAGE>

Property  is  about  to be  conveyed  by  the  Mortgagor  (whether  by  absolute
conveyance  or by contract of sale,  and  whether or not the  Mortgagor  remains
liable thereon) and the Servicer has knowledge of such  prospective  conveyance,
the  Servicer  shall  effect  assumptions  in  accordance  with the terms of any
due-on-sale  provision  contained in the related Mortgage Note or Mortgage.  The
Servicer shall enforce any due-on-sale provision contained in such Mortgage Note
or Mortgage to the extent the  requirements  thereunder for an assumption of the
Mortgage Loan have not been satisfied to the extent permitted under the terms of
the related  Mortgage  Note,  unless such  provision  is not  exercisable  under
applicable law and governmental  regulations or in the Servicer's judgment, such
exercise is  reasonably  likely to result in legal action by the  Mortgagor,  or
such  conveyance  is in  connection  with a permitted  assumption of the related
Mortgage Loan.  Subject to the foregoing,  the Servicer is authorized to take or
enter into an assumption agreement from or with the Person to whom such property
is about to be conveyed,  pursuant to which such person becomes liable under the
related  Mortgage  Note and,  unless  prohibited  by  applicable  state law, the
Mortgagor remains liable thereon,  provided that the Mortgage Interest Rate with
respect to such  Mortgage  Loan shall  remain  unchanged.  The  Servicer is also
authorized to release the original  Mortgagor  from  liability upon the Mortgage
Loan and substitute  the new Mortgagor as obligor  thereon.  In connection  with
such  assumption or  substitution,  the Servicer  shall apply such  underwriting
standards and follow such  practices and procedures as shall be normal and usual
for mortgage  loans similar to the Mortgage  Loans and as it applies to mortgage
loans owned  solely by it. The  Servicer  shall notify the Trustee that any such
assumption or  substitution  agreement  has been  completed by forwarding to the
Trustee the original copy of such  assumption or substitution  agreement,  which
copy shall be added by the Trustee to the related  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.  In connection
with any such assumption or substitution  agreement,  the Mortgage Interest Rate
of the related Mortgage Note and the payment terms shall not be changed. Any fee
collected by the Servicer for entering  into an assumption  or  substitution  of
liability agreement will be retained by the Servicer as servicing compensation.

     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 conveyance by the
Mortgagor  of the  property  subject  to the  Mortgage  or any  assumption  of a
Mortgage Loan by operation of law which the Servicer in good faith determines it
may be restricted by law


                                       88
<PAGE>

from  preventing,  for any reason  whatsoever,  or if the exercise of such right
would impair or threaten to impair any recovery under any  applicable  insurance
policy or, in the Servicer's  judgment,  be reasonably likely to result in legal
action by the Mortgagor.

     Section 5.12 Realization upon Defaulted Mortgage Loans.  Except as provided
in the last two paragraphs of this Section 5.12, the Servicer  shall,  on behalf
of the Trust,  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  5.3.  In  connection  with such
foreclosure or other  conversion,  the Servicer shall follow Accepted  Servicing
Practices.  The foregoing is subject to the proviso that the Servicer  shall not
be required to expend its own funds in  connection  with any  foreclosure  or to
restore any damaged property unless it shall determine that (i) such foreclosure
and/or  restoration  will increase the proceeds of  liquidation  of the Mortgage
Loan to  Certificateholders  after reimbursement to itself for such expenses and
(ii) such  expenses  will be  recoverable  to it  through  Liquidation  Proceeds
(respecting  which it shall  reimburse  itself  for  such  expense  prior to the
deposit in the  Collection  Account of such  proceeds).  The  Servicer  shall be
entitled to reimbursement of the Servicing Fee and other amounts due it, if any,
to the extent,  but only to the extent,  that  withdrawals  from the  Collection
Account and the Trustee  Collection  Account with respect  thereto are permitted
under Section 5.3.

     The  Servicer  may  foreclose  against the  Mortgaged  Property  securing a
defaulted Mortgage Loan either by foreclosure, by sale or by strict foreclosure,
and in the event a deficiency judgment is available against the Mortgagor or any
other person, may proceed for the deficiency.

     In  the  event  that  title  to  any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of foreclosure (an "REO  Property"),  the deed or
certificate of sale shall be issued to the Trustee, or to the Servicer on behalf
of the Trustee and the Certificateholders.  Notwithstanding any such acquisition
of title and  cancellation of the related  Mortgage Loan, such REO Mortgage Loan
shall be considered to be a Mortgage  Loan held in the  applicable  REMIC of the
Trust Fund until such time as the related  Mortgaged  Property shall be sold and
such REO Mortgage Loan becomes a Liquidated  Mortgage Loan.  Consistent with the
foregoing,  for  purposes  of all  calculations  hereunder,  so long as such REO
Mortgage Loan shall be considered to be an Outstanding Mortgage Loan:


                                       89
<PAGE>

          (i)  Notwithstanding  that the  indebtedness  evidenced by the related
     Mortgage  Note  shall  have been  discharged,  such  Mortgage  Note and the
     related amortization schedule in effect at the time of any such acquisition
     of title (after giving effect to any previous  Curtailments  and before any
     adjustment thereto by reason of any bankruptcy or similar proceeding or any
     moratorium or similar waiver or grace period) shall be assumed to remain in
     effect,  except  that  such  schedule  shall be  adjusted  to  reflect  the
     application  of Net REO  Proceeds  received  in any month  pursuant  to the
     succeeding clause.

          (ii) Net REO  Proceeds  received  in any month shall be deemed to have
     been received first in payment of the accrued interest that remained unpaid
     on the date that such  Mortgage  Loan  became an REO  Mortgage  Loan of the
     applicable REMIC of the Trust Fund, with the excess thereof,  if any, being
     deemed  to have  been  received  in  respect  of the  delinquent  principal
     installments  that  remained  unpaid  on  such  date.  Thereafter,  Net REO
     Proceeds  received  in  any  month  shall  be  applied  to the  payment  of
     installments of principal and accrued interest on such Mortgage Loan deemed
     to be due and payable in  accordance  with the terms of such  Mortgage Note
     and such  amortization  schedule.  If such Net REO Proceeds exceed the then
     Unpaid  REO  Amortization,  the excess  shall be  treated as a  Curtailment
     received in respect of such Mortgage Loan.

          (iii)  The Net REO  Proceeds  allocated  to the  payment  of a related
     Servicing Fee shall be limited to an amount equal to the product of (x) the
     total amount of Net REO Proceeds  allocable to interest  multiplied  by (y)
     the  fraction,  the  numerator of which is the  interest  rate at which the
     Servicing Fee is determined  and the  denominator  of which is the Mortgage
     Interest Rate borne by such Mortgage Loan.

     In the event that a REMIC of the Trust Fund acquires any Mortgaged Property
as aforesaid or otherwise in connection with a default or imminent  default on a
Mortgage Loan,  such Mortgaged  Property shall be disposed of by or on behalf of
such  REMIC  within  two years  after its  acquisition  thereby  unless  (a) the
Servicer  shall have provided to the Trustee an Opinion of Counsel to the effect
that the  holding  by such REMIC of the Trust  Fund of such  Mortgaged  Property
subsequent to two years after its acquisition (and specifying the period


                                       90
<PAGE>

beyond such two-year  period for which the Mortgaged  Property may be held) will
not cause such REMIC to be subject to the tax on prohibited transactions imposed
by Code Section  860F(a)(1),  otherwise  subject such REMIC or the Trust Fund to
tax or cause the applicable REMIC to fail to qualify as a REMIC at any time that
any  Certificates  are  outstanding,  or (b) the Servicer or the Trustee (at the
Servicer's  expense)  shall  have  applied  for,  at least 60 days  prior to the
expiration of such two-year period,  an extension of such two-year period in the
manner contemplated by Code Section 856(e)(3), in which case the two-year period
shall be extended by the  applicable  period.  The Servicer shall further ensure
that the Mortgaged Property is administered so that it constitutes  "foreclosure
property" within the meaning of Code Section  860G(a)(8) at all times,  that the
sale of such property does not result in the receipt by the applicable  REMIC of
the Trust Fund of any income  from  non-permitted  assets as  described  in Code
Section 860F(a)(2)(B),  and that such REMIC does not derive any "net income from
foreclosure property" within the meaning of Code Section 860G(c)(2) with respect
to such property.

     In lieu of foreclosing upon any defaulted  Mortgage Loan, the Servicer may,
in its  discretion,  permit  the  assumption  of such  Mortgage  Loan if, in the
Servicer's  judgment,  such  default is unlikely to be cured and if the assuming
borrower  satisfies  the  Servicer's  underwriting  guidelines  with  respect to
mortgage loans owned by the Servicer.  In connection  with any such  assumption,
the Mortgage  Interest  Rate of the related  Mortgage Note and the payment terms
shall not be changed.  Any fee  collected by the  Servicer for entering  into an
assumption agreement will be retained by the Servicer as servicing compensation.
Alternatively,  the Servicer may  encourage  the  refinancing  of any  defaulted
Mortgage Loan by the Mortgagor.

     Notwithstanding the foregoing, prior to instituting foreclosure proceedings
or  accepting  a  deed-in-lieu  of  foreclosure  with  respect to any  Mortgaged
Property,  the  Servicer  shall  make,  or cause to be made,  inspection  of the
Mortgaged Property in accordance with the Accepted Servicing Practices and, with
respect  to  environmental  hazards,  such  procedures  as are  required  by the
provisions of the FNMA's selling and servicing guide applicable to single-family
homes and in effect on the date hereof.  The Servicer  shall be entitled to rely
upon the  results  of any such  inspection  made by others.  In cases  where the
inspection reveals that such Mortgaged Property is potentially contaminated with
or affected by hazardous  wastes or  hazardous  substances,  the Servicer  shall
promptly  give  written  notice of such  fact to the  Certificate  Insurer,  the
Trustee and each Class A Certificateholder. The Servicer shall not commence


                                       91
<PAGE>

foreclosure  proceedings  or  accept  a  deed-in-lieu  of  foreclosure  for such
Mortgaged Property without obtaining the consent of the Certificate Insurer.

     Section  5.13 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 will be escrowed in a manner  customary  for
such  purposes,  the  Servicer  shall (i)  immediately  deliver to the Trustee a
notice  substantially  in the form of the Request for Release attached hereto as
Exhibit H (which  request  shall  include a  statement  to the  effect  that all
amounts  received  in  connection  with such  payment  which are  required to be
deposited in the applicable Collection Account pursuant to Section 5.3 have been
or shall be so deposited)  and executed by a Servicing  Officer and (ii) request
delivery to it of the Mortgage  File.  Upon receipt of such Request for Release,
the Trustee, or the Custodian on its behalf,  shall promptly release the related
Mortgage  File to the Servicer.  Upon any such payment in full,  the Servicer is
authorized  to give,  as agent  for the  Trustee  and the  mortgagee  under  the
Mortgage  which secured the Mortgage  Loan, an  instrument of  satisfaction  (or
assignment of mortgage without recourse)  regarding the property subject to such
Mortgage,  which  instrument of satisfaction or assignment,  as the case may be,
shall be delivered to the Person or Persons  entitled  thereto  against  receipt
therefor  of such  payment,  it being  understood  and agreed  that no  expenses
incurred in connection with such  instrument of  satisfaction or assignment,  as
the case may be, shall be chargeable to the  Collection  Account.  In connection
therewith,  the Trustee  shall  execute and return to the  Servicer any required
power of attorney  provided to the Trustee by the  Servicer  and other  required
documentation  in  accordance  with  Section  5.1(d).  From  time to time and as
appropriate  for the  servicing  or  foreclosure  of any  Mortgage  Loan  and in
accordance with Accepted Servicing Practices, the Trustee shall, upon request of
the Servicer  and  delivery to the Trustee of a Request for Release  signed by a
Servicing  Officer,  release,  or cause the  Custodian  to release,  the related
Mortgage  File to the  Servicer  and shall  execute  such  documents as shall be
necessary to the prosecution of any such  proceedings.  Such Request for Release
shall  obligate the Servicer to return the Mortgage File to the Trustee when the
need therefor by the Servicer no longer exists unless the Mortgage Loan shall be
liquidated,  in which case, upon receipt of a certificate of a Servicing Officer
similar to the Request for Release  hereinabove  specified,  the  Mortgage  File
shall be delivered by the Trustee to the Servicer.

     Section 5.14 Servicing Fee; Servicing Compensation.  (a) The Servicer shall
be entitled, at its election,  either (i) to pay itself the Servicing Fee out of
any Mortgagor


                                       92
<PAGE>

payment on account of interest or Net REO Proceeds  actually  collected prior to
the deposit of such payment in the  Collection  Account or (ii) to withdraw from
the Collection Account or Trustee Collection Account such Servicing Fee pursuant
to Section 5.4. The Servicer shall also be entitled, at its election, either (a)
to pay itself the Servicing Fee in respect of each delinquent  Mortgage Loan out
of  Liquidation  Proceeds in respect of such Mortgage  Loan or other  recoveries
with  respect  thereto  to the  extent  permitted  in  Section  5.3(a) or (b) to
withdraw from the  Collection  Account the Servicing Fee in respect of each such
Mortgage Loan to the extent of such Liquidation Proceeds or other recoveries, to
the extent permitted by Section 5.4(a).

     The aggregate Servicing Fee is reserved for the administration of the Trust
Fund  and,  in the event of  replacement  of the  Servicer  as  servicer  of the
Mortgage Loans, for the payment of other expenses  related to such  replacement.
The aggregate  Servicing  Fee shall be offset as provided in Section  5.19.  The
Servicer shall be required to pay all expenses incurred by it in connection with
its  servicing  activities  hereunder  (including   maintenance  of  the  hazard
insurance  required by Section  5.5) and shall not be entitled to  reimbursement
therefor except as specifically provided herein.

     (b) Servicing  compensation  in the form of assumption  fees,  late payment
charges,  tax  service  fees,  fees for  statement  of  account or payoff of the
Mortgage Loan (to the extent  permitted by applicable law) or otherwise shall be
retained by the Servicer and are not required to be deposited in the  Collection
Account.

     Section 5.15 Reports to the Trustee;  Collection  Account  Statements.  Not
later than 15 days after each Remittance Date, the Servicer shall provide to the
Trustee  and the  Certificate  Insurer a  statement,  certified  by a  Servicing
Officer,  setting  forth the status of the  Collection  Account  and the Trustee
Collection  Account  as of  the  close  of  business  on  the  related  Servicer
Remittance Date, stating that all distributions required by this Agreement to be
made by the Servicer on behalf of the Trustee have been made (or if any required
distribution has not been made by the Servicer, specifying the nature and status
thereof) and showing, for the period covered by such statement, the aggregate of
deposits  into and  withdrawals  from the  Collection  Account  and the  Trustee
Collection  Account for each  category of deposit  specified  in Section 5.3 and
each  category of  withdrawal  specified in Section 5.4, the  allocation of such
amounts between  principal and interest  collected on the Trust Balances and any
Additional  Balances and the aggregate of deposits into the Certificate  Account
and the Additional Certificate Account


                                       93
<PAGE>

as specified in Sections 6.1(e) and 6.1(f),  respectively.  Such statement shall
also state the aggregate unpaid  principal  balance of all the Mortgage Loans as
of the close of  business  on the last day of the month  preceding  the month in
which such Remittance Date occurs and the allocation of such aggregated balances
between the Trust Balances and the Additional Balances. Copies of such statement
shall be provided by the Trustee to any Certificateholder upon request.

     Section 5.16 Annual  Statement as to Compliance.  The Servicer will deliver
to the Trustee, the Certificate Insurer, S&P and Moody's not later than the last
day of the fifth month  subsequent to the end of the Servicer's  fiscal year, an
Officers'  Certificate  stating as to each signer thereof,  that (i) a review of
the  activities of the Servicer  during the  preceding  calendar year and of its
performance under this Agreement has been made under such officer's supervision,
and (ii) to the best of such  officer's  knowledge,  based on such  review,  the
Servicer has fulfilled all 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 and the nature and status
thereof.  The first such Officers'  Certificate  shall be delivered in May 1998.
Such Officers'  Certificate  shall be accompanied by the statement  described in
Section 5.17 of this Agreement. Copies of such statement shall, upon request, be
provided  to any  Certificateholder  by the  Servicer,  or by the Trustee at the
Servicer's expense if the Servicer shall fail to provide such copies.

     Section 5.17 Annual Independent Public  Accountants'  Servicing Report. Not
later  than  the  last  day of the  fifth  month  subsequent  to the  end of the
Servicer's  fiscal year,  the  Servicer,  at its expense,  shall cause a firm of
nationally  recognized  independent public accountants to furnish a statement to
the Trustee, the Certificate Insurer, S&P and Moody's to the effect that, on the
basis of an  examination  of  certain  documents  and  records  relating  to the
servicing of the mortgage loans being serviced by the Servicer under pooling and
servicing  agreements  similar  to this  Agreement  (which  agreements  shall be
described  in  a  schedule  to  such  statement),   conducted  substantially  in
compliance  with the Uniform Single  Attestation  Program for Mortgage  Bankers,
such firm is of the opinion that such servicing has been conducted in compliance
with the Uniform Single  Attestation  Program for Mortgage Bankers and that such
examination  has  disclosed no  exceptions  or errors  relating to the servicing
activities  of the Servicer  (including  servicing of Mortgage  Loans subject to
this Agreement) that, in the opinion of such firm, are material, except for such
exceptions  as shall be set forth in such  statement.  The first such  statement
shall be delivered in May 1998. Copies of such statement shall, upon request, be


                                       94
<PAGE>

provided  to  Certificateholders  by  the  Servicer,  or by the  Trustee  at the
Servicer's  expense  if the  Servicer  shall fail to provide  such  copies.  For
purposes of such statement,  such firm may conclusively presume that any pooling
and servicing agreement which governs mortgage pass-through certificates offered
by the Depositor (or any  predecessor  or successor  thereto) in a  registration
statement  under the  Securities  Act of 1933,  as  amended,  is similar to this
Agreement,  unless such other pooling and servicing  agreement  expressly states
otherwise.

     Section 5.18 Reports to be Provided by the Servicer. (a) In connection with
the transfer of the Certificates, the Trustee on behalf of any Certificateholder
may   request   that   the   Servicer   make   available   to  any   prospective
Certificateholder  annual  unaudited  financial  statements of the Servicer (or,
upon request,  audited annual  financial  statements of the Servicer's  ultimate
parent  corporation) for one or more of the most recently completed fiscal years
for which such statements are available, which request shall not be unreasonably
denied or unreasonably  delayed. Such annual unaudited financial statements also
shall be made available to the Certificate Insurer upon request.

     (b) The Servicer also agrees to make available on a reasonable basis to the
Certificate  Insurer  or  any  prospective   Certificateholder  a  knowledgeable
financial  or  accounting  officer  for  the  purpose  of  answering  reasonable
questions respecting recent developments affecting the Servicer or the financial
statements  of the  Servicer  and  to  permit  the  Certificate  Insurer  or any
prospective  Certificateholder  to inspect the Servicer's  servicing  facilities
during  normal  business  hours for the purpose of  satisfying  the  Certificate
Insurer or such prospective  Certificateholder that the Servicer has the ability
to service the Mortgage Loans in accordance with this Agreement.

     Section 5.19  Adjustment  of Servicing  Compensation  in Respect of Prepaid
Mortgage  Loans.  The aggregate  amount of the Servicing  Fees that the Servicer
shall be entitled to receive with respect to all of the Mortgage  Loans and each
Remittance  Date shall be offset on such  Remittance  Date by an amount equal to
the aggregate  Prepayment  Interest Shortfall with respect to all Mortgage Loans
which were subjects of Principal Prepayments during the Due Period applicable to
such Remittance  Date. The amount of any offset against the aggregate  Servicing
Fee with respect to any Remittance Date under this Section 5.19 shall be limited
to the aggregate amount of the Servicing Fees otherwise  payable to the Servicer
(without adjustment on account of Prepayment  Interest  Shortfalls) with respect
to (i) scheduled payments having the


                                       95
<PAGE>

Due Date occurring in the Due Period applicable to such Remittance Date received
by the  Servicer  prior to the  Servicer  Remittance  Date,  and (ii)  Principal
Prepayments,  Curtailments and Liquidation  Proceeds  received in the Due Period
applicable to such Remittance Date, and the rights of the  Certificateholders to
the  offset  of  the  aggregate  Prepayment  Interest  Shortfalls  shall  not be
cumulative.

     Section 5.20 Periodic Advances. If, on any Determination Date, the Servicer
determines that any Monthly Payments due on the Due Date  immediately  preceding
such  Determination  Date have not been  received as of the close of business on
such Determination Date, the Servicer shall determine the amount of any Periodic
Advance  required to be made with respect to such unpaid Monthly Payments on the
related  Servicer  Remittance  Date. The Servicer shall,  one Business Day after
such Determination  Date, certify and deliver a magnetic tape or diskette to the
Trustee  indicating  the  payment  status  of  each  Mortgage  Loan  as of  such
Determination  Date and shall cause to be  deposited  in the Trustee  Collection
Account  an  amount  equal to the  Periodic  Advance  for the  related  Servicer
Remittance Date, which deposit may be made in whole or in part from funds in the
Collection  Account  being held for future  distribution  or withdrawal on or in
connection with Remittance Dates in subsequent  months. Any funds being held for
future distribution to  Certificateholders  and so used shall be replaced by the
Servicer from its own funds by deposit into the Trustee Collection Account on or
before  the  Determination  Date  corresponding  to  any  such  future  Servicer
Remittance  Date to the extent that funds in the Trustee  Collection  Account on
such future  Determination Date shall otherwise be less than the amount required
to be  transferred  to  the  Certificate  Account  in  respect  of  payments  to
Certificateholders  required to be made on the  Remittance  Date related to such
future Determination Date.

     The Servicer shall designate on its records the specific Mortgage Loans and
related  installments  (or portions  thereof) as to which such Periodic  Advance
shall be deemed to have been made, such designation, except in cases of manifest
error,  being conclusive for purposes of withdrawals from the Collection Account
or Trustee Collection Account pursuant to Section 5.4.

     Section 5.21 Indemnification; Third Party Claims. (a) Each of the Servicer,
the Depositor,  and the Seller (solely for the purpose of this Section 5.21, the
"Indemnifying  Parties")  agrees to indemnify  and to hold each of the Servicer,
the  Depositor,  the  Trustee,  the  Seller,  the  Certificate  Insurer and each
Certificateholder (solely for the purpose of this Section 5.21, the "Indemnified
Parties")


                                       96
<PAGE>

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 Indemnified  Parties may,  respectively,  sustain in any way related to
the  failure  of any one or more of the  Indemnifying  Parties  to  perform  its
respective  duties  in  compliance  with  the  terms  of  this  Agreement.  Each
Indemnified  Party  and  the  Servicer  shall   immediately   notify  the  other
Indemnified  Parties if a claim is made by a third  party  with  respect to this
Agreement,  and the Servicer shall with the consent of the Certificate  Insurer,
such  consent not to be  unreasonably  withheld,  assume the defense of any such
claim and pay all expenses in connection therewith, including reasonable counsel
fees  approved by the  Certificate  Insurer,  and promptly  pay,  discharge  and
satisfy any  judgment  or decree  which may be entered  against the  Indemnified
Parties in respect of such claim.  The Trustee  shall,  out of the assets of the
Trust Fund,  reimburse the Servicer in  accordance  with Section 5.14 hereof for
all amounts  advanced by it pursuant to the preceding  sentence  except when the
claim relates  directly to the failure of the Servicer to service and administer
the Mortgages in compliance with the terms of this Agreement; provided, that the
Servicer's  indemnity  hereunder  shall not be in any manner  conditioned on the
availability of funds for such reimbursement.

     (b) The Trustee,  at the written request of the Servicer (which the Trustee
may conclusively rely on) may, if necessary, reimburse the Servicer from amounts
otherwise  distributable on the Class R Certificates for all amounts advanced by
the Servicer pursuant to Section  4.4(a)(ii) of the Purchase and Sale Agreement,
except when the claim relates directly to the failure of the Servicer, if it is,
or is an Affiliate  of, the Seller,  to perform its  obligations  to service and
administer  the Mortgages in compliance  with the terms of the Purchase and Sale
Agreement, or the failure of the Seller to perform its duties in compliance with
the terms of this Agreement.

     (c) The Trustee,  at the written request of the Servicer (which the Trustee
may  conclusively  rely on) shall  reimburse  the Seller from amounts  otherwise
distributable on the Class R Certificates for all amounts advanced by the Seller
pursuant to the second  sentence of Section  4.4(a)(ii) of the Purchase and Sale
Agreement  except when the relevant claim relates directly to the failure of the
Seller to perform its duties in  compliance  with the terms of the  Purchase and
Sale Agreement.

     Section 5.22  Maintenance  of Corporate  Existence and Licenses;  Merger or
Consolidation  of the  Servicer.  (a) The Servicer  will keep in full effect its
existence, rights and


                                       97
<PAGE>

franchises as a corporation,  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  and will  otherwise  operate  its
business so as to cause the  representations and warranties under Section 3.1 to
be true and correct at all times under this Agreement.

     (b) Any Person into which the  Servicer may be merged or  consolidated,  or
any corporation resulting from any merger,  conversion or consolidation to which
the Servicer shall be a party,  or any Person  succeeding to the business of the
Servicer, shall be an established mortgage loan servicing institution acceptable
to the Certificate Insurer that has a net worth of at least $15,000,000 and is a
Permitted  Transferee,  and in all events shall be the successor of the Servicer
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto, anything herein to the contrary notwithstanding.  The
Servicer  shall send notice of any such merger or  consolidation  to the Trustee
and the Certificate Insurer.

     Section 5.23  Assignment of Agreement by Servicer;  Servicer Not to Resign.
The Servicer shall not assign this Agreement nor resign from the obligations and
duties hereby  imposed on it except by mutual  written  consent of the Servicer,
the Seller,  the Certificate  Insurer and the Trustee or upon the  determination
that the Servicer's duties hereunder are no longer  permissible under applicable
law and  that  such  incapacity  cannot  be cured by the  Servicer  without  the
incurrence,   in  the  reasonable  judgment  of  the  Certificate   Insurer,  of
unreasonable   expense.  Any  such  determination  that  the  Servicer's  duties
hereunder  are  no  longer  permissible  under  applicable  law  permitting  the
resignation of the Servicer  shall be evidenced by a written  Opinion of Counsel
(who may be counsel for the  Servicer) to such effect  delivered to the Trustee,
the Seller, the Depositor and the Certificate Insurer. No such resignation shall
become  effective until the Trustee or a successor  appointed in accordance with
the terms of this  Agreement  has assumed the  Servicer's  responsibilities  and
obligations hereunder in accordance with Section 7.2. The Servicer shall provide
the  Trustee,  Moody's and S&P and the  Certificate  Insurer  with 30 days prior
written notice of its intention to resign pursuant to this Section 5.23.

     Section 5.24 Servicer  Purchase of Certain Mortgage Loans. On and after the
date upon which the Trust  Balance  of any HELOC has been  reduced to zero (from
payments from sources other than the Servicer or any Affiliate of the Servicer),
the  Servicer may purchase the related  Mortgage  Loan by  depositing  an amount
equal to the then outstanding Additional Balance


                                       98
<PAGE>

with respect to such  Mortgage  Loan into the  Additional  Certificate  Account.
After the deposit of such amount the Trustee  shall  release such  Mortgage Loan
and the related Mortgage File to or at the direction of the Servicer.

                [Remainder of this page intentionally left blank]


                                       99
<PAGE>

                                   ARTICLE VI

                           Distributions and Payments

     Section 6.1 Establishment of Certificate  Account,  Additional  Certificate
Account and  Pre-Funding  Account;  Deposits  to the  Certificate  Account,  the
Additional  Certificate  Account and the  Pre-Funding  Account.  (a) The Trustee
shall  establish  and maintain  the  Certificate  Account  which shall be titled
"Certificate  Account,  The Chase  Manhattan Bank, as trustee for the registered
holders of Mortgage Pass-Through Certificates,  Series 1997-1, Class A and Class
R" and which shall be an Eligible  Account.  Notice of the  establishment of the
Certificate  Account  shall  be  promptly  provided  in  writing  to each of the
Servicer, the Rating Agencies and the Certificate Insurer.

     (b) The Trustee  shall  establish and maintain the  Additional  Certificate
Account  which  shall be  titled  "Additional  Certificate  Account,  The  Chase
Manhattan Bank, as trustee for the registered  holders of Mortgage  Pass-Through
Certificates,   Series   1997-1,   Additional   Certificates."   Notice  of  the
establishment of the Additional  Certificate  Account shall be promptly provided
in writing to each of the Servicer,  the  Certificate  Insurer and the Holder of
the Additional Certificate.

     (c) The Trustee shall establish and maintain the Pre-Funding  Account which
shall be titled "Pre-Funding  Account,  The Chase Manhattan Bank, as trustee for
the registered  holders of Mortgage  Pass-Through  Certificates,  Series 1997-1,
Class A" and which shall be an Eligible  Account.  The Trustee shall deposit the
Original Group I PreFunded Amount from the proceeds of the sale of the Class A-1
Certificates  and the Original  Group II Pre-Funded  Amount from the proceeds of
the  sale of the  Group II  Certificates  into the  Pre-Funding  Account  on the
Closing Date.

     (d) The  Servicer  may direct the Trustee in writing to invest the funds in
the Certificate Account and the PreFunding Account only in Permitted Investments
which mature not later than the second Business Day prior to the Remittance Date
and  thereafter  all such  funds  shall be held by the  Trustee  uninvested.  No
Permitted  Investment  shall be sold or  disposed of at a gain prior to maturity
unless the Servicer  has  delivered to the Trustee an Opinion of Counsel (at the
Servicer's  expense) that such sale or disposition will not cause the Trust Fund
to be subject to the tax on income from prohibited  transactions imposed by Code
Section 860F(a)(1),  otherwise subject the Trust Fund to tax or cause the 1997-1
REMIC to fail to qualify as a REMIC. All income (other than any gain from a sale
or disposition of the type referred to in


                                      100
<PAGE>

the preceding sentence or such income from amounts on deposit in the Pre-Funding
Account) realized from any such Permitted Investment shall be for the benefit of
the  Servicer as  additional  servicing  compensation.  The amount of any losses
incurred  in  respect  of  any  such  investments  shall  be  deposited  in  the
Certificate  Account  by the  Servicer  out  of its  own  funds  immediately  as
realized.

     (e) On each  Servicer  Remittance  Date,  the  Servicer  shall  cause to be
deposited  in the  Certificate  Account (i) from funds on deposit in the Trustee
Collection  Account,  an amount  equal to the  Servicer  Remittance  Amount with
respect to Group I (net of the amount to be  deposited  pursuant  to clause (ii)
below) and the Servicer  Remittance  Amount with respect to Group II (net of the
amount to be  deposited  pursuant  to clause  (ii)  below),  (ii) from  funds on
deposit in the Collection  Account or the Trustee  Collection  Account,  the Net
Foreclosure  Profits for the related  Group,  if any with respect to the related
Remittance Date,  minus any portion thereof payable to the Servicer  pursuant to
Section 5.3, net of the Additional  Certificate  Allocation and (iii) from funds
on deposit in the  Pre-Funding  Account,  any such  amount  that  constitutes  a
portion of the Servicer Remittance Amount.

     (f) On the second Business Day prior to each  Remittance  Date, the Trustee
shall  transfer  funds on deposit in the  Trustee  Collection  Account  into the
Certificate  Account in the amount specified by the Servicer pursuant to Section
6.4(d)  hereof.  On the Business Day prior to the  Remittance  Date  immediately
following  the end of the  Pre-Funding  Period the Trustee  shall  transfer  all
amounts then on deposit in the Pre-Funding Account to the Certificate Account.

     (g) On the second Business Day prior to each Remittance  Date, the Servicer
shall cause to be deposited in the Additional  Certificate  Account, all amounts
on  deposit  in the  Trustee  Collection  Account  and  the  Collection  Account
allocable to the  Additional  Certificate  in accordance  with the definition of
Servicer  Remittance  Amount  and  the  definition  of  Additional   Certificate
Allocation  hereof.  All funds herein required to be deposited in the Additional
Certificate  Account  shall be allocated  at the  direction of the Holder of the
Additional Certificate.

     Section 6.2  Permitted  Withdrawals  From the  Certificate  Account and The
Additional  Certificate  Account.  The Trustee  shall,  in  accordance  with the
Servicer's  written  directions  to the  Trustee as  described  in Section  6.5,
withdraw or cause to be withdrawn

     (a) funds from the Certificate Account for the following purposes:


                                      101
<PAGE>

          (i) to effect the distributions described in Section 6.5(a);

          (ii) to pay to or upon the  direction  of the Seller  with  respect to
     each  Mortgage Loan or property  acquired in respect  thereof that has been
     repurchased  or  replaced  pursuant  to Section 2.4 or 3.3 or to pay to the
     Servicer with respect to each Mortgage Loan or property acquired in respect
     thereof that has been purchased all amounts received  thereon  deposited in
     the related  Certificate  Account  that do not  constitute  property of the
     Trust Fund;

          (iii) to pay the Servicer any interest earned on or investment  income
     earned with respect to funds in the Certificate Account;

          (iv) to return to the Trustee  Collection Account any amount deposited
     in the Certificate  Account that was not required to be deposited  therein;
     and

          (v) to clear  and  terminate  the  related  Certificate  Account  upon
     termination  of the Trust  Fund or any Group  thereof  pursuant  to Article
     VIII.

     The Trustee shall keep and maintain a separate  accounting for  withdrawals
from the  Certificate  Account  pursuant to each of  subclauses  (a)(i)  through
(a)(v) listed above.

     (b)  funds  from the  Additional  Certificate  Account,  for the  following
purposes:

          (i) to effect the distributions described in Section 6.5(b);

          (ii) to pay to the  Servicer  any  interest  earned  on or  investment
     income earned with respect to funds in the Additional Certificate Account;

          (iii) to return to the Trustee  Collection  Account or the  Collection
     Account any amount deposited in the Additional Certificate Account that was
     not required to be deposited therein; and

          (iv) to clear and terminate the  Additional  Certificate  Account upon
     termination of the Trust Fund pursuant to Article VIII hereof.

     The Trustee shall keep and maintain a separate  accounting for  withdrawals
from the Additional  Certificate  Account pursuant to each of subclauses  (b)(i)
through (b)(v).


                                      102
<PAGE>

     Section 6.3  Collection of Money.  Except as otherwise  expressly  provided
herein,  the  Trustee  may  demand  payment or  delivery  of all money and other
property  payable to or  receivable by the Trustee  pursuant to this  Agreement,
including,  but not limited to, (a) all payments  due on the  Mortgage  Loans in
accordance  with the respective  terms and conditions of such Mortgage Loans and
required  to be paid over to the Trustee by the  Servicer or by any  Subservicer
and (b) Insured  Payments.  The Trustee  shall hold all such money and  property
received by it, as part of the Trust Fund and shall apply it as provided in this
Agreement.

     Section 6.4 The Reserve Account and the Certificate Insurance Policies. (a)
On the Closing Date, the Trustee shall  establish the Reserve  Account  entitled
"Reserve  Account,  The Chase  Manhattan  Bank,  as trustee  for the  registered
holders of Mortgage Pass-Through Certificates,  Series 1997-1, Class A and Class
R" for the  benefit of the Trust,  the  Certificateholders  and the  Certificate
Insurer.  The Trustee shall have exclusive control over such Reserve Account and
the sole  right of  withdrawal  from such  Account.  On the  Closing  Date,  the
Depositor  shall make available  under an Eligible Letter of Credit or, from the
proceeds of the offering of the  Certificates,  shall deposit an amount equal to
$5,402,877.62 in such Reserve  Account,  which represents the sum of 9.0% of the
Aggregate  HELOC Trust Balance of the Cut-Off Date and 7.5% of the Aggregate HEL
Trust  Balance as of the Cut-Off Date.  The Trustee  shall  maintain the Reserve
Account at the  Required  Reserve  Account  Level as  described  in Section  6.5
hereof.  If the  amount in the  Reserve  Account  decreases  below the  Required
Reserve Account Level,  then on the next Remittance  Date, the Trustee shall, to
the extent of the Available Funds Excess,  transfer from the Certificate Account
the amount  described  in Section  6.5(a)(vi)  and deposit  such amount into the
Reserve  Account.  On any Remittance  Date, any amount in the Reserve Account in
excess of the Required  Reserve  Account Level after the required  distributions
described in Sections 6.5(a)(i)-(vi) shall be withdrawn from the Reserve Account
and paid to the Holders of the Class R  Certificates  pro rata in  proportion to
their undivided beneficial ownership interest in the 1997-1 REMIC. Funds held in
the Reserve  Account shall be invested in Permitted  Investments  at the written
direction  of the Holders of the Class R  Certificates  that mature prior to the
Business Day prior to the next Servicer Remittance Date. No Permitted Investment
shall be sold prior to its  maturity.  The  Holders of the Class R  Certificates
shall  be  liable  for  any  losses  occurring  with  respect  to the  Permitted
Investments held in the Reserve Account.

     (b) Not later than two Business Days prior to the Servicer Remittance Date,
the Trustee, based on the information provided to it by the Servicer pursuant to
Section


                                      103
<PAGE>

6.5 hereof, shall determine with respect to the immediately following Remittance
Date the amount to be on deposit in the  Certificate  Account  (such  amount the
result of the Servicer's  remittance of the Servicer Remittance Amount for Group
I and the Servicer Remittance Amount for Group II) reduced by (x) the sum of the
amounts  described  in clauses  (i) and (ii) of Section  6.5(a) for the  related
Remittance Date, and further not including (y) any Insured Payment.

     (c) (i) Not later than 12:00 noon New York City time on the second Business
Day preceding each Remittance Date, the Trustee shall, if the Trustee determines
that the Group I Available Amount plus any amount available to be transferred to
the  Certificate  Account  from the Reserve  Account (or drawn under an Eligible
Letter of Credit)  for the  related  Remittance  Date is less than the Class A-1
Formula  Distribution  Amount for such Remittance Date, complete a Notice in the
form of Exhibit A to the Class A-1 Certificate  Insurance Policy and submit such
notice to the Certificate  Insurer and such notice shall serve as a claim for an
Insured  Payment in an amount  equal to the Insured  Payment due with respect to
the Class A-1 Certificates for and on such Remittance Date. Unless the Class A-1
Credit Enhancement Distribution Amount is transferred to the Certificate Account
prior to the related  Remittance  Date,  the Insured  Payment shall be deposited
directly  into the  Certificate  Account in  accordance  with the Notice and the
Class A-1 Certificate Insurance Policy.

     (ii) Not later than  12:00  noon New York City time on the second  Business
Day preceding each Remittance Date, the Trustee shall, if the Trustee determines
that the Group II Available  Amount plus any amount  available to be transferred
to the Certificate  Account from the Reserve Account (or drawn under an Eligible
Letter of  Credit)  for the  related  Remittance  Date is less than the Group II
Formula  Distribution  Amount for such Remittance Date, complete a Notice in the
form of Exhibit A to the Group II Certificate  Insurance  Policy and submit such
notice to the Certificate  Insurer and such notice shall serve as a claim for an
Insured  Payment in an amount  equal to the Insured  Payment due with respect to
the Group II Certificates for and on such Remittance  Date.  Unless the Group II
Credit Enhancement Distribution Amount is transferred to the Certificate Account
prior to the related  Remittance  Date,  the Insured  Payment shall be deposited
directly  into the  Certificate  Account in  accordance  with the Notice and the
Group II Certificate Insurance Policy.

     (d) On the Business  Day prior to each  Remittance  Date,  (i) for which an
Insured Payment is required,  the Trustee shall withdraw all funds on deposit in
the Reserve


                                      104
<PAGE>

Account and draw all amounts  available to be drawn under the Eligible Letter of
Credit in accordance  with the letter of  instructions  addressed to the Trustee
dated as of the  Closing  Date  attached  hereto as Exhibit Q and  deposit  such
amount in the  Certificate  Account  and (ii) for which no  Insured  Payment  is
required, the Trustee shall withdraw from the Reserve Account and if the amounts
on deposits in the Reserve Account are insufficient shall draw upon the Eligible
Letter of Credit in accordance with the letter of instructions  addressed to the
Trustee  dated as of the  Closing  Date  attached  hereto  as  Exhibit  Q, in an
aggregate amount equal to the Class A-1 Credit Enhancement  Distribution  Amount
and the Group II Credit Enhancement  Distribution Amount and deposit such amount
in the  Certificate  Account  to be used to make  distributions  to the  related
Certificateholders on the related Remittance Date.

     (e) The Trustee shall keep a complete and accurate  record of the amount of
interest and principal paid in respect of any  Certificate  from moneys received
under either Certificate  Insurance 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.

     (f) In the event that the Trustee has received a certified copy of an order
of  the  appropriate   court  that  any  amount   distributed  on  the  Class  A
Certificates,  including any amounts represented by an Insured Payment, has been
voided in whole or in part as a preference  payment under applicable  bankruptcy
law, the Trustee shall so notify the Certificate Insurer,  shall comply with the
provisions of the related Certificate  Insurance Policy to obtain payment by the
Certificate Insurer of such voided amount distributed, and shall, at the time it
provides   notice   to   the   Certificate   Insurer,   notify,   by   mail   to
Certificateholders   of  the  affected  Certificates  that,  in  the  event  any
Certificateholder's  amount distributed is so recovered,  such Certificateholder
will be  entitled  to payment  pursuant  to the  related  Certificate  Insurance
Policy,  a copy of which  shall  be made  available  through  the  Trustee,  the
Certificate  Insurer or the Certificate  Insurer's fiscal agent, if any, and the
Trustee shall furnish to the  Certificate  Insurer or its fiscal agent,  if any,
its  records  evidencing  the  payments  which have been made by the Trustee and
subsequently recovered from Certificateholders, and dates on which such payments
were made.

     (g) The  Trustee  shall  promptly  notify  the  Certificate  Insurer of any
proceeding or the institution of any action,  of which a Responsible  Officer of
the  Trustee  has actual  knowledge,  seeking the  avoidance  as a  preferential
transfer under applicable bankruptcy, insolvency, receivership


                                      105
<PAGE>

or similar law (a "Preference  Claim") of any distribution  made with respect to
the Certificates.  Each Certificateholder,  by its purchase of Certificates, the
Servicer  and the Trustee  agree that,  the  Certificate  Insurer (so long as no
Certificate  Insurer Default exists) 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, and each  Certificateholder,  the Servicer and the Trustee hereby
delegate and assign to the Certificate  Insurer, to the fullest extent permitted
by law, the rights of the Servicer,  the Trustee and each  Certificateholder  in
the conduct of any such Preference Claim,  including,  without  limitation,  all
rights of any party to any  adversary  proceeding  or action with respect to any
court order issued in connection with any such Preference Claim.

     Section 6.5 Distributions.  No later than 12:00 noon California time on the
Determination  Date,  the  Servicer  shall  deliver  to the  Trustee  and to the
Certificate  Insurer  a report  in  computer-readable  form  specifying  (x) the
outstanding  Trust  Balances  and  Additional  Balances,  if any, of each of the
Mortgage  Loans as of the last day of the calendar month  immediately  preceding
the Due Period  applicable to such  Servicer  Remittance  Date,  (y) such of the
information  included in Section  6.7(c) as to the Mortgage Loans as the Trustee
may reasonably require or the Certificate Insurer may reasonably request and (z)
such  information  as to each  Mortgage  Loan as of the Record Date  immediately
preceding  such  Servicer  Remittance  Date and such  other  information  as the
Trustee  shall  reasonably  require or the  Certificate  Insurer may  reasonably
request.  The Servicer  shall include  written  direction to the Trustee (with a
copy delivered to the Certificate Insurer) specifying the following  information
(which need not be in computer-readable form): (A) each amount to be transferred
by the Trustee from the Trustee Collection Account and/or the Collection Account
(i) to the Certificate Account, including (a) the Servicer Remittance Amount for
Group I and the Servicer Remittance Amount for Group II, (b) the Net Foreclosure
Profits for Group I (net of any portion  payable to the  Servicer and net of the
Additional  Certificate  Allocation  portion  thereof)  and the Net  Foreclosure
Profits for Group II (net of any portion  payable to the  Servicer)  and (c) the
Periodic  Advances  for  such  Remittance  Date;  and  (ii)  to  the  Additional
Certificate  Account(s),  pursuant to Section  6.1(g);  (B)  instructions to the
Trustee  regarding  the amounts to be  withdrawn  from the  Reserve  Account and
deposited into the Certificate Account pursuant to Section 6.4(d)


                                      106
<PAGE>

hereof;  (C) instructions to the Trustee regarding amounts to be drawn under the
Eligible  Letter of Credit and (D)  instructions  to the Trustee  specifying the
amounts to be withdrawn from the Certificate  Account pursuant to Section 6.2(a)
(including  therein an itemization of the amounts to be distributed  pursuant to
Section 6.2(a)(i) as specified in Section  6.5(a)(i)-(vii) and the amounts to be
withdrawn from the Additional  Certificate Account(s) pursuant to Section 6.2(b)
(including  therein an itemization of the amounts to be distributed  pursuant to
Section  6.5(b)(i)-(ii)).  The  information  with respect to the Remittance Date
provided  by the  Servicer to the  Trustee  and the  Certificate  Insurer on the
Determination Date shall also include the Class A-1 Formula Distribution Amount,
the Group II Formula  Distribution  Amount, the Class A-1 Pass-Through Rate, the
Weighted Average Rate Cap, the Weighted  Average Group II Pass-Through  Rate the
Class A-1 Premium Percentage and the Group II Premium Percentage,  the aggregate
Class A-1 Principal  Balance,  the aggregate  Class A-2 Principal  Balance,  the
aggregate Class A-3 Principal  Balance,  the Aggregate HELOC Trust Balance,  the
Aggregate  HEL Trust  Balance,  the Class A-1  Credit  Enhancement  Distribution
Amount,  the Group II Credit  Enhancement  Distribution  Amount and the Required
Reserve Account Level. The Servicer shall also calculate and provide the Group I
Available Amount, the Group II Available Amount, the Available Funds Excess, the
Group I Net Available Funds Excess,  the Group II Net Available Funds Excess, if
any,  the  amount  of any  Deficiency  Amount  with  respect  to the  Class  A-1
Certificates,  the amount of any Deficiency  Amount with respect to the Group II
Certificates  and any Insured Payment with respect to the Class A-1 Certificates
and any Insured Payment with respect to the Group II Certificates and the amount
required to be deposited into the Reserve Account to bring the amount  remaining
on deposit in the Reserve Account together with the amount available to be drawn
under any Eligible  Letter of Credit (after any  withdrawal by the Trustee,  and
subsequent  transfer to the Certificate  Account) equal to the Required  Reserve
Account Level.  Simultaneous  with the delivery of the foregoing  information to
the Trustee,  the Servicer shall provide the Trustee and the Certificate Insurer
with a report including information specified in each of Sections 6.7(a)(i)-(xi)
and in Section 6.7(c)(i)-(vii).

     (a) With respect to the Certificate Account  (including,  if deposited into
such  Certificate  Account,  any  withdrawals  from the  Reserve  Account or any
Insured Payments), on each Remittance Date, the Trustee shall make the following
allocations,  disbursements and transfers in the following order of priority, in
accordance with the information  received pursuant to the immediately  preceding
paragraph and each such allocation,  transfer and disbursement  shall be treated
as


                                      107
<PAGE>

having   occurred   only  after  all   preceding   allocations,   transfers  and
disbursements have occurred:

          (i) to the  Certificate  Insurer,  the Certificate  Insurance  Premium
     Amount;

          (ii) to the  Trustee,  an amount equal to the Trustee Fees then due to
     it;

          (iii) to the Class A-1  Certificateholders  from the Group I Available
     Amount an amount equal to the Class A-1 Interest  Distribution  Amount,  to
     the Class A-2  Certificateholders  from the  Group II  Available  Amount an
     amount equal to the Class A-2 Interest Distribution Amount and to the Class
     A-3  Certificateholders  from the Group II Available Amount an amount equal
     to the Class A- 3 Interest Distribution Amount;

          (iv)   from  the   Group  I   Available   Amount   to  the  Class  A-1
     Certificateholders an amount equal to the Class A-1 Principal  Distribution
     Amount until the Class A-1  Principal  Balance has been reduced to zero and
     from the Group II Available Amount to the Class A-2  Certificateholders  an
     amount equal to the Group II Principal  Distribution Amount until the Class
     A-2  Principal  Balance  has been  reduced  to zero  and from the  Group II
     Available Amount after the Class A-2 Principal  Balance has been reduced to
     zero to the Class A-3  Certificateholders  an amount  equal to the Group II
     Principal  Distribution  Amount until the Class A-3  Principal  Balance has
     been reduced to zero;

          (v) to the Certificate Insurer the lesser of (x) the excess of (i) the
     amount in the Certificate  Account  (excluding  Insured Payments) over (ii)
     the  amount  of  Insured  Payments  for  such  Remittance  Date and (y) the
     outstanding Reimbursement Amount, if any, as of such Remittance Date;

          (vi) to the Reserve Account,  an amount equal to the lesser of (x) any
     amount then  remaining in the  Certificate  Account after the  applications
     described in clauses (i) through (v) above (the  "Available  Funds Excess")
     and (y) the amount  necessary to bring the amount on deposit in the Reserve
     Account  together with the amount  available to be drawn under any Eligible
     Letter of Credit to the Required Reserve Account Level; and

          (vii) to the Holders of the Class R Certificates, the amount remaining
     in the Certificate Account on such Remittance Date, if any.


                                      108
<PAGE>

     (b) With respect to the Additional  Certificate Account, on each Remittance
Date,  the Trustee shall make the following  disbursements  and transfers in the
following  order  of  priority,  in  accordance  with the  information  received
pursuant to the first  paragraph of this Section 6.5 and each such  disbursement
or  transfer  shall be  treated  as having  occurred  only  after all  preceding
disbursements and transfers have occurred:

          (i) to the Servicer,  any amounts  representing  interest earned on or
     investment income earned with respect to funds on deposit in the Additional
     Certificate Account; and

          (ii) to or upon  the  direction  of the  Holder(s)  of the  Additional
     Certificate(s)  and  the  Additional   Certificate(s),   the  corresponding
     Percentage  Interest of each such  certificate  of the amount  remaining on
     deposit on such Remittance Date in the Additional Certificate Account after
     each of the foregoing distributions have occurred.

Notwithstanding  the  foregoing,   the  aggregate  amounts  distributed  on  all
Remittance  Dates to the Holders of the Class A-1  Certificates,  the Holders of
the Class A-2  Certificates  and the  Holders of the Class A-3  Certificates  on
account of principal shall not exceed the Original Class A-1 Principal  Balance,
Original Class A-2 Principal Balance or Original Class A-3 Principal Balance, as
applicable.

     Section  6.6  Investment  of  Accounts.  (a) So long as no Event of Default
shall have occurred and be continuing,  and consistent with any  requirements of
the Code, all or a portion of any Account (other than the Reserve  Account) held
by the Trustee shall be invested and  reinvested by the Trustee,  as directed in
writing by the Servicer,  in one or more Permitted  Investments bearing interest
or sold at a discount and maturing not later than the second  Business Day prior
to the next  Remittance  Date. If an Event of Default shall have occurred and be
continuing  or if the  Servicer  does not  provide  investment  directions,  the
Trustee  shall  invest  all  Accounts  in  Permitted  Investments  described  in
paragraph (d) of the definition of Permitted  Investments and maturing not later
than the second Business Day prior to the next Remittance Date.  Notwithstanding
anything to the contrary in this Section 6.6(a),  all amounts received under the
Certificate Insurance Policies shall remain uninvested.

     (b) If any amounts are needed for disbursement from any Account (other than
the Reserve Account) held by the Trustee and sufficient uninvested funds are not
available to make such disbursement, the Trustee shall cause to be sold or


                                      109
<PAGE>

otherwise  converted  to cash a  sufficient  amount of the  investments  in such
Account. The Trustee shall not be liable for any investment loss or other charge
resulting  therefrom unless the Trustee's  failure to perform in accordance with
this  Section  6.6 is the cause of such loss or  charge  or the  Trustee  is the
obligor of the related investment.

     (c) Subject to Section 9.1 hereof, the Trustee shall not in any way be held
liable  by  reason  of any  insufficiency  in any  Account  held by the  Trustee
resulting from any investment loss on any Permitted  Investment included therein
(except as provided in subsection (b) of this Section 6.6).

     (d) So long as no Event of Default shall have  occurred and be  continuing,
all net income and gain realized from  investment of, and all earnings on, funds
deposited  in any  Account  (excluding  the  Reserve  Account)  shall be for the
benefit of the Servicer as servicing  compensation (in addition to the Servicing
Fee). The Servicer  shall deposit in the related  Account the amount of any loss
incurred in respect of any Permitted  Investment held therein which is in excess
of the  income  and gain  thereon  immediately  upon  realization  of such loss,
without any right to reimbursement therefor from its own funds.

     Section  6.7 Reports by Trustee.  (a) On each  Remittance  Date the Trustee
shall,  provide a report  delivered to it by the  Servicer on the  Determination
Date,  as described in Section 6.5 hereof,  to each Holder,  to the  Certificate
Insurer, to the Underwriter,  to the Depositor,  to the Servicer,  to S&P and to
Moody's  (the  "Trustee  Remittance  Report").  Such report  shall set forth the
following information:

          (i) the amount of the distributions  made on such Remittance Date with
     respect  to the Class A-1  Certificates,  the Class A-2  Certificates,  the
     Class  A-3  Certificates,  the  Class R  Certificates,  and the  Additional
     Certificates,  including whether such distributions were made to the holder
     of the  corresponding  certificate,  or to an account held by the Trust for
     the benefit of such corresponding certificate;

          (ii)  the  amount  of  such  distributions   allocable  to  principal,
     separately identifying the aggregate amount of any Principal Prepayments or
     other unscheduled recoveries of principal included therein;

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


                                      110
<PAGE>

          (iv) the  amount  of any Net  Liquidation  Proceeds  included  in such
     distributions and the calculation thereof:

          (v) the  principal  amount of the Class A-1  Certificates  (based on a
     Certificate  in an  original  principal  amount of $1,000),  the  principal
     amount of the Class A-2 Certificates (based on a Certificate in an original
     principal  amount  of  $1,000)  and the  principal  amount of the Class A-3
     Certificates  (based on a Certificate  in an original  principal  amount of
     $1,000) then outstanding,  and the outstanding amount of the Trust Balances
     (stated  separately  for HELs and HELOCs) and the Additional  Balances,  in
     each case  after  giving  effect  to any  principal  payments  made on such
     Remittance Date:

          (vi)  the  amount  of any  Insured  Payment  included  in the  amounts
     distributed  to the  related  Class of Class A  Certificateholders  on such
     Remittance Date;

          (vii) the amount of any  Available  Funds  Excess  and any  Deficiency
     Amount with respect to the Class A-1 Certificates and any Deficiency Amount
     with respect to the Group II Certificates on such Remittance Date:

          (viii)  the amount of any Class A-1  Credit  Enhancement  Distribution
     Amount or Group II Credit  Enhancement  Distribution  Amount withdrawn from
     the Reserve Account on such Remittance Date;

          (ix) the amount then on deposit in the Reserve  Account  together with
     the current Required Reserve Account Level  (indicating the calculation for
     each in such report),  the amount then on deposit in the PreFunding Account
     and the amount  available to be drawn under all Eligible  Letters of Credit
     on such Remittance Date;

          (x) the total of any Substitution  Adjustments and any Loan Repurchase
     Price amounts included in each such distribution; and

          (xi) the amounts,  if any, of any related  Liquidation Loan Losses for
     the related Due Period.

Items (i), (ii) and (iii) above shall, with respect to the Class A Certificates,
be  presented on the basis of a  Certificate  having a $1,000  denomination.  In
addition,  by January 31 of each calendar  year  following any year during which
the  Certificates  are  outstanding,  the Trustee shall furnish a report to each
Holder of record if so  requested  in writing at any time during  each  calendar
year as to the


                                      111
<PAGE>

aggregate of amounts  reported  pursuant to (i),  (ii) and (iii) with respect to
the Certificates for such calendar year.

     (b) All distributions made to the Certificateholders  according to Class or
type of  Certificate  on each  Remittance  Date will be made on a pro rata basis
among the  Certificateholders  as of the next preceding Record Date based on the
proportional   beneficial   ownership  interest  in  the  1997-1  REMIC  as  are
represented by their respective Certificates, and shall be made by wire transfer
of immediately  available  funds to the account of such  Certificateholder  at a
bank or other entity having appropriate  facilities therefor, if, in the case of
a  Class  A  Certificateholder,  such  Certificateholder  shall  own  of  record
Certificates  of the same Class which have  denominations  aggregating  at least
$5,000,000  appearing  in the  Certificate  Register  and  shall  have  provided
complete  wiring  instructions  at least five  Business Days prior to the Record
Date,  and  otherwise by check  mailed to the address of such  Certificateholder
appearing in the Certificate Register.

     (c) In addition,  on each  Remittance  Date the Trustee will  distribute to
each Holder, to the Certificate  Insurer, to the Underwriter,  to the Depositor,
to S&P and to Moody's, together with the information described in subsection (a)
preceding,  the following  information  with respect to the Mortgage Loans as of
the close of  business  on the last  Business  Day of the prior  calendar  month
(except as otherwise provided in clause (v) below),  which is hereby required to
be prepared by the Servicer and  furnished to the Trustee for such purpose on or
prior to the related Servicer Remittance Date:

          (i) the  total  number  of  HELOCs  and HELs and the  aggregate  Trust
     Balances  and  Additional  Balances,  if any,  thereof,  together  with the
     number,  aggregate  principal  balances  of such  HELOCs  and  HELs and the
     percentage (based on the aggregate Trust Balances of the Mortgage Loans) of
     the aggregate  Trust Balances of such Mortgage Loans to the aggregate Trust
     Balance  of all  Mortgage  Loans  in  the  related  Group  (A)  30-59  days
     Delinquent, (B) 60-89 days Delinquent and (C) 90 or more days Delinquent;

          (ii) the number,  aggregate  Trust Balances of all HELOCs and HELs and
     percentage (based on the aggregate Trust Balances of the HELOCs or HELs) of
     the aggregate  Trust Balances of such Mortgage Loans to the aggregate Trust
     Balance  of  all  Mortgage  Loans  in  the  related  Group  in  foreclosure
     proceedings and the number, aggregate Trust Balances of all HELOCs and HELs
     and  percentage  (based on the  aggregate  Trust  Balances of the  Mortgage
     Loans) of any such HELOCs and HELs also included


                                      112
<PAGE>

     in any of the statistics described in the foregoing clause (i);

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

          (iv) the number,  aggregate  Trust Balances of all HELOCs and HELs and
     percentage  (based on the aggregate  Trust Balances of the HELOCs and HELs)
     of the aggregate  Trust  Balances of such  Mortgage  Loans to the aggregate
     Trust Balance of all Mortgage  Loans in the related  Group  relating to REO
     Mortgage Loans and the number,  aggregate  Trust Balances of all HELOCs and
     HELs and  percentage  (based on the aggregate  Trust Balances of the HELOCs
     and HELs) of any such  Mortgage  Loans that are also included in any of the
     statistics described in the foregoing clause (i);

          (v) the  weighted  average of (i) the Mortgage  Interest  Rate for the
     HELOCs  and for the HELs and (ii) the Net  Mortgage  Interest  Rate for the
     HELOCs and for the HELs on the Due Date occurring in the Due Period related
     to such Remittance Date;

          (vi) the weighted average remaining term to stated maturity of (a) all
     HELOCs and (b) all HELs; and

          (vii) the book value of any REO Property.

     Section 6.8 Additional Reports by Trustee and by Servicer.  (a) The Trustee
shall report to the  Depositor,  the Servicer and the  Certificate  Insurer with
respect to the amount then held in each Account (including  investment  earnings
accrued or  scheduled  to accrue)  held by the Trustee  and the  identity of the
investments included therein, as the Depositor,  the Servicer or the Certificate
Insurer may from time to time request in writing.

     (b) From time to time,  at the  request  of the  Certificate  Insurer,  the
Trustee  shall  report to the  Certificate  Insurer  with  respect to its actual
knowledge,  without  independent  investigation,  of  any  breach  of any of the
representations or warranties relating to individual Mortgage


                                      113
<PAGE>

Loans set forth in the  Purchase  and Sale  Agreement,  the  Mortgage  Loan Sale
Agreement or in Section 3.1 or 3.2 hereof.

     Section 6.9 Compensating  Interest. Not later than the close of business on
the third Business Day prior to the Remittance Date, the Servicer shall remit to
the Trustee  (without  right or  reimbursement  therefor)  for deposit  into the
Certificate  Account an amount  equal to the lesser of (a) the  aggregate of the
Prepayment  Interest  Shortfalls for the related  Remittance Date resulting from
Principal  Prepayments  during the  related  Due  Period  and (b) its  aggregate
Servicing Fees received in the related Due Period (the "Compensating Interest").

     Section 6.10 Effect of Payments by the  Certificate  Insurer;  Subrogation.
Anything  herein to the  contrary  notwithstanding,  any payment with respect to
principal of or interest on the Certificates  which is made with moneys received
pursuant  to the  terms  of the  Certificate  Insurance  Policies  shall  not be
considered  payment of the  Certificates  from the  Trust.  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 (i) to the extent the Certificate Insurer makes payments,
directly  or  indirectly,  on  account  of  principal  of  or  interest  on  the
Certificates to the Holders of such Certificates,  the Certificate  Insurer will
be fully subrogated to, and each Certificateholder, the Servicer and the Trustee
hereby  delegate and assign to the  Certificate  Insurer,  to the fullest extent
permitted  by law,  the rights of such  Holders to receive  such  principal  and
interest from the Trust Fund, including,  without limitation, any amounts due to
the  Certificateholders in respect of securities law violations arising from the
offer and sale of the  Certificates,  and (ii) the Certificate  Insurer shall be
paid such  amounts but only from the sources and in the manner  provided  herein
for the payment of such amounts. 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 6.11 Pre-Funding Account.


                                      114
<PAGE>

     (a) Funds  deposited in the  Pre-Funding  Account shall be held in trust by
the Trustee for the  Certificateholders and the Certificate Insurer for the uses
and purposes set forth herein.  All income and gain realized from  investment of
funds  deposited  in  the  Pre-Funding  Account  shall  be  transferred  to  the
Certificate  Account on the Business Day  immediately  preceding each Remittance
Date.  The Servicer shall deposit in the  Pre-Funding  Account the amount of any
net loss  incurred  in  respect of any  Permitted  Investment  immediately  upon
realization of such loss, without any right of reimbursement.

     (b) Amounts on deposit in the Pre-Funding Account shall be withdrawn by the
Trustee as follows:

          (i) On  any  Subsequent  Transfer  Date,  the  Trustee,  upon  written
     direction  of the  Depositor,  shall  release  and apply  amounts  from the
     Pre-Funding   Account  in  accordance  with  Section  2.10(a)  hereof  upon
     satisfaction  of the  conditions set forth in Sections 2.3 and 2.10 hereof;
     and

          (ii) On the Final Subsequent  Transfer Date, the Trustee shall deposit
     into the  Certificate  Account all  amounts  remaining  in the  Pre-Funding
     Account.

                [Remainder of this page intentionally left blank]


                                      115
<PAGE>

                                   ARTICLE VII

                                     Default

     Section  7.1 Events of  Default.  (a) In case one or more of the  following
Events of Default by the Servicer shall occur and be continuing, that is to say:

          (i) any  failure by the  Servicer  to remit to the Trustee any payment
     required to be made by the Servicer under the terms of this Agreement or to
     deliver the report required by Section 6.5 of this Agreement;

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

          (iii) any  failure  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 this Agreement,  or the breach of any
     representation  and  warranty  made  pursuant to Section 3.1 to be true and
     correct which  continues  unremedied for a period of 30 days after the date
     on which written notice of such failure or breach, requiring the same to be
     remedied, shall have been given to the Servicer, as the case may be, by the
     Depositor  or the  Trustee  or to  the  Servicer  and  the  Trustee  by any
     Certificateholder or the Certificate Insurer;

          (iv) a decree or order of a court or agency or  supervisory  authority
     having  jurisdiction  in an  involuntary  case under any  present or future
     federal  or  state  bankruptcy,  insolvency  or  similar  law  or  for  the
     appointment of a conservator  or receiver or liquidator in any  insolvency,
     readjustment  of debt,  marshalling  of assets and  liabilities  or similar
     proceedings,  or for the winding-up or  liquidation  of its affairs,  shall
     have been entered  against the Servicer and such decree or order shall have
     remained in force, undischarged or unstayed for a period of 60 days;

          (v) 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 the
     Servicer or of or relating to all or  substantially  all of the  Servicer's
     property;

          (vi) the  Servicer  shall  admit in writing its  inability  to pay its
     debts  as  they  become  due,  file a  petition  to take  advantage  of any
     applicable insolvency or reorganization statute, make an assignment for the


                                      116
<PAGE>

     benefit  of  its  creditors,   or  voluntarily   suspend   payment  of  its
     obligations;

          (vii) as of any  Remittance  Date prior to the 60th  Remittance  Date,
     Total Expected  Losses exceed 6.75% of the aggregate  Principal  Balance of
     the Mortgage Loans;

          (viii) as of any Remittance  Date following the 60th  Remittance  Date
     but  prior to the 120th  Remittance  Date,  Total  Expected  Losses  exceed
     10.125% of the aggregate Principal Balance of the Mortgage Loans;

     (b) then,  and in each and every such case,  so long as an Event of Default
shall not have been  remedied  with  respect to (i) - (ix)  above,  the  Trustee
shall,  but only at the  direction  of the  Certificate  Insurer or the Majority
Certificateholders  with the consent of the  Certificate  Insurer,  by notice in
writing to the Servicer and a Responsible Officer of the Trustee, (x) remove the
Servicer,  and in the  case of any  removal  at the  direction  of the  Majority
Certificateholders,  and in addition to whatever rights such  Certificateholders
may have at law or equity to damages,  including  injunctive relief and specific
performance,  (y) terminate all the rights and obligations of the Servicer under
this  Agreement and in and to the Mortgage  Loans and the proceeds  thereof,  as
servicer;  and (z) with respect to clauses (vii) through (ix) above, the Trustee
shall,  but only at the direction of the  Certificate  Insurer,  after notice in
writing to the Servicer and a Responsible Officer of the Trustee,  terminate all
the rights and  obligations  of the Servicer  under this Agreement and in and to
the Mortgage Loans and the proceeds  thereof,  as Servicer.  Upon receipt by the
Servicer of such written  notice,  all authority and power of the Servicer under
this Agreement,  whether with respect to the Mortgage Loans or otherwise, shall,
subject to Section  7.2,  pass to and be vested in the  Trustee or its  designee
approved by the  Certificate  Insurer and the Trustee is hereby  authorized  and
empowered to execute and deliver, on behalf of the Servicer, as attorney-in-fact
or otherwise,  at the expense of the  Servicer,  any and all documents and other
instruments  and do or cause to be done all other  acts or things  necessary  or
appropriate to effect the purposes of such notice of termination, including, but
not limited to, the transfer and endorsement or assignment of the Mortgage Loans
and related  documents.  The Servicer  agrees to cooperate  (and pay any related
costs and  expenses)  with the  Trustee  in  effecting  the  termination  of the
Servicer's responsibilities and rights hereunder, including, without limitation,
the  transfer to the Trustee or its  designee  for  administration  by it of all
amounts  which shall at the time be credited by the  Servicer to the  Collection
Account or thereafter  received with respect to the Mortgage Loans.  The Trustee
shall promptly notify the


                                      117
<PAGE>

Certificate Insurer,  Moody's and S&P upon receiving notice of, or its discovery
of, the occurrence of an Event of Default.

     Section 7.2 Trustee to Act; Appointment of Successor.  (a) On and after the
time the Servicer  receives a notice of termination  pursuant to Section 7.1, or
the Trustee and the Certificate  Insurer receive the resignation of the Servicer
evidenced by an Opinion of Counsel  pursuant to Section 5.23, or the Servicer is
removed as Servicer  pursuant to Article  VII, in which event the Trustee  shall
promptly notify the Certificate Insurer and Moody's and S&P, except as otherwise
provided in Section 7.1, 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 placed on the Servicer
by the terms and  provisions  hereof arising on or after the date of succession;
provided,  however,  that the Trustee shall not be liable for any actions or the
representations  and  warranties  of any  servicer  prior  to it and  including,
without  limitation,  the  obligations of the Servicer set forth in Sections 2.4
and 3.3. The Trustee,  as Successor  Servicer,  or any other successor  servicer
shall be obligated to pay Compensating  Interest pursuant to Section 6.9 hereof;
the Trustee,  as Successor  Servicer is obligated to make  advances  pursuant to
Section 5.20 unless,  and only to the extent the Trustee,  as Successor Servicer
determines  reasonably  and in  good  faith  that  such  advances  would  not be
recoverable pursuant to Sections 5.4(b), 5.4(g) or 5.4(j), such determination to
be evidenced by a  certification  of a  Responsible  Officer of the Trustee,  as
Successor Servicer delivered to the Certificate Insurer.

     (b) 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  the   Majority
Certificateholders   with  the  consent  of  the  Certificate   Insurer  or  the
Certificate Insurer so requests in writing to the Trustee,  appoint, pursuant to
the  provisions  set  forth in  paragraph  (c)  below,  or  petition  a court of
competent  jurisdiction  to appoint,  any  established  mortgage loan  servicing
institution  acceptable to the  Certificate  Insurer that has a net worth of not
less  than  $15,000,000  as the  successor  to  the  Servicer  hereunder  in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Servicer hereunder.

     (c) In the  event  the  Trustee  is the  Successor  Servicer,  it  shall be
entitled to the Servicing Compensation  (including the Servicing Fee as adjusted
pursuant to the  definition  thereof)  and other funds  pursuant to Section 5.14
hereof  as the  Servicer  if  the  Servicer  had  continued  to act as  servicer
hereunder. In the event the Trustee is unable or


                                      118
<PAGE>

unwilling to act as successor  servicer,  the Trustee shall  solicit,  by public
announcement,  bids  from  housing  and home  finance  institutions,  banks  and
mortgage servicing institutions meeting the qualifications set forth above. Such
public  announcement shall specify that the successor servicer shall be entitled
to the full  amount of the  aggregate  Servicing  Fees  hereunder  as  servicing
compensation, together with the other Servicing Compensation. Within thirty days
after any such public  announcement,  the Trustee shall negotiate and effect the
sale,  transfer and  assignment  of the  servicing  rights and  responsibilities
hereunder to the qualifying  party  submitting the highest  qualifying  bid. The
Trustee  shall deduct from any sum received by the Trustee from the successor to
the  Servicer in respect of such sale,  transfer  and  assignment  all costs and
expenses of any public  announcement and of any sale, transfer and assignment of
the  servicing  rights  and  responsibilities  hereunder  and the  amount of any
unreimbursed Servicing Advances and Periodic Advances owed to the Trustee. After
such  deductions,  the remainder of such sum shall be paid by the Trustee to the
Servicer at the time of such sale,  transfer and  assignment  to the  Servicer's
successor.

     (d) The Trustee and such successor shall take such action,  consistent with
this  Agreement,  as shall be necessary to effectuate any such  succession.  The
Servicer  agrees to  cooperate  with the Trustee and any  successor  servicer in
effecting the  termination  of the  Servicer's  servicing  responsibilities  and
rights  hereunder  and shall  promptly  provide  the  Trustee or such  successor
servicer,  as applicable,  at the Servicer's cost and expense, all documents and
records  reasonably  requested  by it to  enable  it to  assume  the  Servicer's
functions  hereunder  and shall  promptly  also  transfer to the Trustee or such
successor  servicer,  as  applicable,  all amounts that then have been or should
have been  deposited  in the  Collection  Account  by the  Servicer  or that are
thereafter received with respect to the Mortgage Loans. Any collections received
by the Servicer after such removal or resignation shall be endorsed by it to the
Trustee  and  remitted  directly  to the  Trustee  or, at the  direction  of the
Trustee, to the successor servicer.  Neither the Trustee nor any other successor
servicer  shall be held liable by reason of any failure to make, or any delay in
making,  any  distribution  hereunder or any portion  thereof  caused by (i) the
failure of the Servicer to deliver, or any delay in delivering,  cash, documents
or  records to it, or (ii)  restrictions  imposed  by any  regulatory  authority
having jurisdiction over the Servicer  hereunder.  No appointment of a successor
to the  Servicer  hereunder  shall  be  effective  until  the  Trustee  and  the
Certificate  Insurer shall have  consented  thereto,  and written notice of such
proposed  appointment shall have been provided by the Trustee to the Certificate
Insurer


                                      119
<PAGE>

and to each Certificateholder.  The Trustee shall not resign as servicer until a
successor  servicer  reasonably  acceptable to the Certificate  Insurer has been
appointed.

     (e) Pending  appointment  of a successor  to the  Servicer  hereunder,  the
Trustee shall act in such capacity as hereinabove  provided.  In connection with
such appointment and assumption,  the Trustee may make such arrangements for the
compensation  of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided,  however, that no such compensation shall be in
excess of that  permitted the Servicer  pursuant to Section 5.14,  together with
other Servicing Compensation. The Servicer, the Trustee and such successor shall
take such  action,  consistent  with this  Agreement,  as shall be  necessary to
effectuate any such succession.

     Section 7.3 Waiver of  Defaults.  The  Certificate  Insurer or the Majority
Certificateholders may, on behalf of all Certificateholders,  and subject to the
consent of the Certificate  Insurer,  waive any events permitting removal of the
Servicer as servicer pursuant to this Article VII; provided,  however,  that the
Majority  Certificateholders  may not  waive a  default  in  making  a  required
distribution  on a  Certificate  without  the  consent  of the  holder  of  such
Certificate.  Upon any waiver of a past  default,  such  default  shall cease to
exist,  and any Event of Default arising  therefrom shall be deemed to have been
remedied for every purpose of this Agreement. No such waiver shall extend to any
subsequent or other default or impair any right consequent thereto except to the
extent  expressly  so waived.  Notice of any such  waiver  shall be given by the
Trustee to S&P and Moody's.

     Section 7.4 Mortgage Loans, Trust Fund and Accounts Held for Benefit of the
Certificate  Insurer. (a) 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  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 unless, as stated in an Opinion of Counsel addressed to the Trustee
and the  Certificate  Insurer,  such action is adverse to the  interests  of the
Certificateholders or diminishes the rights of the Certificateholders or imposes
additional burdens or restrictions on the Certificateholders.


                                      120
<PAGE>

     (b) The Servicer hereby  acknowledges  and agrees that it shall service the
Mortgage Loans for the benefit of the  Certificateholders and for the benefit of
the Certificate  Insurer, and all references in this Agreement to the benefit of
or actions on behalf of the  Certificateholders  shall be deemed to include  the
Certificate Insurer.

                [Remainder of this page intentionally left blank]


                                      121
<PAGE>

                                  ARTICLE VIII

                                   Termination

     Section 8.1 Termination.  (a) This Agreement shall terminate upon notice to
the Trustee of either:  (i) the later of the distribution to  Certificateholders
of the final  payment or  collection  with respect to the last Mortgage Loan (or
Periodic Advances of same by the Servicer), or the disposition of all funds with
respect to the last Mortgage Loan and the  remittance of all funds due hereunder
and the payment of all amounts  due and payable to the  Certificate  Insurer and
the Trustee or (ii) mutual consent of the Servicer,  the Certificate Insurer and
all Certificateholders in writing; provided, however, that in no event shall the
Trust established by this Agreement  terminate later than twenty-one years after
the death of the last survivor of the descendants of John D. Rockefeller,  alive
as of the date hereof.

     (b) In addition,  the Servicer  may, at its option and at its sole cost and
expense (or, if the  Servicer  does not exercise  this option,  the  Certificate
Insurer  may,  at its sole cost and  expense),  repurchase  all of the HELOCs in
Group I or all of the  HELs in  Group II on any  date on  which  the  Class  A-1
Principal  Balance  with  respect  to the  HELOCs  or the sum of the  Class  A-2
Principal  Balance and the Class A-3 Principal  Balance with respect to the HELs
is less than 10% of the Original Class A-1 Principal Balance with respect to the
HELOCs or the sum of the Original  Class A-2 Principal  Balance and the Original
Class A-3  Principal  Balance with respect to the HELs,  on the next  succeeding
Remittance  Date,  at a price equal to the sum of (i) the greater of (A) 100% of
the Trust Balance of each outstanding  Mortgage Loan and each REO Mortgage Loan,
and (B) the fair market value  (disregarding  accrued  interest) of the Mortgage
Loans and REO  Properties  in the related  Group,  determined  as the average of
three  written  bids  (copies of which shall be delivered to the Trustee and the
Certificate  Insurer by the  Servicer  and the  reasonable  cost of which may be
deducted from the final purchase  price) made by nationally  recognized  dealers
and  based on a  valuation  process  which  would  be used to  value  comparable
mortgage loans and REO property,  plus (ii) the aggregate  amount of accrued and
unpaid  interest on the Mortgage  Loans in the related Group through the related
Due Period and 30 days' interest thereon at a rate equal to the weighted average
of the Mortgage  Interest Rates for the Mortgage Loans in the related Group,  in
each case net of the Servicing Fee, plus (iii) any  unreimbursed  amounts due to
the  Certificate  Insurer  under  this  Agreement  or  the  Certificate  Insurer
Agreement (the "Termination  Price"). Any such purchase shall be accomplished by
deposit into the  Certificate  Account for the related Group of the  Termination
Price. No such termination is permitted


                                      122
<PAGE>

without the prior  written  consent of the  Certificate  Insurer (i) if it would
result in a draw on the related Certificate Insurance Policy, or (ii) unless the
Servicer shall have delivered to the  Certificate  Insurer an Opinion of Counsel
reasonably  satisfactory to the Certificate Insurer stating that no amounts paid
hereunder are subject to recapture as  preferential  transfers  under the United
States Bankruptcy Code, 11 U.S.C. ss.ss. 101 et seq., as amended.

     (c) If on any Remittance  Date, the Servicer  determines  that there are no
outstanding  Mortgage Loans and no other funds or assets in the Trust Fund other
than  funds  in the  Certificate  Account,  the  Servicer  shall  send  a  final
distribution notice promptly to each such  Certificateholder  in accordance with
paragraph (d) below.

     (d) Notice of any  termination,  specifying the Remittance  Date upon which
any Group,  the Trust Fund or the 1997-1  REMIC will  terminate  and the related
Certificateholders shall surrender their Certificates to the Trustee for payment
of the final  distribution  and  cancellation,  shall be given  promptly  by the
Servicer by letter to each of the related  Certificateholders  identified to the
Servicer  by the  Trustee  as the  Certificateholders  of  record as of the most
recent  Record  Date,  and  shall be  mailed  during  the  month  of such  final
distribution before the Servicer  Remittance Date in such month,  specifying (i)
the Remittance Date upon which final payment of such  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 and (iii) that the
Record Date  otherwise  applicable to such  Remittance  Date is not  applicable,
payments being made only upon  presentation and surrender of the Certificates at
the office of the Trustee therein specified. The Servicer shall give such notice
to the Trustee  therein  specified.  The Servicer  shall give such notice to the
Trustee at the time such notice is given to Certificateholders.  The obligations
of the  Certificate  Insurer  hereunder  shall terminate upon the deposit by the
Servicer  with the Trustee of a sum  sufficient  to purchase all of the Mortgage
Loans and REO  Properties  as set forth  above and when the Class A-1  Principal
Balance,  Class A-2 Principal  Balance and Class A-3 Principal  Balance has been
reduced to zero.

     (e) In the event  that all of the  Certificateholders  shall not  surrender
their  Certificates for cancellation  within six months after the time specified
in the above-mentioned  written notice, the Servicer shall give a second written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto.  If within
six months after the second notice, all of the affected Certificates shall not


                                      123
<PAGE>

have been surrendered for cancellation,  the Trustee may take appropriate steps,
or may appoint an agent to take  appropriate  steps,  to contact  the  remaining
Certificateholders  concerning  surrender  of  their  Certificates  and the cost
thereof  shall be paid out of the funds and other assets  which  remain  subject
hereto.  If  within  nine  months  after  the  second  notice  all the  affected
Certificates  shall  not have been  surrendered  for  cancellation,  the Class R
Certificateholders  shall be entitled to all  unclaimed  funds and other  assets
which remain subject hereto and the Trustee upon transfer of such funds shall be
discharged of any responsibility for such funds and the Certificateholders shall
look only to the Class R Certificateholders for payment. Such funds shall remain
uninvested.

     Section 8.2 Additional Termination Requirements.  (a) In the event that the
Servicer  exercises  its purchase  option as provided in Section 8.1, the 1997-1
REMIC  shall  be  terminated  in  accordance   with  the  following   additional
requirements,  unless the Trustee has been  furnished with an Opinion of Counsel
to the effect  that the  failure of the 1997- 1 REMIC (or of any other  REMIC of
the Trust Fund) to comply with the requirements of this Section 8.3 will not (i)
result in the imposition of taxes on "prohibited  transactions" of such REMIC as
defined in Section  860F of the Code or (ii) cause such REMIC to fail to qualify
as a REMIC at any time that any Class A Certificates are outstanding:

          (i) Within 90 days  prior to the final  Remittance  Date the  Servicer
     shall adopt and the Trustee shall sign, a plan of complete  liquidation  of
     the 1997-1 REMIC (or the  applicable  REMIC of the Trust Fund)  meeting the
     requirements  of a "Qualified  Liquidation"  under Section 860F of the Code
     and any regulations thereunder;

          (ii) At or  after  the  time of  adoption  of such a plan of  complete
     liquidation,  which plan shall include a description of the method for such
     liquidation  and the  price to be  conveyed  for all of the  assets  of the
     1997-1 REMIC at the time of such liquidation,  and at or prior to the final
     Remittance  Date,  the  Trustee  shall sell all of the assets of the 1997-1
     REMIC (or the applicable REMIC of the Trust Fund) to the Servicer for cash;
     and

          (iii)  At  the  time  of  the  making  of  the  final  payment  on the
     Certificates,  the  Trustee  shall  distribute  or  credit,  or cause to be
     distributed or credited (A) to the Class A  Certificateholders  the related
     Class A Principal Balance, plus one month's interest thereon at the related
     Class A Pass-Through Rate, and (B) to the Class R  Certificateholders,  all
     of  such   REMIC's  cash  on  hand  after  such  payment  to  the  Class  A
     Certificateholders


                                      124
<PAGE>

     (other  than cash  retained  to meet  claims)  and the 1997-1  REMIC  shall
     terminate at such time.

     (b) By their  acceptance of the  Certificates,  the Holders  thereof hereby
agree to appoint  the  Servicer  as their  attorney in fact to: (i) adopt such a
plan of complete  liquidation  (and the  Certificateholders  hereby  appoint the
Trustee as their  attorney in fact to sign such plan) as appropriate or upon the
written request of the Certificate Insurer and (ii) to take such other action in
connection  therewith  as may be  reasonably  required to carry out such plan of
complete liquidation all in accordance with the terms hereof.

     Section 8.3 Accounting Upon  Termination of Servicer.  Upon  termination of
the Servicer, the Servicer shall, at its expense:

     (a) deliver to its successor or, if none shall yet have been appointed,  to
the Trustee, the funds in any Account;

     (b) deliver to its successor or, if none shall yet have been appointed,  to
the Trustee all Mortgage Files and related  documents and statements  held by it
hereunder and a Mortgage Loan portfolio computer tape;

     (c) deliver to its successor or, if none shall yet have been appointed,  to
the Trustee and, upon request,  to the  Certificateholders  a full accounting of
all funds,  including a statement  showing the Monthly Payments  collected by it
and a statement  of monies held in trust by it for the  payments or charges with
respect to the Mortgage Loans; and

     (d) execute and deliver such  instruments  and perform all acts  reasonably
requested in order to effect the orderly and efficient  transfer of servicing of
the Mortgage Loans to its successor and to more fully and  definitively  vest in
such successor all rights,  powers,  duties,  responsibilities,  obligations and
liabilities of the "Servicer" under this Agreement.

                [Remainder of this page intentionally left blank]


                                      125
<PAGE>

                                   ARTICLE IX

                                   The Trustee

     Section 9.1 Duties of Trustee. (a) The Trustee,  prior to the occurrence of
an Event of Default and after the curing of all Events of Default which may have
occurred,  undertakes  to  perform  such  duties  and only  such  duties  as are
specifically  set forth in this  Agreement.  If an Event of Default has occurred
and has not been cured or waived,  the Trustee shall exercise such of the rights
and power  vested in it by this  Agreement,  and use the same degree of care and
skill in its  exercise  as a  prudent  person  would  exercise  or use under the
circumstances in the conduct of such person's own affairs.

     (b) The Trustee, upon receipt of all resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform on their face to the requirements of this Agreement;  provided, however,
that the Trustee  shall not be  responsible  for the  accuracy or content of any
resolution,  certificate,  statement,  opinion, report, document, order or other
instrument  furnished  by the  Servicer  or the  Seller  hereunder.  If any such
instrument  is found  not to  conform  on its face to the  requirements  of this
Agreement,  the Trustee  shall take 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,  at the  expense of the  Servicer  notify the
Certificate  Insurer and request written  instructions as to the action it deems
appropriate  to have the instrument  corrected,  and if the instrument is not so
corrected,  the Trustee will provide notice thereof to the  Certificate  Insurer
who shall then direct the Trustee as to the action, if any, to be taken.

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

          (i)  Prior to the  occurrence  of an Event of  Default,  and after the
     curing of all such Events of Default  which may have  occurred,  the duties
     and  obligations  of the Trustee shall be determined  solely by the express
     provisions  of this  Agreement,  the Trustee shall not be liable except for
     the  performance  of such duties and  obligations as are  specifically  set
     forth in this Agreement,  no implied covenants or obligations shall be read
     into this Agreement against the Trustee and, in the


                                      126
<PAGE>

     absence  of bad  faith  on  the  part  of  the  Trustee,  the  Trustee  may
     conclusively rely, as to the truth of the statements and the correctness of
     the opinions expressed therein, upon any certificates or opinions furnished
     to the Trustee and conforming to the requirements of this Agreement;

          (ii)  The  Trustee  shall  not be  personally  liable  for an error of
     judgment made in good faith by a Responsible  Officer or other  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 with the
     consent   of  the   Certificate   Insurer,   any   Class  of  the  Class  A
     Certificateholders  holding  Class  A  Certificates  evidencing  Percentage
     Interests of such Class of at least 25%,  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) The Trustee  shall not be required to take notice or be deemed to
     have  notice or  knowledge  of any  default or Event of Default  (except an
     Event of Default with respect to the nonpayment of any amount  described in
     Section  7.1(a)),  unless a  Responsible  Officer of the Trustee shall have
     received written notice thereof.  In the absence of receipt of such notice,
     the  Trustee may  conclusively  assume that there is no default or Event of
     Default (except a failure to make a Periodic Advance);

          (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  funds or
     adequate indemnity against such risk or liability is not reasonably assured
     to it and none of the provisions  contained in this Agreement  shall in any
     event require the Trustee to perform,  or be responsible  for the manner of
     performance of, any of the obligations of the Servicer under this Agreement
     except  during such time, if any, as the Trustee shall be the successor to,
     and be vested  with the  rights,  duties  powers  and  privileges  of,  the
     Servicer in accordance with the terms of this Agreement; and


                                      127
<PAGE>

          (vi) Subject to the other  provisions  of this  Agreement  and without
     limiting the generality of this Section, the Trustee shall have no duty (A)
     to see to any  recording,  filing,  or depositing of this  Agreement or any
     agreement  referred to herein or any  financing  statement or  continuation
     statement  evidencing a security interest,  or to see to the maintenance of
     any such recording or filing or depositing or to any rerecording,  refiling
     or redepositing of any thereof, (B) to see to any insurance,  (C) to see to
     the payment or  discharge  of any tax,  assessment,  or other  governmental
     charge  or any lien or  encumbrance  of any kind  owing  with  respect  to,
     assessed or levied  against,  any part of the Trust,  the Trust  Fund,  the
     Certificateholders  or the  Mortgage  Loans,  (D) to  confirm or verify the
     contents of any reports or  certificates  of the Servicer  delivered to the
     Trustee  pursuant to this  Agreement  believed by the Trustee to be genuine
     and to have been signed or presented by the proper party or parties.

     (d) It is intended that the 1997-1 REMIC formed hereunder shall constitute,
and that the affairs of the 1997-1  REMIC shall be conducted so as to qualify it
as, a REMIC as  defined  in and in  accordance  with the  REMIC  Provisions.  In
furtherance of such  intention,  the Trustee  covenants and agrees that it shall
act as agent (and the  Trustee is hereby  appointed  to act as agent) and as Tax
Matters  Person on behalf of the 1997-1  REMIC,  and that in such  capacities it
shall:

          (i) prepare,  sign and file,  or cause to be prepared and filed,  in a
     timely manner,  a U.S. Real Estate Mortgage  Investment  Conduit Income Tax
     Return  (Form  1066) and any other Tax Return  required  to be filed by the
     1997-1  REMIC,  using a calendar  year as the  taxable  year for the 1997-1
     REMIC;

          (ii) make, or cause to be made,  an election,  on behalf of the 1997-1
     REMIC,  to be  treated as a REMIC on the  federal  tax return of the 1997-1
     REMIC for its first taxable year;

          (iii) prepare and forward,  or cause to be prepared and forwarded,  to
     the Trustee, the Certificateholders and to the Internal Revenue Service and
     any other relevant governmental taxing authority all information returns or
     reports as and when required to be provided to them in accordance  with the
     REMIC Provisions;

          (iv) to the extent that the affairs of the 1997-1 REMIC are within its
     control,  conduct  such  affairs of the 1997-1  REMIC at all times that any
     Certificates are outstanding so as to maintain the status of the 1997-1


                                      128
<PAGE>

     REMIC as a REMIC  under  the  REMIC  Provisions  and any  other  applicable
     federal, state and local laws, including,  without limitation,  information
     reports relating to "original issue discount, as defined in the Code, based
     upon the  Prepayment  Assumption and calculated by using the issue price of
     the Certificates:

          (v) not knowingly or intentionally take any action or omit to take any
     action that would cause the  termination  of the REMIC status of the 1997-1
     REMIC:

          (vi) pay the amount of any and all  federal,  state,  and local  taxes
     imposed  on the Trust  Fund,  prohibited  transaction  taxes as  defined in
     Section  860F of the  Code,  other  than any  amount  due as a result  of a
     transfer or attempted  or  purported  transfer in violation of Section 4.2,
     imposed  on the Trust  Fund when and as the same  shall be due and  payable
     (but such obligation shall not prevent the Trustee or any other appropriate
     Person from  contesting any such tax in appropriate  proceedings  and shall
     not prevent the Trustee from withholding  payment of such tax, if permitted
     by law,  pending the  outcome of such  proceedings).  The Trustee  shall be
     entitled to reimbursement in accordance with Sections 9.1(c) and 9.5 hereof

          (vii) ensure that any such  returns or reports  filed on behalf of the
     Trust Fund by the Trustee are properly  executed by the appropriate  person
     and submitted in a timely manner;

          (viii)  represent  the Trust Fund in any  administrative  or  judicial
     proceedings  relating to an examination or audit by any governmental taxing
     authority,  request an administrative  adjustment as to any taxable year of
     the Trust Fund,  enter into  settlement  agreements  with any  governmental
     taxing agency,  extend any statute of  limitations  relating to any item of
     the Trust Fund and otherwise act on behalf of the Trust Fund in relation to
     any tax matter involving the Trust Fund;

          (ix) as provided in Section 5.18 hereof,  make  available  information
     necessary for the  computation  of any tax imposed (1) on  transferrers  of
     residual interests to transferees that are not Permitted Transferees or (2)
     on pass-through  entities, any interest in which is held by an entity which
     is not a Permitted  Transferee.  The Trustee  covenants  and agrees that it
     will cooperate with the Servicer in the foregoing  matters and that it will
     sign, as Trustee, any and all Tax Returns required to be filed by the Trust
     Fund.  Notwithstanding  the foregoing,  at such time as the Trustee becomes
     the successor


                                      129
<PAGE>

     Servicer,  the holder of the largest percentage of the Class R Certificates
     shall serve as Tax Matters Person until such time as an entity is appointed
     to succeed the Trustee as Servicer:

          (x) make available to the Internal  Revenue  Service and those Persons
     specified by the REMIC Provisions all information  necessary to compute any
     tax imposed (A) as a result of the Transfer of an  Ownership  Interest in a
     Class  R  Certificate  to any  Person  who is not a  Permitted  Transferee,
     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 Class R 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 Class R  Certificate  having as among its
     record  holders at any time any Person that is not a Permitted  Transferee.
     Reasonable  compensation  for providing such information may be accepted by
     the Trustee;

          (xi) pay out of its own funds, without any right of reimbursement from
     the assets of the Trust Fund, any and all tax related expenses of the Trust
     Fund  (including,  but not  limited to, tax return  preparation  and filing
     expenses  and any  professional  fees or expenses  related to audits 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  Opinion of Counsel  required  pursuant  to
     Sections 3.3, 5.10 and 8.2 and other than taxes except as specified herein;

          (xii) upon filing with the Internal Revenue Service, the Trustee shall
     furnish to the Holders of the Class R  Certificates  the Form 1066 and each
     Form 1066Q and shall  respond  promptly to written  requests  made not more
     frequently  than  quarterly  by any  Holder  of Class R  Certificates  with
     respect to the following matters:

               (1) the original  projected  principal and interest cash flows on
          the  Closing  Date  on the  regular  and  residual  interests  created
          hereunder  and  on  the  Mortgage  Loans,   based  on  the  Prepayment
          Assumption;

               (2) the projected  remaining principal and interest cash flows as
          of the end of any  calendar  quarter  with  respect to the regular and
          residual


                                      130
<PAGE>

          interests  created  hereunder  and the  Mortgage  Loans,  based on the
          Prepayment Assumption;

               (3) the Prepayment  Assumption and any interest rate  assumptions
          used in  determining  the projected  principal and interest cash flows
          described above;

               (4) the original  issue discount (or, in the case of the Mortgage
          Loans,  market  discount) or premium accrued or amortized  through the
          end of such  calendar  quarter with respect to the regular or residual
          interests  created  hereunder and with respect to the Mortgage  Loans,
          together  with each  constant  yield to maturity used in computing the
          same;

               (5) the treatment of losses realized with respect to the Mortgage
          Loans or the regular interests created hereunder, including the timing
          and amount of any  cancellation of  indebtedness  income of the 1997-1
          REMIC with  respect to such regular  interests or bad debt  deductions
          claimed with respect to the Mortgage Loans;

               (6) the  amount and timing of any  non-interest  expenses  of the
          1997-1 REMIC: and

               (7) any taxes (including  penalties and interest)  imposed on the
          1997-1 REMIC,  including,  without  limitation,  taxes on  "prohibited
          transactions,"   "contributions"   or  "net  income  from  foreclosure
          property" or state or local income or franchise taxes; and

          (xiii) make any other required reports in respect of interest payments
     in respect of the  Mortgage  Loans and  acquisitions  and  abandonments  or
     Mortgaged Property to the Internal Revenue Service and/or the borrowers, as
     applicable.

     (e) In the event that any tax is imposed on  "prohibited  transactions"  of
the REMIC as defined in Section  860F(a)(2) of the Code, on the "net income from
foreclosure property" of the REMIC as defined in Section 860G(c) of the Code, on
any contribution to the REMIC after the Startup Date pursuant to Section 860G(d)
of the  Code,  or any other  tax is  imposed,  such tax shall be paid by (i) the
Trustee,  if such tax arises out of or results  from a breach by the  Trustee of
any of its  obligations  under this  Agreement,  (ii) the Servicer,  if such tax
arises out of or results from a breach by the Servicer of any of its obligations
under this Agreement, or otherwise (iii) the holders of the Class R


                                      131
<PAGE>

Certificates in proportion to their undivided  beneficial  ownership interest in
the related REMIC as are represented by such Class R Certificates. To the extent
such  tax is  chargeable  against  the  holders  of the  Class  R  Certificates,
notwithstanding anything to the contrary contained herein, the Trustee is hereby
authorized to retain from amounts otherwise  distributable to the Holders of the
Class R Certificates on any Remittance  Date  sufficient  funds to reimburse the
Trustee for the payment of such tax (to the extent that the Trustee has not been
previously reimbursed or indemnified therefor).

     Section 9.2 Certain Matters Affecting the Trustee.  (a) Except as otherwise
provided in Section 9.1:

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

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

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

          (iv) the Trustee shall not be personally  liable for any action taken,
     suffered or omitted by it in good faith and believed by it to be authorized
     or within the


                                      132
<PAGE>

     discretion or rights or powers conferred upon it by this Agreement;

          (v) prior to the occurrence of an Event of Default hereunder and after
     the curing of all Events of Default  which may have  occurred,  the Trustee
     shall  not be bound to make any  investigation  into the  facts or  matters
     stated in any  resolution,  certificate,  statement,  instrument,  opinion,
     report, notice,  request,  consent, order, approval, bond or other paper or
     document,  unless requested in writing to do so by the Certificate  Insurer
     or  Holders  of any  Class of Class A  Certificates  evidencing  Percentage
     Interests aggregating not less than 25% of such class;  provided,  however,
     that if the payment  within a reasonable  time to the Trustee of the costs,
     expenses or  liabilities  likely to be incurred by it in the making of such
     investigation is, in the opinion of the Trustee,  not reasonably assured to
     the Trustee by the security  afforded to it by the terms of this Agreement,
     the  Trustee may  require  reasonable  indemnity  against  such  expense or
     liability as a condition to taking any such action.  The reasonable expense
     of every such examination  shall be paid by the Servicer or, if paid by the
     Trustee,  shall be repaid by the Servicer  upon demand from the  Servicer's
     own funds;

          (vi)  the  right of the  Trustee  to  perform  any  discretionary  act
     enumerated  in this  Agreement  shall not be construed  as a duty,  and the
     Trustee  shall not be answerable  for other than its  negligence or willful
     misconduct in the performance of such act;

          (vii) the Trustee  shall not be required to give any bond or surety in
     respect of the execution of the Trust created  hereby or the powers granted
     hereunder; and

          (viii) 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.

     (b) Following the Startup Date, the Trustee shall not knowingly  accept any
contribution of assets to the Trust Fund, unless the Trustee shall have received
an Opinion of Counsel  (at the expense of the  Servicer)  to the effect that the
inclusion  of such  assets in the Trust Fund will not cause the 1997-1  REMIC to
fail to qualify as a REMIC at any time that any  Certificates are outstanding or
subject  the  1997-1  REMIC  to any tax  under  the  REMIC  Provisions  or other
applicable provisions of federal, state and local law or ordinances. The Trustee
agrees to  indemnify  the Trust Fund and the  Servicer  for any taxes and costs,
including any attorney's fees, imposed or incurred by the Trust Fund or the


                                      133
<PAGE>

Servicer as a result of the breach of the  Trustee's  covenants set forth within
this subsection (b).

     Section 9.3 Not Liable for  Certificates  or Mortgage  Loans.  The recitals
contained  herein  (other  than  the  certificate  of   authentication   on  the
Certificates) shall be taken as the statements of the Seller or the Servicer, as
the  case  may  be,  and  the  Trustee  assumes  no  responsibility   for  their
correctness.  The  Trustee  makes  no  representations  as to  the  validity  or
sufficiency of this Agreement or of any Mortgage Loan or related  document.  The
Trustee shall not be accountable for the use or application of any funds paid to
the Servicer in respect of the Mortgage  Loans or deposited in or withdrawn from
the Collection Account by the Servicer. The Trustee shall not be responsible for
the legality or validity of the Agreement or the validity, priority,  perfection
or  sufficiency  of the security for the  Certificates  issued or intended to be
issued hereunder.

     Section 9.4 Trustee May Own Certificates.  The Trustee in its individual or
any other capacity may become the owner or pledgor of Certificates with the same
rights it would have if it were not  Trustee,  and may  otherwise  deal with the
parties hereto.

     Section  9.5  Trustee's  Fees  and  Expenses;  Indemnity.  (a) The  Trustee
acknowledges that in consideration of the performance of its duties hereunder it
is  entitled to receive the Trustee  Fee in  accordance  with the  provision  of
Section 6.5(a).  Additionally,  the Trustee hereby covenants, for the benefit of
the Depositor,  that the Trustee has arranged  separately  with the Servicer for
the payment to the Trustee of all of the Trustee's  expenses in connection  with
this Agreement,  including,  without  limitation,  all of the Trustee's Fees and
expenses in connection with any actions taken by the Trustee pursuant to Section
9.12 hereof.  For the avoidance of doubt, the parties hereto acknowledge that it
is the  intent  of the  parties  that  the  Depositor  shall  not pay any of the
Trustee's  fees and expenses in connection  with this  transaction.  The Trustee
shall not be entitled to compensation  for any expense,  disbursement or advance
as may arise from its  negligence  or bad faith,  and the Trustee  shall have no
lien on the Trust Fund for the payment of its fees and expenses.

     (b) The Trust  Fund,  the Trustee and any  director,  officer,  employee or
agent of the Trustee  shall be  indemnified  by the Servicer  and held  harmless
against any loss, liability, claim, damage or expense arising out of, or imposed
upon the  Trust or the  Trustee,  other  than any  loss,  liability  or  expense
incurred  by reason of (i) the acts of the Trustee  not  authorized  or required
pursuant to this Agreement or taken


                                      134
<PAGE>

pursuant to written  instructions  received from the Servicer,  the  Certificate
Insurer or the Majority  Holders,  or (ii) by reason of the  Trustee's  reckless
disregard of obligations  and duties  hereunder.  The obligation of the Servicer
under this Section 9.5 arising prior to any  resignation  or  termination of the
Servicer hereunder shall survive  termination of the Servicer and payment of the
Certificates,  and shall  extend to any  co-trustee  appointed  pursuant to this
Article IX.

     Section 9.6 Eligibility  Requirements  for Trustee.  The Trustee  hereunder
shall at all times be (a) a banking  association  organized  and doing  business
under  the  laws of any  state  or the  United  States  of  America  subject  to
supervision or examination by federal or state  authority,  (b) authorized under
such laws to exercise  corporate  trust  powers,  including  taking title to the
Trust  Fund  assets on behalf of the  Certificateholders  (c)  having a combined
capital and surplus of at least $50,000,000,  (d) whose long-term  deposits,  if
any, shall be rated at least BBB by S&P and Baa3 by Moody's  (except as provided
herein) or such lower long-term  deposit rating as may be approved in writing by
the  Certificate  Insurer,  and (e)  reasonably  acceptable  to the  Certificate
Insurer as evidenced in writing. If such banking  association  publishes reports
of condition at least  annually,  pursuant to law or to the  requirements of the
aforesaid  supervising  or  examining  authority,  then for the purposes of this
Section  shall be deemed to be its combined  capital and surplus as set forth in
its most  recent  report  of  condition  so  published.  In case at any time the
Trustee  shall cease to be eligible in  accordance  with the  provisions of this
Section,  the Trustee shall resign immediately in the manner and with the effect
specified in Section 9.7.

     Section 9.7 Resignation and Removal of the Trustee.  (a) The Trustee may at
any time  resign  and be  discharged  from the trusts  hereby  created by giving
written  notice  thereof to the  Servicer,  the  Certificate  Insurer and to all
Certificateholders.  Upon  receiving  such notice of  resignation,  the Servicer
shall 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
Depositor, the Certificateholders, the Certificate Insurer and the Seller by the
Servicer.  Unless a  successor  trustee  shall have been so  appointed  and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor trustee.

     (b) If at any time the Trustee  shall  cease to be  eligible in  accordance
with the provisions of Section 9.6 and


                                      135
<PAGE>

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,   then  the  Servicer  or  the
Certificate  Insurer may remove the Trustee and the  Servicer  shall,  within 30
days after such  removal,  appoint,  subject to the approval of the  Certificate
Insurer,  which approval shall not be unreasonably  delayed, 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 Depositor,  the Certificateholders,  the Certificate Insurer
and the Seller by the Servicer.

     (c) If the Trustee  fails to perform in  accordance  with the terms of this
Agreement, the Majority Certificateholders or the Certificate Insurer may remove
the  Trustee  and  appoint a successor  trustee  acceptable  to the  Certificate
Insurer by written  instrument or  instruments,  in  triplicate,  signed by such
Holders or their  attorneys-in-fact  duly authorized,  one complete set of which
instruments shall be delivered to the Servicer,  one complete set to the Trustee
so removed and one complete set to the successor Trustee so appointed.

     (d)  Any  resignation  or  removal  of the  Trustee  and  appointment  of a
successor trustee pursuant to any of the provisions of this Section shall become
effective upon acceptance of appointment by the successor trustee as provided in
Section 9.8.

     (e) Upon any termination of, or appointment of any successor to the Trustee
hereunder,  the Trustee shall promptly transfer all of the Residual Interest (as
defined under the Code) of the Trust to the successor Trustee.

     Section 9.8 Successor Trustee.  Any successor trustee appointed as provided
in Section 9.7 shall  execute,  acknowledge  and deliver to the  Depositor,  the
Certificate  Insurer, the Seller, the Servicer and to its predecessor trustee an
instrument accepting such appointment  hereunder,  and thereupon the resignation
or removal of the predecessor  trustee shall become effective and such successor
trustee, without any further act, deed or conveyance,  shall become fully vested
with  all  the  rights,  powers,  duties  and  obligations  of  its  predecessor
hereunder,  with the like effect as if originally  named as trustee herein.  The
predecessor trustee shall deliver to the successor trustee all Mortgage


                                      136
<PAGE>

Files  and  related  documents  and  statements  held by it  hereunder,  and the
Servicer and the predecessor  trustee shall execute and deliver such instruments
and do such  other  things as may  reasonably  be  required  for more  fully and
certainly  vesting and  confirming  in the  successor  trustee all such  rights,
powers, duties and obligations. No successor trustee shall accept appointment as
provided in this Section  unless at the time of such  acceptance  such successor
trustee shall be eligible under the  provisions of Section 9.6. Upon  acceptance
of appointment by a successor trustee as provided in this Section,  the Servicer
shall mail notice of the succession of such trustee  hereunder to all Holders of
Certificates  at their  addresses  as shown in the  Certificate  Register and to
Moody's and S&P. If the Servicer  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 Servicer.

     Section 9.9 Merger or Consolidation  of Trustee.  Any Person into which the
Trustee may be merged or converted or with which it may be  consolidated  or any
corporation  or  national  banking   association   resulting  from  any  merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation or national  banking  association  succeeding to the business of the
trustee,  shall  be  the  successor  of the  Trustee  hereunder,  provided  such
corporation  or  national  banking  association  shall  be  eligible  under  the
provisions  of Section 9.6,  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  9.10   Appointment   of  Co-Trustee  or  Separate   Trustee.   (a)
Notwithstanding  any other  provisions  hereof,  at any time, for the purpose of
meeting  any legal  requirements  of any  jurisdiction  in which any part of the
Trust  Fund or  property  securing  the  same may at the  time be  located,  the
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
9.10, 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 an Event of Default shall have occurred and be  continuing,
the Trustee alone shall have the power to make such  appointment.  No co-trustee
or separate trustee hereunder shall be required to meet the terms of eligibility
as a successor trustee under


                                      137
<PAGE>

Section  9.6  hereunder  and  no  notice  to  Holders  of  Certificates  of  the
appointment  of  co-trustee(s)  or separate  trustee(s)  shall be required under
Section 9.8 hereof.

     (b) In the case of any  appointment  of a  co-trustee  or separate  trustee
pursuant to this  Section  9.10,  all  rights,  powers,  duties and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any particular act or acts are to be performed  (whether as Trustee hereunder or
as successor to the Servicer  hereunder),  the Trustee shall be  incompetent  or
unqualified  to perform such act or acts,  in which event such  rights,  powers,
duties and obligations  (including the holding of title to the Trust Fund or any
portion  thereof in any such  jurisdiction)  shall be exercised and performed by
such separate trustee or co-trustee at the direction of the Trustee.

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

     (d) Any separate  trustee or co-trustee  may, at any time,  constitute  the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  The Trustee  shall not be  responsible
for any action or inaction of any such separate trustee or co-trustee,  provided
that the Trustee appointed such separate trustee or co-trustee with due care. 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 9.11 Tax  Returns;  Old  Interest  Reporting.  The Servicer and the
Depositor, as applicable,


                                      138
<PAGE>

upon request, will promptly furnish the Trustee with all such information as may
be reasonably  required in connection with the Trustee's  preparation of all Tax
Returns  of the Trust  Fund or for the  purpose  of the  Trustee  responding  to
reasonable  requests for information  made by  Certificateholders  in connection
with tax matters  and,  upon request  within  seven (7) Business  Days after its
receipt thereof, the Servicer shall (a) sign on behalf of the Trust Fund any Tax
Return that the  Servicer is required to sign  pursuant to  applicable  federal,
state or local tax laws,  and (b) cause such Tax Return to have been returned to
the Trustee for filing and for distribution to Certificateholders if required.

     Section  9.12  Retirement  of  Certificates.  The Trustee  shall,  upon the
retirement of the  Certificates  pursuant  hereto or  otherwise,  furnish to the
Certificate  Insurer a notice of such  retirement,  and, upon  retirement of the
Certificates and the expiration of the term of the Certificate Insurance Policy,
shall surrender the Certificate  Insurance Policy to the Certificate Insurer for
cancellation.

                [Remainder of this page intentionally left blank]


                                      139
<PAGE>

                                    ARTICLE X

                            Miscellaneous Provisions

     Section 10.1  Limitation  on Liability of the  Depositor  and the Servicer.
Neither the  Depositor  nor the  Servicer  nor any of the  directors,  officers,
employees  or  agents  of the  Depositor  or the  Servicer  shall be  under  any
liability to the Trust, the  Certificateholders  or the Certificate  Insurer for
any action taken, or for refraining from the taking of any action, in good faith
pursuant to this Agreement, or for errors in judgment;  provided,  however, that
this  provision  shall not protect  the  Depositor  or the  Servicer or any such
Person  against any breach of  warranties  or  representations  made herein,  or
against  any  specific  liability  imposed on each such party  pursuant  to this
Agreement or against any liability which would otherwise be imposed by reason of
willful misfeasance,  bad faith or negligence in the performance of duties or by
reason of reckless  disregard of obligations or duties hereunder.  The Depositor
or 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 appropriate  Person respecting
any matters arising hereunder.

     Section 10.2 Acts of  Certificateholders;  Certificateholders'  Rights. (a)
Except as otherwise  specifically  provided herein,  whenever  Certificateholder
action,  consent or approval  is required  under this  Agreement,  such  action,
consent  or  approval  shall be deemed to have been taken or given on behalf of,
and  shall  be   binding   upon,   all   Certificateholders   if  the   Majority
Certificateholders or the Certificate Insurer agrees to take such action or give
such consent or approval.

     (b) 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 heir 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.

     (c) 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 the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of


                                      140
<PAGE>

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 or thereof.

     (d)  The  rights  of  the  Certificateholders  of  Series  1997-1  will  be
determined  pursuant  to  this  Agreement.  The  rights  of the  Holders  of any
certificates or other instruments which may be issued by the Trustee pursuant to
Section 4.2 of this Agreement  shall be determined by a supplement  with respect
thereto.  Such  supplement  may  provide  for any other  agreements  between the
parties hereto as long as such agreements do not violate, as to any Certificate,
certificates or other instruments, Section 10.3.

     Section 10.3 Amendment or Supplement.  (a) This Agreement may be amended or
supplemented from time to time by the Servicer, the Depositor and the Trustee by
written  agreement,  upon the prior written consent of the  Certificate  Insurer
(which consent shall not be withheld if, in the Opinion of Counsel  addressed to
the Trustee and the Certificate Insurer, failure to amend would adversely affect
the  interests of the  Certificateholders  and such consent  would not adversely
affect the interests of the Certificate  Insurer),  without notice to or consent
of the  Certificateholders  to cure any ambiguity,  to correct or supplement any
provisions  herein, to comply with any changes in the Code, or 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,
however,  that such action shall not, as evidenced by an Opinion of Counsel,  at
the expense of the party requesting the change, delivered to the Trustee and the
Certificate  Insurer,  adversely affect in any material respect the interests of
any  Certificateholder;  and provided,  further,  that no such  amendment  shall
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any  Certificate  without
the  consent  of the  Holder  of such  Certificate,  or  change  the  rights  or
obligations  of any other party  hereto  without the consent of such party.  The
Trustee  shall give prompt  written  notice to Moody's and S&P of any  amendment
made  pursuant to this  Section  10.3 or pursuant to Section 6.9 of the Purchase
and Sale Agreement.

     (b) This Agreement may be amended or supplemented  from time to time by the
Servicer,  the  Depositor  and the Trustee  with the consent of the  Certificate
Insurer  (which  consent  shall not be  withheld  if, in the  Opinion of Counsel
addressed  to the Trustee and the  Certificate  Insurer,  failure to amend would
adversely affect the interests of the  Certificateholders and such consent would
not adversely affect


                                      141
<PAGE>

the interests of the Certificate Insurer),  the Majority  Certificateholders and
the Holders of the majority of the undivided  beneficial  ownership  interest in
the 1997-1 REMIC as is represented  by the Class R Certificates  for the purpose
of adding any provisions to or changing in any manner or eliminating  any of the
provisions  of this  Agreement  or of  modifying in any manner the rights of the
Holders;  provided,  however,  that no such  amendment  shall be made unless the
Trustee  and the  Certificate  Insurer  receive an Opinion  of  Counsel,  at the
expense of the party requesting the change,  that such change will not adversely
affect the status of the 1997-1 REMIC as a REMIC or cause a tax to be imposed on
such REMIC;  and provided,  further,  that no such amendment shall reduce in any
manner the amount of, or delay the timing  of,  payments  received  on  Mortgage
Loans  which are  required  to be  distributed  on any  Certificate  without the
consent  of the Holder of such  Certificate  or reduce  the  percentage  for the
Holders  of which are  required  to consent to any such  amendment  without  the
consent of the Holders of 100% of Certificates affected thereby.

     (c) It shall not be necessary for the consent of Holders under this Section
to  approve  the  particular  form of any  proposed  amendment,  but it shall be
sufficient if such consent shall approve the substance thereof.

     Section  10.4  Recordation  of  Agreement.   To  the  extent  permitted  by
applicable  law,  this  Agreement,  or a memorandum  thereof if permitted  under
applicable law, is subject to recordation in all appropriate  public offices for
real property records in all of 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  Certificateholders'  expense on direction
and at the expense of Majority  Certificateholders  requesting such recordation,
but only when  accompanied  by an Opinion  of  Counsel  to the effect  that such
recordation   materially   and   beneficially   affects  the  interests  of  the
Certificateholders  or is necessary for the  administration  or servicing of the
Mortgage Loans.

     Section  10.5  Duration of  Agreement.  This  Agreement  shall  continue in
existence and effect until terminated as herein provided.

     Section 10.6 Notices.  All demands,  notices and  communications  hereunder
shall be in writing  and shall be deemed to have been duly given when  delivered
to (i) in the case of the Servicer, Irwin Home Equity Corporation, 12677 Alcosta
Boulevard,  Suite 500, San Ramon,  California 94583,  Attention:  Fern Prosnitz,
Chief Counsel, and Edwin Corbin,


                                      142
<PAGE>

Vice  President of Finance (with copies to the Seller),  (ii) in the case of the
Seller,  IHE Funding Corp.,  500  Washington  Street,  Columbus,  Indiana 47201,
Attention: Greg Ehlinger, Vice President, with an additional copy of such notice
simultaneously  delivered to the Servicer, (iii) in the case of the Trustee, The
Chase Manhattan Bank, 450 West 33rd Street,  New York New York 10001  Attention:
Global Trust Services,  Irwin Home Equity Corporation Trust Series 1997-1,  (iv)
in the case of the Certificateholders, as set forth in the Certificate Register,
(v) in the  case of  Moody's,  99  Church  Street,  New  York,  New  York  10007
Attention:  Chris Peters,  (vi) in the case of S&P, 26 Broadway,  New York,  New
York 10004 Attention: Residential Mortgage Surveillance Group, (vii) in the case
of the Certificate Insurer, MBIA Insurance Corporation, 113 King Street, Armonk,
New York 10504,  Attention:  Insured Portfolio  Management--Structured  Finance,
(viii) in the case of the Fiscal Agent,  to State Street Bank and Trust Company,
61  Broadway,  15th  Floor,  New  York,  New York  10006,  Attention:  Municipal
Registrar  and Paying  Agency (or such other  address as the Fiscal Agent or the
Certificate  Insurer  shall  specify to the Trustee in writing)  and (ix) in the
case of the Depositor or the Underwriter, One New York Plaza, New York, New York
10292, Attention:  John Herbert,  Associate. Any such notices shall be deemed to
be effective with respect to any party hereto upon the receipt of such notice by
such party,  except that  notices to the  Certificateholders  shall be effective
upon mailing or personal delivery.

     Section  10.7  Severability  of  Provisions.  If  any  one or  more  of the
covenants,  agreements,  provisions  or  terms of this  Agreement  shall be held
invalid for any reason whatsoever, 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 covenants,  agreements,  provisions or terms of this
Agreement.

     Section 10.8 No  Partnership.  Nothing herein  contained shall be deemed or
construed to create a co-partnership or joint venture between the parties hereto
and the services of the Servicer shall be rendered as an independent  contractor
and not as agent for the Certificateholders.

     Section 10.9  Counterparts.  This  Agreement may be executed in one or more
counterparts and by the different parties hereto on separate counterparts,  each
of  which,  when  so  executed,   shall  be  deemed  to  be  an  original;  such
counterparts, together, shall constitute one and the same agreement.


                                      143
<PAGE>

     Section 10.10  Successors and Assigns.  This  Agreement  shall inure to the
benefit of and be binding upon the Servicer, the Depositor,  the Trustee and the
Certificateholders and their respective successors and permitted assigns.

     Section  10.11  Headings.  The  headings  of the  various  sections of this
Agreement have been inserted for  convenience of reference only and shall not be
deemed to be part of this Agreement.

     Section 10.12 The Certificate  Insurer Default.  Any right conferred to the
Certificate  Insurer shall be suspended during any period in which a Certificate
Insurer  Default  exists.  At  such  time  as the  Certificates  are  no  longer
outstanding hereunder,  and no amounts owed to the Certificate Insurer hereunder
remain unpaid, the Certificate Insurer's rights hereunder shall terminate.

     Section 10.13 Third Party  Beneficiary.  The parties agree that each of the
Seller and the  Certificate  Insurer is intended  and shall have all rights of a
third-party beneficiary of this Agreement.

     Section 10.14 Intent of the Parties.  It is the intent of the Depositor and
Certificateholders  that,  for federal  income taxes,  state and local income or
franchise  taxes  and  other  taxes  imposed  on  or  measured  by  income,  the
Certificates will be treated as evidencing  beneficial  ownership interests in a
REMIC.  The parties to this  Agreement  and the holder of each  Certificate,  by
acceptance of its  Certificate,  and each  beneficial  owner  thereof,  agree to
treat,  and  to  take  no  action   inconsistent  with  the  treatment  of,  the
Certificates in accordance  with the preceding  sentence for purposes of federal
income taxes, state and local income and franchise taxes and other taxes imposed
on or measured by income.

     Section 10.15 Appointment of Tax Matters Person. The Holders of the Class R
Certificates hereby appoint the Trustee to act as the Tax Matters Person for the
1997-1 REMIC for all purposes of the Code.  The Tax Matters Person will perform,
or cause to be  performed,  such  duties  and take,  or cause to be taken,  such
actions as are required to be performed or taken by the Tax Matters Person under
the code.  The  Holders  of the Class R  Certificates  may  hereafter  appoint a
different   entity  as  their  agent,   or  may  appoint  one  of  the  Class  R
Certificateholders to be the Tax Matters Person.

     Section 10.16 GOVERNING LAW CONSENT TO JURISDICTION;  WAIVER OF JURY TRIAL.
(a) THIS AGREEMENT  SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE  WITH, THE
INTERNAL


                                      144
<PAGE>

LAWS (AS OPPOSED TO CONFLICT OF LAWS PROVISIONS) OF THE STATE OF NEW YORK.

     (b) THE  SERVICER  AND  THE  TRUSTEE  HEREBY  SUBMIT  TO THE  NON-EXCLUSIVE
JURISDICTION  OF THE  COURTS  OF THE  STATE OF NEW YORK  AND THE  UNITED  STATES
DISTRICT  COURT  LOCATED IN THE BOROUGH OF MANHATTAN IN NEW YORK CITY,  AND EACH
WAIVES  PERSONAL  SERVICE OF ANY AND ALL PROCESS UPON IT AND  CONSENTS  THAT ALL
SUCH SERVICE OF PROCESS BE MADE BY  REGISTERED  MAIL DIRECTED TO THE ADDRESS SET
FORTH IN SECTION 10.6 HEREOF AND SERVICE SO MADE SHALL BE DEEMED TO BE COMPLETED
FIVE DAYS AFTER THE SAME SHALL HAVE BEEN  DEPOSITED IN THE U.S.  MAILS,  POSTAGE
PREPAID.  THE  DEPOSITOR,  THE  SERVICER  AND THE TRUSTEE  EACH HEREBY WAIVE ANY
OBJECTION  BASED ON FORUM  NON  CONVENIENS,  AND ANY  OBJECTION  TO VENUE OF ANY
ACTION  INSTITUTED  HEREUNDER  AND  CONSENTS  TO THE  GRANTING  OF SUCH LEGAL OR
EQUITABLE RELIEF AS IS DEEMED APPROPRIATE BY THE COURT.  NOTHING IN THIS SECTION
SHALL  AFFECT THE RIGHT OF THE  DEPOSITOR,  THE SERVICER OR THE TRUSTEE TO SERVE
LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR AFFECT ANY OF THEIR RIGHTS
TO BRING ANY ACTION OR PROCEEDING IN THE COURTS OF ANY OTHER JURISDICTION.

     (c) THE  DEPOSITOR,  THE SERVICER  AND THE TRUSTEE  EACH HEREBY  WAIVES ANY
RIGHT TO HAVE A JURY  PARTICIPATE IN RESOLVING ANY DISPUTE,  WHETHER SOUNDING IN
CONTRACT,  TORT, OR OTHERWISE ARISING OUT OF, CONNECTED WITH,  RELATED TO, OR IN
CONNECTION WITH THIS AGREEMENT. INSTEAD, ANY DISPUTE WILL BE RESOLVED IN A BENCH
TRIAL WITHOUT A JURY.

                               [End of Agreement.]


                                      145
<PAGE>

     IN WITNESS WHEREOF, the Servicer, the Trustee and the Depositor have caused
their names to be signed  hereto by their  respective  officers  thereunto  duly
authorized as of the day and year first above written.

                                                PRUDENTIAL SECURITIES SECURED
                                                FINANCING CORPORATION, as
                                                  Depositor

                                                By:   /s/ Len Blum
                                                   ----------------------------
                                                     Name:  Len Blum
                                                     Title: Vice President

                                                IRWIN HOME EQUITY CORPORATION
                                                  as Servicer

                                                By:  /s/ Edwin K. Corbin
                                                   -----------------------------
                                                     Name:  Edwin K. Corbin
                                                     Title: Vice President -
                                                             Finance & Servicing

                                                THE CHASE MANHATTAN BANK
                                                 as Trustee

                                                By:  /s/ Regina Bishop
                                                   ----------------------------
                                                     Name: Regina Bishop
                                                     Title: Vice President

               [Signature Page to Pooling and Servicing Agreement]


<PAGE>

State of New York     )
                      ) ss.:
County of New York    )

     On the 18th day of June,  1997  before  me, a Notary  Public in and for the
State  of New  York,  personally  appeared  Len  Blum,  known  to me to be  Vice
President  of  Prudential   Securities   Secured  Financing   Corporation,   the
corporation  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 hereunder to set my hand and affixed my official
seal the day and year in this certificate first above written.

                                                       /s/ Peter Austin
                                                       ------------------------
                                                           Notary Public

                       My Commission expires May 16, 1999


<PAGE>

State of New York     )
                      ) ss.:
County of New York    )

     On the 18th day of June,  1997  before  me, a Notary  Public in and for the
State of New York, personally appeared Edwin K. Corbin, known to me to be a Vice
President of Finance,  of Irwin Home Equity  Corporation,  the corporation  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 hereunder to set my hand and affixed my official
seal the day and year in this certificate first above written.

                                                      /s/ James A. Haney
                                                      --------------------------
                                                          Notary Public

                       My Commission expires July 24, 2000

<PAGE>

State of New York     )
                      ) ss.:
County of New York    )

     On the 18th day of June,  1997  before  me, a Notary  Public in and for the
State of New York,  personally  appeared  Regina Bishop known to me to be a Vice
President of The Chase Manhattan Bank, the corporation  that executed the within
instrument  and also known to me to be the person who  executed  it on behalf of
said  corporation,  and  acknowledged to me that such  corporation  executed the
within instrument.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.

                                                     /s/ Cynthia Kerpen
                                                     ---------------------------
                                                         Notary Public

                    My Commission expires___________________

<PAGE>

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1997-1
                              CLASS A-1 CERTIFICATE

No. A-1                        CUSIP: __________

Series 1997-1                  Original
                               Certificate
                               Principal Balance:
                               $55,000,000

Pass-Through Rate:             Original                       Percentage
Adjustable Rate                Certificate                    Interest of this
                               Principal Balance              Certificate:  100%
                               Represented by
                               this Certificate:
                               $55,000,000

Date of Pooling                Cut-Off Date:                  First Remittance
and Servicing                  close of business              Date:  July 15,
Agreement:  June               May 31, 1997                   1997
1, 1997

Servicer:  Irwin               Closing Date:                  Latest Maturity
Home Equity                    June 18, 1997                  Date:
Corporation

Trustee:  The
Chase Manhattan
Bank

     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.

     This  certifies  that  Cede & Co.  is the  registered  owner of a Class A-1
percentage  interest  (the  "Percentage  Interest")  in a pool  of  home  equity
revolving  credit  line  loans  secured  by  mortgages  on one-  to  four-family
properties (the "HELOCs") serviced by Irwin Home Equity Corporation (hereinafter
called the  "Servicer",  in its capacity as servicer under that certain  Pooling
and Servicing  Agreement (the "Agreement")  dated as of June 1, 1997 among Irwin
Home


<PAGE>

Equity  Corporation,  as  servicer,   Prudential  Securities  Secured  Financing
Corporation,  as depositor (the  "Depositor")  and The Chase  Manhattan Bank, as
trustee (the "Trustee")).  The HELOCS were originated or acquired by IHE Funding
Corp.  and sold to the  Depositor  pursuant to that  certain  Purchase  and Sale
Agreement  dated as of June 1, 1997 between the  Depositor and IHE Funding Corp.
(the  "Seller").  The HELOCs will be serviced  by the  Servicer  pursuant to the
terms and conditions of the Agreement, certain of

the  pertinent  provisions  of which are set forth  herein.  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.

     On each  Remittance  Date,  commencing on July 15, 1997,  the Trustee shall
distribute  to the Person in whose name this  Certificate  is  registered on the
last day of the month  immediately  preceding the month of such  Remittance Date
(the  "Record  Date"),  in an  amount  equal to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to Holders of Class A-1 Certificates on such Remittance Date pursuant to Section
6.5 of the Agreement.

     Distributions  on this  Certificate  will be  made by the  Trustee  by wire
transfer of immediately  available  funds to the account of the Person  entitled
thereto as shall appear on the Certificate  Register without the presentation or
surrender of this  Certificate  (except for the final  distribution as described
below) or the making of any notation  thereon,  at a bank or other entity having
appropriate facilities therefor, if such Person shall own of record Certificates
of the same  Class  which have  denominations  aggregating  at least  $5,000,000
appearing in the Certificate  Register and shall have so notified the Trustee at
least five business days prior to the related Record Date, or by check mailed to
the   address  of  such   Person   appearing   in  the   Certificate   Register.
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
maintained for that purpose by the Trustee in New York, New York.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated  as Mortgage  Pass-Through  Certificates,  Series  1997-1,  Class A-1
(herein called the "Certificates")  and representing  undivided ownership of (i)
the  Trust  Balances  of such  HELOCs as from  time to time are  subject  to the
Agreement, together with the Mortgage Files


                                       2
<PAGE>

relating  thereto and all collections  thereon and proceeds  thereof (other than
payments of interest  that accrued on each HELOC up to the Cut-Off  Date),  (ii)
such   assets   as  from   time  to  time  are   allocable   to  the  Class  A-1
Certificateholders  and identified as REO Property and  collections  thereon and
proceeds thereof,  assets that are deposited in the Accounts,  including amounts
on deposit in such  Accounts and invested in  Permitted  Investments,  (iii) the
Trustee's  rights with  respect to the Trust  Balances  of the HELOCs  under all
insurance  policies required to be maintained  pursuant to the Agreement and any
Insurance  Proceeds,  (iv) the Class A-1 Certificate  Insurance Policy,  (v) Net
Liquidation  Proceeds  allocable  to the Trust  Balances  of the HELOCs and (vi)
Released Mortgaged Property Proceeds allocable to the Trust Balances.

     The  Certificates do not represent an obligation of, or an interest in, the
Depositor,  the Seller, the Servicer, the Certificate Insurer or the Trustee and
are not insured or guaranteed by the Federal Deposit Insurance Corporation,  the
Government National Mortgage Association,  the Federal Housing Administration or
the Veterans  Administration or any other governmental  agency. The Certificates
are limited in right of payment to certain collections and recoveries respecting
the HELOCs and Insured Payments under the Certificate  Insurance Policy,  all as
more  specifically set forth herein and in the Agreement.  In the event Servicer
funds  are  advanced  with  respect  to  any  Mortgage  Loan,  such  advance  is
reimbursable to the Servicer from related recoveries on such Mortgage Loan.

     MBIA Insurance Corporation (the "Certificate  Insurer") has issued a surety
bond with respect to the Class A-1 Certificates,  a copy of which is attached as
Exhibit A-1 to the Agreement.

     Subject  to certain  restrictions,  the  Agreement  permits  the  amendment
thereof by the Depositor, the Servicer and the Trustee. Subject to the rights of
the Certificate Insurer,  the Agreement permits the Majority  Certificateholders
to waive,  on behalf of all  Certificateholders,  any default by the Servicer in
the  performance of its  obligations  under the Agreement and its  consequences,
except in a default in making any required  distribution  on a Certificate.  Any
such consent or waiver by the Majority  Certificateholders  shall be  conclusive
and  binding on the holder of this  Certificate  and upon all future  holders of
this  Certificate and of any  Certificate  issued upon the transfer hereon or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate.

     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


                                       3
<PAGE>

the offices or  agencies  maintained  by the Trustee in New York,  New York duly
endorsed  by,  or  accompanied  by a  written  instrument  of  transfer  in form
satisfactory  to,  the  Trustee,  duly  executed  by the  holder  hereof or such
holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same aggregate undivided
Percentage Interest will be issued to the designated transferee or transferees.

     The Certificates are issuable only in fully-registered form. As provided in
the  Agreement  and  subject  to certain  limitations  therein  set  forth,  the
Certificate is exchangeable for a new Certificate  evidencing the same undivided
ownership interest, as requested by the holder surrendering the same.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

     The Servicer,  the  Depositor,  the Seller and the Trustee and any agent of
any of the  foregoing,  may treat the person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the foregoing shall
be affected by notice to the contrary.

     The obligations created by the Agreement shall terminate upon notice to the
Trustee of (i) the later of (a) the  distribution to  Certificateholders  of the
final payment or collection  with respect to the last Mortgage Loan (or Periodic
Advances of same by the Servicer),  or the disposition of all funds with respect
to the  last  Mortgage  Loan and the  remittance  of all  funds  due  under  the
Agreement  and the payment of all  amounts  due and  payable to the  Certificate
Insurer and the Trustee or (b) mutual consent of the Servicer,  the  Certificate
Insurer and all Certificateholders,  or (ii) the purchase by the Servicer of all
outstanding  Mortgage Loans and REO Properties at a price determined as provided
in the Agreement  (the exercise of the right of the Servicer to purchase all the
Mortgage  Loans and  property in respect of Mortgage  Loans will result in early
retirement  of the  Certificates),  the right of the Servicer to purchase  being
subject to Class A-1 Certificate Principal Balance at the time of purchase being
less than ten percent (10%) of the scheduled  Principal Balance of the HELOCs as
of the Cut-Off Date plus the Group I Original Pre-Funded Amount.

     Unless this Certificate has been  countersigned  by the Trustee,  by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Agreement or be valid for any purpose.


                                       4
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed by its authorized officer.

                                      THE CHASE MANHATTAN BANK,     
                                      not in its individual capacity
                                            but solely as Trustee

                                      By:_______________________________________
                                                   Authorized Officer

                          CERTIFICATE OF AUTHENTICATION

     This  is a  Class  A-1  Certificate  referred  to in  the  within-mentioned
Agreement.

                                      THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                            but solely as Trustee

                                      By:_______________________________________
                                                  Authorized Signatory

Dated:  June 18, 1997


<PAGE>

                             STATEMENT OF INSURANCE

     MBIA Insurance  Corporation (the "Insurer") has issued a policy  containing
the following provisions, such policy being on file at The Chase Manhattan Bank,
as trustee (the "Trustee").

     The Insurer,  in consideration of the payment of the premium and subject to
the  terms  of  the  Certificate   Insurance  Policy  (the  "Policy"),   thereby
unconditionally  and irrevocably  guarantees to any Holder (as described  below)
that an amount equal to each full and complete  Insured Payment will be received
by the Trustee,  or its successors as trustee for the Holders,  on behalf of the
Holders from the Insurer, for distribution by the Trustee to each Holder of each
Holder's  proportionate share of such Insured Payment. The Insurer's obligations
under  the  Policy  with  respect  to a  particular  Insured  Payment  shall  be
discharged  to the extent  funds  equal to the  applicable  Insured  Payment are
received by the Trustee,  whether or not such funds are properly  applied by the
Trustee.  Insured  Payments  shall be made  only at the  time  set  forth in the
Policy,  and no accelerated  Insured  Payments  shall be made  regardless of any
acceleration of the Obligations,  unless such acceleration is at the sole option
of the Insurer. "Obligations" shall mean:

                                   $55,000,000
                   Irwin Home Equity Corporation Trust 1997-1
                       Mortgage Pass-Through Certificates
                            Series 1997-1, Class A-1

     Notwithstanding  the  foregoing  paragraph,   the  Policy  does  not  cover
shortfalls,  if any,  attributable  to the  liability  of the  Trust,  any REMIC
established by the Trust or the Trustee for withholding taxes, if any (including
interest and penalties in respect of any such liability).

     The Insurer will pay any Insured Payment that is a Preference Amount on the
Business  Day  following  receipt  on a  Business  Day by the  Fiscal  Agent (as
described  below) of (i) a certified  copy of the order  requiring the return of
such Preference Amount,  (ii) an opinion of counsel  satisfactory to the Insurer
that such order is final and not subject to appeal,  (iii) an assignment in such
form as is  reasonably  required by the  Insurer,  irrevocably  assigning to the
Insurer  all rights and claims of the Holder  relating  to or arising  under the
Obligations  against the debtor which made such  Preference  Amount or otherwise
with  respect to such  Preference  Amount and (iv)  appropriate  instruments  to
effect the  appointment  of the  Insurer  as agent for such  Holder in any legal
proceeding related to such Preference  Amount,  such instruments being in a form
satisfactory to the Insurer,  provided that if such documents are received after
12:00 noon New York City time on such Business Day, they will be deemed


                                       1
<PAGE>

to be received on the following  Business Day. Such payments  shall be disbursed
to the receiver or trustee in  bankruptcy  named in the final order of the court
exercising  jurisdiction  on behalf of the Holder and not to any Holder directly
unless such Holder has returned principal or interest paid on the Obligations to
such  receiver or trustee in  bankruptcy,  in which case such  payment  shall be
disbursed to such Holder.

     The Insurer  will pay any other  amount  payable  under the Policy no later
than 12:00 noon, New York City time, on the later of (i) the Remittance  Date on
which the Class A-1  Distribution  Amount is due or (ii) the second Business Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A., as Fiscal Agent for the Insurer or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below),  provided  that, if such Notice is received  after 12:00 noon,  New York
City  time,  on such  Business  Day,  it will be  deemed to be  received  on the
following  Business Day. If any such Notice  received by the Fiscal Agent is not
in proper form or is  otherwise  insufficient  for the  purpose of making  claim
under the  Policy it shall be deemed  not to have been  received  by the  Fiscal
Agent for purposes of this  paragraph,  and the Insurer or the Fiscal Agent,  as
the case may be, shall promptly so advise the Trustee and the Trustee may submit
an amended Notice.

     Insured  Payments due under the Policy unless otherwise stated therein will
be disbursed by the Fiscal Agent to the Trustee on behalf of the Holders by wire
transfer of  immediately  available  funds in the amount of the Insured  Payment
less, in respect of Insured Payments related to Preference  Amounts,  any amount
held by the  Trustee  for  the  payment  of such  Insured  Payment  and  legally
available therefor.

     The Fiscal  Agent is the agent of the  Insurer  only and the  Fiscal  Agent
shall in no event be liable to Holders  for any acts of the Fiscal  Agent or any
failure of the Insurer to deposit or cause to be deposited,  sufficient funds to
make payments due under the Policy.

     As used herein, the following terms shall have the following meanings:

     "Agreement"  means the Pooling and Servicing  Agreement dated as of June 1,
1997 by and  among  Prudential  Securities  Secured  Financing  Corporation,  as
Depositor,  Irwin Home Equity  Corporation,  as Servicer,  and the  Trustee,  as
trustee, without regard to any amendment or supplement thereto.

     "Business  Day" means any day other than a  Saturday,  a Sunday or a day on
which  banking  institutions  located  in the  states of New York,  Illinois  or
California  or in the city in which the  corporate  trust  office of the Trustee
under the


                                       2
<PAGE>

Agreement is located are  authorized  or obligated by law or executive  order to
close.

     "Class A-1 Distribution  Amount" means, for any Remittance Date, the amount
distributed to the Holders of the Class A-1 Certificates on such Remittance Date
pursuant to Sections  6.5(a)(iii) and (iv) of the Agreement,  which amount shall
be the  lessor  of (a) the  Class  A-1  Formula  Distribution  Amount  for  such
Remittance  Date and (b) the amount  (including  any  applicable  portion of any
Insured  Payment)  available  for  distribution  on  account  of the  Class  A-1
Certificates for such Remittance Date.

     "Deficiency  Amount"  means the excess of the Class A-1 Credit  Enhancement
Distribution  Amount  over the amount  then on deposit  in and  available  to be
withdrawn from the Reserve  Account (or available to be drawn under any Eligible
Letter of Credit) on such Remittance Date.

     "Insured  Payment" means, as of each Remittance Date, any Deficiency Amount
and (ii) the unpaid Preference Amount.

     "Notice" means the telephonic or telegraphic notice,  promptly confirmed in
writing  by fax  substantially  in the form of Exhibit A  attached  hereto,  the
original of which is  subsequently  delivered by registered  or certified  mail,
from the Trustee  specifying the Insured Payment which shall be due and owing on
the applicable Remittance Date.

     "Holder"  means  each  Class  A-1  Certificateholder  (as  defined  in  the
Agreement and other than the Trustee, the Seller, the Depositor, the Servicer or
any Sub-Servicer) who, on the applicable  Remittance Date, is entitled under the
terms of the Class A-1 Certificate to payment thereunder.

     "Preference  Amount" means any amount  previously  distributed  to a Holder
that is  recoverable  and sought to be recovered as a voidable  preference  by a
trustee in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.),
as amended from time to time in accordance with a final nonappealable order of a
court having competent jurisdiction.

     Capitalized terms used herein and not otherwise defined in the Policy shall
have  the  respective  meanings  set  forth in the  Agreement  as of the date of
execution of the Policy,  without giving effect to any  subsequent  amendment or
modification  to the Agreement  unless such amendment or  modification  has been
approved in writing by the Insurer.

     Any notice  under the  Policy or service of process on the Fiscal  Agent of
the Insurer may be made at the address  listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.


                                       3
<PAGE>

     The notice  address of the Fiscal  Agent is 61  Broadway,  15th Floor,  New
York, New York 10006, Attention:  Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

     The Policy is being  issued  under and  pursuant to, and shall be construed
under, the laws of the State of New York,  without giving effect to the conflict
of laws principles thereof.

     The   insurance   provided   by  the   Policy   is  not   covered   by  the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

     The Policy is not cancelable  for any reason.  The premium on the Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to maturity of the Obligations.

                                       MBIA INSURANCE CORPORATION


                                       4
<PAGE>

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1997-1
                                    CLASS A-2

No. A-2                        CUSIP:
Series 1997-1                  Original
                               Certificate
                               Principal Balance:
                               $32,000,000

Pass-Through Rate:             Original                       Percentage
Fixed Rate                     Certificate                    Interest of this
                               Principal Balance              Certificate:  100%
                               Represented by
                               this Certificate:
                               $32,00,000

Date of Pooling                Cut-Off Date:                  First Remittance
and Servicing                  close of business              Date:  July 15,
Agreement:  June               May 31, 1997                   1997
1, 1997

Servicer:  Irwin               Closing Date:                  Latest Maturity
Home Equity                    June 18, 1997                  Date:
Corporation                                                   __________________

Trustee:  The
Chase Manhattan
Bank

     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.

     This  certifies  that  Cede & Co.  is the  registered  owner of a Class A-2
percentage  interest  (the  "Percentage  Interest") in a pool of closed end home
equity loans secured by mortgages on one- to four-family properties (the "HELs")
serviced by Irwin Home Equity Corporation (hereinafter called the "Servicer", in
its capacity as servicer under that certain Pooling and Servicing Agreement (the
"Agreement")  dated as of June 1, 1997 among Irwin Home Equity  Corporation,  as
servicer, Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor") and The Chase Manhattan Bank, as trustee (the "Trustee")). The HELS
were originated or acquired by IHE Funding Corp. and sold to the Depositor


                                       1
<PAGE>

pursuant to that certain  Purchase and Sale  Agreement  dated as of June 1, 1997
between the  Depositor and IHE Funding Corp.  (the  "Seller").  The HELs will be
serviced by the Servicer  pursuant to the terms and conditions of the Agreement,
certain of the pertinent provisions of which are set forth herein. 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.

     On each  Remittance  Date,  commencing on July 15, 1997,  the Trustee shall
distribute  to the Person in whose name this  Certificate  is  registered on the
last day of the month  immediately  preceding the month of such  Remittance Date
(the  "Record  Date"),  in an  amount  equal to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to Holders of Class A-2 Certificates on such Remittance Date pursuant to Section
6.5 of the Agreement.

     Distributions  on this  Certificate  will be  made by the  Trustee  by wire
transfer of immediately  available  funds to the account of the Person  entitled
thereto as shall appear on the Certificate  Register without the presentation or
surrender of this  Certificate  (except for the final  distribution as described
below) or the making of any notation  thereon,  at a bank or other entity having
appropriate facilities therefor, if such Person shall own of record Certificates
of the same  Class  which have  denominations  aggregating  at least  $5,000,000
appearing in the Certificate  Register and shall have so notified the Trustee at
least five business days prior to the related Record Date, or by check mailed to
the   address  of  such   Person   appearing   in  the   Certificate   Register.
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
maintained for that purpose by the Trustee in New York, New York.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as Irwin Home Equity  Corporation Trust 1997-1 Mortgage  Pass-Through
Certificates,  Series 1997- 1, Class A-2 (herein called the  "Certificates") and
representing  undivided ownership of (i) the Trust Balances of such HELs as from
time to time are subject to the  Agreement,  together  with the  Mortgage  Files
relating  thereto and all collections  thereon and proceeds  thereof (other than
payments of interest that accrued on each HEL up to the Cut-Off Date), (ii) such
assets as from time to time are  allocable  to the Class A-2  Certificateholders
and  identified as REO Property and  collections  thereon and proceeds  thereof,
assets that are deposited in the Accounts,  including amounts on deposit in such
Accounts and invested in Permitted Investments,  (iii) the Trustee's rights with
respect to the Trust Balances of the


                                       2
<PAGE>

HELs under all  insurance  policies  required to be  maintained  pursuant to the
Agreement and any Insurance Proceeds,  (iv) the Class A-2 Certificate  Insurance
Policy, (v) Net Liquidation Proceeds allocable to the Trust Balances of the HELs
and (vi) Released Mortgaged Property Proceeds allocable to the Trust Balances.

     The  Certificates do not represent an obligation of, or an interest in, the
Depositor,  the Seller, the Servicer, the Certificate Insurer or the Trustee and
are not insured or guaranteed by the Federal Deposit Insurance Corporation,  the
Government National Mortgage Association,  the Federal Housing Administration or
the Veterans  Administration or any other governmental  agency. The Certificates
are limited in right of payment to certain collections and recoveries respecting
the HELs and Insured  Payments under the Certificate  Insurance  Policy,  all as
more  specifically set forth herein and in the Agreement.  In the event Servicer
funds  are  advanced  with  respect  to  any  Mortgage  Loan,  such  advance  is
reimbursable to the Servicer from related recoveries on such Mortgage Loan.

     MBIA Insurance Corporation (the "Certificate  Insurer") has issued a surety
bond with respect to the Class A-2 Certificates,  a copy of which is attached as
Exhibit A-2 to the Agreement.

     Subject  to certain  restrictions,  the  Agreement  permits  the  amendment
thereof by the Depositor, the Servicer and the Trustee. Subject to the rights of
the Certificate Insurer,  the Agreement permits the Majority  Certificateholders
to waive,  on behalf of all  Certificateholders,  any default by the Servicer in
the  performance of its  obligations  under the Agreement and its  consequences,
except in a default in making any required  distribution  on a Certificate.  Any
such consent or waiver by the Majority  Certificateholders  shall be  conclusive
and  binding on the holder of this  Certificate  and upon all future  holders of
this  Certificate and of any  Certificate  issued upon the transfer hereon or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate.

     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  maintained  by the  Trustee  in New  York,  New York duly
endorsed  by,  or  accompanied  by a  written  instrument  of  transfer  in form
satisfactory  to,  the  Trustee,  duly  executed  by the  holder  hereof or such
holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same aggregate undivided
Percentage Interest will be issued to the designated transferee or transferees.

     The Certificates are issuable only in fully-registered form. As provided in
the Agreement and subject to


                                       3
<PAGE>

certain limitations therein set forth, the Certificate is exchangeable for a new
Certificate evidencing the same undivided ownership interest, as requested by
the holder surrendering the same.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

     The Servicer,  the  Depositor,  the Seller and the Trustee and any agent of
any of the  foregoing,  may treat the person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the foregoing shall
be affected by notice to the contrary.

     The obligations created by the Agreement shall terminate upon notice to the
Trustee of (i) the later of (a) the  distribution to  Certificateholders  of the
final payment or collection  with respect to the last Mortgage Loan (or Periodic
Advances of same by the Servicer),  or the disposition of all funds with respect
to the  last  Mortgage  Loan and the  remittance  of all  funds  due  under  the
Agreement  and the payment of all  amounts  due and  payable to the  Certificate
Insurer and the Trustee or (b) mutual consent of the Servicer,  the  Certificate
Insurer and all Certificateholders,  or (ii) the purchase by the Servicer of all
outstanding  Mortgage Loans and REO Properties at a price determined as provided
in the Agreement  (the exercise of the right of the Servicer to purchase all the
Mortgage  Loans and  property in respect of Mortgage  Loans will result in early
retirement  of the  Certificates),  the right of the Servicer to purchase  being
subject to Class A-2 Certificate Principal Balance at the time of purchase being
less than ten percent (10%) of the scheduled Principal Balance of the HELs as of
the Cut-Off Date plus the Group II Original Pre-Funded Amount.

Unless  this  Certificate  has been  countersigned  by the  Trustee,  by  manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Agreement or be valid for any purpose.


                                       4
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed by its authorized officer.

                                      THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                            but solely as Trustee

                                      By:_______________________________________
                                                  Authorized Officer

                          CERTIFICATE OF AUTHENTICATION

     This  is a  Class  A-2  Certificate  referred  to in  the  within-mentioned
Agreement.

                                      THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                            but solely as Trustee

                                      By:_______________________________________
                                                 Authorized Signatory

Dated:  June 18, 1997


<PAGE>

                             STATEMENT OF INSURANCE

     MBIA Insurance  Corporation (the "Insurer") has issued a policy  containing
the following provisions, such policy being on file at The Chase Manhattan Bank,
as trustee (the "Trustee").

     The Insurer,  in consideration of the payment of the premium and subject to
the  terms  of  the  Certificate   Insurance  Policy  (the  "Policy"),   thereby
unconditionally  and irrevocably  guarantees to any Holder (as described  below)
that an amount equal to each full and complete  Insured Payment will be received
by the Trustee or its successors,  as trustee for the Holders,  on behalf of the
Holders,  from the Insurer,  for  distribution  by the Trustee to each Holder of
each  Holder's  proportionate  share  of such  Insured  Payment.  The  Insurer's
obligations under the Policy with respect to a particular  Insured Payment shall
be discharged to the extent funds equal to the  applicable  Insured  Payment are
received by the Trustee,  whether or not such funds are properly  applied by the
Trustee.  Insured  Payments  shall be made  only at the  time  set  forth in the
Policy,  and no accelerated  Insured  Payments  shall be made  regardless of any
acceleration of the Obligations,  unless such acceleration is at the sole option
of the Insurer. "Obligations" shall mean:

                                   $32,000,000
                   Irwin Home Equity Corporation Trust 1997-1
                       Mortgage Pass-Through Certificates
                      Certificates Series 1997-1, Class A-2

     Notwithstanding  the  foregoing  paragraph,   the  Policy  does  not  cover
shortfalls,  if any,  attributable  to the  liability  of the  Trust,  any REMIC
established by the Trust or the Trustee for withholding taxes, if any (including
interest and penalties in respect of any such liability).

     The Insurer will pay any Insured Payment that is a Preference Amount on the
Business  Day  following  receipt  on a  Business  Day by the  Fiscal  Agent (as
described  below) of (i) a certified  copy of the order  requiring the return of
such Preference Amount,  (ii) an opinion of counsel  satisfactory to the Insurer
that such order is final and not subject to appeal,  (iii) an assignment in such
form as is  reasonably  required by the  Insurer,  irrevocably  assigning to the
Insurer  all rights and claims of the Holder  relating  to or arising  under the
Obligations  against the debtor which made such  Preference  Amount or otherwise
with  respect to such  Preference  Amount and (iv)  appropriate  instruments  to
effect the  appointment  of the  Insurer  as agent for such  Holder in any legal
proceeding related to such Preference  Amount,  such instruments being in a form
satisfactory to the Insurer,  provided that if such documents are received after
12:00 noon New York City time on such Business Day, they will be deemed


                                       1
<PAGE>

to be received on the following  Business Day. Such payments  shall be disbursed
to the receiver or trustee in  bankruptcy  named in the final order of the court
exercising  jurisdiction  on behalf of the Holder and not to any Holder directly
unless such Holder has returned principal or interest paid on the Obligations to
such  receiver or trustee in  bankruptcy,  in which case such  payment  shall be
disbursed to such Holder.

     The Insurer  will pay any other  amount  payable  under the Policy no later
than 12:00 noon, New York City time, on the later of (i) the Remittance  Date on
which the Class A-2  Distribution  Amount is due or (ii) the second Business Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A., as Fiscal Agent for the Insurer or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below),  provided  that, if such Notice is received  after 12:00 noon,  New York
City  time,  on such  Business  Day,  it will be  deemed to be  received  on the
following  Business Day. If any such Notice  received by the Fiscal Agent is not
in proper form or is  otherwise  insufficient  for the  purpose of making  claim
under the  Policy it shall be deemed  not to have been  received  by the  Fiscal
Agent for purposes of this  paragraph,  and the Insurer or the Fiscal Agent,  as
the case may be, shall promptly so advise the Trustee and the Trustee may submit
an amended Notice.

     Insured  Payments due under the Policy unless otherwise stated therein will
be disbursed by the Fiscal Agent to the Trustee on behalf of the Holders by wire
transfer of  immediately  available  funds in the amount of the Insured  Payment
less, in respect of Insured Payments related to Preference  Amounts,  any amount
held by the  Trustee  for  the  payment  of such  Insured  Payment  and  legally
available therefor.

     The Fiscal  Agent is the agent of the  Insurer  only and the  Fiscal  Agent
shall in no event be liable to Holders  for any acts of the Fiscal  Agent or any
failure of the Insurer to deposit or cause to be deposited,  sufficient funds to
make payments due under the Policy.

     As used herein, the following terms shall have the following meanings:

     "Agreement"  means the Pooling and Servicing  Agreement dated as of June 1,
1997 by and  among  Prudential  Securities  Secured  Financing  Corporation,  as
Depositor,  Irwin Home Equity  Corporation,  as Servicer,  and the  Trustee,  as
trustee, without regard to any amendment or supplement thereto.

     "Business  Day" means any day other than a  Saturday,  a Sunday or a day on
which  banking  institutions  located  in the  states of New York,  Illinois  or
California  or in the city in which the  corporate  trust  office of the Trustee
under the


                                       2
<PAGE>

Agreement is located are  authorized  or obligated by law or executive  order to
close.

     "Class A-2 Distribution  Amount" means, for any Remittance Date, the amount
distributed to the Holders of the Class A-2 Certificates on such Remittance Date
pursuant to Sections  6.5(a)(iii) and (iv) of the Agreement,  which amount shall
be the  lesser  of (a) the  Class  A-2  Formula  Distribution  Amount  for  such
Remittance  Date and (b) the amount  (including  any  applicable  portion of any
Insured  Payment)   available  for  distribution  on  account  of  the  Class-A2
Certificates for such Remittance Date.

     "Deficiency  Amount"  means the  excess of the Group II Credit  Enhancement
Distribution  Amount  over the amount  then on deposit  in and  Available  to be
withdrawn from the Reserve  Account (or available to be drawn under any Eligible
Letter of Credit) on such Remittance Date.

     "Insured Payment" means, (i) as of each Payment Date, pay Deficiency Amount
and (ii) the unpaid Preference Amount.

     "Notice" means the telephonic or telegraphic notice,  promptly confirmed in
writing  by fax  substantially  in the form of Exhibit A  attached  hereto,  the
original of which is  subsequently  delivered by registered  or certified  mail,
from the Trustee  specifying the Insured Payment which shall be due and owing on
the applicable Remittance Date.

     "Holder"  means  each  Class  A-2  Certificateholder  (as  defined  in  the
Agreement and other than the Trustee, the Seller, the Depositor, the Servicer or
any Sub-Servicer) who, on the applicable  Remittance Date, is entitled under the
terms of the Class A-2 Certificate to payment thereunder.

     "Preference  Amount" means any amount  previously  distributed  to a Holder
that is  recoverable  and sought to be recovered as a voidable  preference  by a
trustee in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.),
as amended from time to time in accordance with a final nonappealable order of a
court having competent jurisdiction.

     Capitalized terms used herein and not otherwise defined in the Policy shall
have  the  respective  meanings  set  forth in the  Agreement  as of the date of
execution of the Policy,  without giving effect to any  subsequent  amendment or
modification  to the Agreement  unless such amendment or  modification  has been
approved in writing by the Insurer.

     Any notice  under the  Policy or service of process on the Fiscal  Agent of
the Insurer may be made at the address  listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.


                                       3
<PAGE>

     The notice  address of the Fiscal  Agent is 61  Broadway,  15th Floor,  New
York, New York 10006, Attention:  Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

     The Policy is being  issued  under and  pursuant to, and shall be construed
under, the laws of the State of New York,  without giving effect to the conflict
of laws principles thereof.

     The   insurance   provided   by  the   Policy   is  not   covered   by  the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

     The Policy is not cancelable  for any reason.  The premium on the Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to maturity of the Obligations.

                                                      MBIA INSURANCE CORPORATION


                                       4
<PAGE>

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1997-1
                                    CLASS A-3

No. A-3                       CUSIP:____________

Series 1997-1                 Original
                              Certificate
                              Principal Balance:
                              $13,000,000

Pass-Through Rate:            Original                       Percentage
Fixed Rate                    Certificate                    Interest of this
                              Principal Balance              Certificate:  100%
                              Represented by
                              this Certificate:
                              $13,000,000

Date of Pooling               Cut-Off Date:                  First Remittance
and Servicing                 close of business              Date:  July 15,
Agreement:  June              May 31, 1997                   1997
1, 1997

Servicer:  Irwin              Closing Date:                  Latest Maturity
Home Equity                   June 18, 1997                  Date:       ______
Corporation                                                  _________

Trustee:  The
Chase Manhattan
Bank

     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.

     This  certifies  that  Cede & Co.  is the  registered  owner of a Class A-3
percentage  interest  (the  "Percentage  Interest") in a pool of closed end home
equity loans secured by mortgages on one- to four-family properties (the "HELs")
serviced by Irwin Home Equity Corporation (hereinafter called the "Servicer", in
its capacity as servicer under that certain Pooling and Servicing Agreement (the
"Agreement")  dated as of June 1, 1997 among Irwin Home Equity  Corporation,  as
servicer, Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor") and The Chase Manhattan Bank, as trustee (the "Trustee")). The HELS
were originated or acquired by IHE Funding Corp. and sold to the Depositor


                                       1
<PAGE>

pursuant to that certain  Purchase and Sale  Agreement  dated as of June 1, 1997
between the  Depositor and IHE Funding Corp.  (the  "Seller").  The HELs will be
serviced by the Servicer  pursuant to the terms and conditions of the Agreement,
certain of the pertinent provisions of which are set forth herein. 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.

     On each  Remittance  Date,  commencing on July 15, 1997,  the Trustee shall
distribute  to the Person in whose name this  Certificate  is  registered on the
last day of the month  immediately  preceding the month of such  Remittance Date
(the  "Record  Date"),  in an  amount  equal to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to Holders of Class A-3 Certificates on such Remittance Date pursuant to Section
6.5 of the Agreement.

     Distributions  on this  Certificate  will be  made by the  Trustee  by wire
transfer of immediately  available  funds to the account of the Person  entitled
thereto as shall appear on the Certificate  Register without the presentation or
surrender of this  Certificate  (except for the final  distribution as described
below) or the making of any notation  thereon,  at a bank or other entity having
appropriate facilities therefor, if such Person shall own of record Certificates
of the same  Class  which have  denominations  aggregating  at least  $5,000,000
appearing in the Certificate  Register and shall have so notified the Trustee at
least five business days prior to the related Record Date, or by check mailed to
the   address  of  such   Person   appearing   in  the   Certificate   Register.
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
maintained for that purpose by the Trustee in New York, New York.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as Irwin Home Equity  Corporation Trust 1997-1 Mortgage  Pass-Through
Certificates,  Series 1997- 1, Class A-3 (herein called the  "Certificates") and
representing  undivided ownership of (i) the Trust Balances of such HELs as from
time to time are subject to the  Agreement,  together  with the  Mortgage  Files
relating  thereto and all collections  thereon and proceeds  thereof (other than
payments of interest that accrued on each HEL up to the Cut-Off Date), (ii) such
assets as from time to time are  allocable  to the Class A-3  Certificateholders
and  identified as REO Property and  collections  thereon and proceeds  thereof,
assets that are deposited in the Accounts,  including amounts on deposit in such
Accounts and invested in Permitted Investments,  (iii) the Trustee's rights with
respect to the Trust Balances of the


                                       2
<PAGE>

HELs under all  insurance  policies  required to be  maintained  pursuant to the
Agreement and any Insurance Proceeds,  (iv) the Class A-3 Certificate  Insurance
Policy, (v) Net Liquidation Proceeds allocable to the Trust Balances of the HELs
and (vi) Released Mortgaged Property Proceeds allocable to the Trust Balances.

     The  Certificates do not represent an obligation of, or an interest in, the
Depositor,  the Seller, the Servicer, the Certificate Insurer or the Trustee and
are not insured or guaranteed by the Federal Deposit Insurance Corporation,  the
Government National Mortgage Association,  the Federal Housing Administration or
the Veterans  Administration or any other governmental  agency. The Certificates
are limited in right of payment to certain collections and recoveries respecting
the HELs and Insured  Payments under the Certificate  Insurance  Policy,  all as
more  specifically set forth herein and in the Agreement.  In the event Servicer
funds  are  advanced  with  respect  to  any  Mortgage  Loan,  such  advance  is
reimbursable to the Servicer from related recoveries on such Mortgage Loan.

     MBIA Insurance Corporation (the "Certificate  Insurer") has issued a surety
bond with respect to the Class A-3 Certificates,  a copy of which is attached as
Exhibit A-3 to the Agreement.

     Subject  to certain  restrictions,  the  Agreement  permits  the  amendment
thereof by the Depositor, the Servicer and the Trustee. Subject to the rights of
the Certificate Insurer,  the Agreement permits the Majority  Certificateholders
to waive,  on behalf of all  Certificateholders,  any default by the Servicer in
the  performance of its  obligations  under the Agreement and its  consequences,
except in a default in making any required  distribution  on a Certificate.  Any
such consent or waiver by the Majority  Certificateholders  shall be  conclusive
and  binding on the holder of this  Certificate  and upon all future  holders of
this  Certificate and of any  Certificate  issued upon the transfer hereon or in
exchange  herefor or in lieu hereof  whether or not  notation of such consent is
made upon this Certificate.

     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  maintained  by the  Trustee  in New  York,  New York duly
endorsed  by,  or  accompanied  by a  written  instrument  of  transfer  in form
satisfactory  to,  the  Trustee,  duly  executed  by the  holder  hereof or such
holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates of authorized denominations evidencing the same aggregate undivided
Percentage Interest will be issued to the designated transferee or transferees.

     The Certificates  are issuable only in fully-  registered form. As provided
in the Agreement and subject to


                                       3
<PAGE>

certain limitations therein set forth, the Certificate is exchangeable for a new
Certificate  evidencing the same undivided ownership  interest,  as requested by
the holder surrendering the same.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

     The Servicer,  the  Depositor,  the Seller and the Trustee and any agent of
any of the  foregoing,  may treat the person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the foregoing shall
be affected by notice to the contrary.

     The obligations created by the Agreement shall terminate upon notice to the
Trustee of (i) the later of (a) the  distribution to  Certificateholders  of the
final payment or collection  with respect to the last Mortgage Loan (or Periodic
Advances of same by the Servicer),  or the disposition of all funds with respect
to the  last  Mortgage  Loan and the  remittance  of all  funds  due  under  the
Agreement  and the payment of all  amounts  due and  payable to the  Certificate
Insurer and the Trustee or (b) mutual consent of the Servicer,  the  Certificate
Insurer and all Certificateholders,  or (ii) the purchase by the Servicer of all
outstanding  Mortgage Loans and REO Properties at a price determined as provided
in the Agreement  (the exercise of the right of the Servicer to purchase all the
Mortgage  Loans and  property in respect of Mortgage  Loans will result in early
retirement  of the  Certificates),  the right of the Servicer to purchase  being
subject to Class A-3 Certificate Principal Balance at the time of purchase being
less than ten percent (10%) of the scheduled Principal Balance of the HELs as of
the Cut-Off Date plus the Group II Original Pre-Funded Amount.

Unless  this  Certificate  has been  countersigned  by the  Trustee,  by  manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Agreement or be valid for any purpose.


                                       4
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed by its authorized officer.

                                      THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                            but solely as Trustee

                                      By:_______________________________________
                                                  Authorized Officer

                          CERTIFICATE OF AUTHENTICATION

     This  is a  Class  A-3  Certificate  referred  to in  the  within-mentioned
Agreement.

                                      THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                            but solely as Trustee

                                      By:_______________________________________
                                                  Authorized Officer

Dated:  June 18, 1997

<PAGE>

                             STATEMENT OF INSURANCE

     MBIA Insurance  Corporation (the "Insurer") has issued a policy  containing
the following provisions, such policy being on file at The Chase Manhattan Bank,
as trustee (the "Trustee").

     The Insurer,  in consideration of the payment of the premium and subject to
the  terms  of  the  Certificate   Insurance  Policy  (the  "Policy"),   thereby
unconditionally  and irrevocably  guarantees to any Holder (as described  below)
that an amount equal to each full and complete  Insured Payment will be received
by the Trustee or its successors,  as trustee for the Holders,  on behalf of the
Holders,  from the Insurer,  for  distribution  by the Trustee to each Holder of
each  Holder's  proportionate  share  of such  Insured  Payment.  The  Insurer's
obligations under the Policy with respect to a particular  Insured Payment shall
be discharged to the extent funds equal to the  applicable  Insured  Payment are
received by the Trustee,  whether or not such funds are properly  applied by the
Trustee.  Insured  Payments  shall be made  only at the  time  set  forth in the
Policy,  and no accelerated  Insured  Payments  shall be made  regardless of any
acceleration of the Obligations,  unless such acceleration is at the sole option
of the Insurer. "Obligations" shall mean:

                                   $13,000,000
                   Irwin Home Equity Corporation Trust 1997-1
                       Mortgage Pass-Through Certificates
                      Certificates Series 1997-1, Class A-3

     Notwithstanding  the  foregoing  paragraph,   the  Policy  does  not  cover
shortfalls,  if any,  attributable  to the  liability  of the  Trust,  any REMIC
established by the Trust or the Trustee for withholding taxes, if any (including
interest and penalties in respect of any such liability).

     The Insurer will pay any Insured Payment that is a Preference Amount on the
Business  Day  following  receipt  on a  Business  Day by the  Fiscal  Agent (as
described  below) of (i) a certified  copy of the order  requiring the return of
such Preference Amount,  (ii) an opinion of counsel  satisfactory to the Insurer
that such order is final and not subject to appeal,  (iii) an assignment in such
form as is  reasonably  required by the  Insurer,  irrevocably  assigning to the
Insurer  all rights and claims of the Holder  relating  to or arising  under the
Obligations  against the debtor which made such  Preference  Amount or otherwise
with  respect to such  Preference  Amount and (iv)  appropriate  instruments  to
effect the  appointment  of the  Insurer  as agent for such  Holder in any legal
proceeding related to such Preference  Amount,  such instruments being in a form
satisfactory to the Insurer,  provided that if such documents are received after
12:00 noon New York City time on such Business Day, they will be deemed


                                       1
<PAGE>

to be received on the following  Business Day. Such payments  shall be disbursed
to the receiver or trustee in  bankruptcy  named in the final order of the court
exercising  jurisdiction  on behalf of the Holder and not to any Holder directly
unless such Holder has returned principal or interest paid on the Obligations to
such  receiver or trustee in  bankruptcy,  in which case such  payment  shall be
disbursed to such Holder.

     The Insurer  will pay any other  amount  payable  under the Policy no later
than 12:00 noon, New York City time, on the later of (i) the Remittance  Date on
which the Class A-3  Distribution  Amount is due or (ii) the second Business Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A., as Fiscal Agent for the Insurer or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below),  provided  that, if such Notice is received  after 12:00 noon,  New York
City  time,  on such  Business  Day,  it will be  deemed to be  received  on the
following  Business Day. If any such Notice  received by the Fiscal Agent is not
in proper form or is  otherwise  insufficient  for the  purpose of making  claim
under the  Policy it shall be deemed  not to have been  received  by the  Fiscal
Agent for purposes of this  paragraph,  and the Insurer or the Fiscal Agent,  as
the case may be, shall promptly so advise the Trustee and the Trustee may submit
an amended Notice.

     Insured  Payments due under the Policy unless otherwise stated therein will
be disbursed by the Fiscal Agent to the Trustee on behalf of the Holders by wire
transfer of  immediately  available  funds in the amount of the Insured  Payment
less, in respect of Insured Payments related to Preference  Amounts,  any amount
held by the  Trustee  for  the  payment  of such  Insured  Payment  and  legally
available therefor.

     The Fiscal  Agent is the agent of the  Insurer  only and the  Fiscal  Agent
shall in no event be liable to Holders  for any acts of the Fiscal  Agent or any
failure of the Insurer to deposit or cause to be deposited,  sufficient funds to
make payments due under the Policy.

     As used herein, the following terms shall have the following meanings:

     "Agreement"  means the Pooling and Servicing  Agreement dated as of June 1,
1997 by and  among  Prudential  Securities  Secured  Financing  Corporation,  as
Depositor,  Irwin Home Equity  Corporation,  as Servicer,  and the  Trustee,  as
trustee, without regard to any amendment or supplement thereto.

     "Business  Day" means any day other than a  Saturday,  a Sunday or a day on
which  banking  institutions  located  in the  states of New York,  Illinois  or
California  or in the city in which the  corporate  trust  office of the Trustee
under the


                                       2
<PAGE>

Agreement is located are  authorized  or obligated by law or executive  order to
close.

     "Class A-3 Distribution  Amount" means, for any Remittance Date, the amount
distributed to the Holders of the Class A-3 Certificates on such Remittance Date
pursuant to Sections  6.5(a)(iii) and (iv) of the Agreement,  which amount shall
be the  lesser  of (a) the  Class  A-3  Formula  Distribution  Amount  for  such
Remittance  Date and (b) the amount  (including  any  applicable  portion of any
Insured  Payment)   available  for  distribution  on  account  of  the  Class-A2
Certificates for such Remittance Date.

     "Deficiency  Amount"  means the  excess of the Group II Credit  Enhancement
Distribution  Amount  over the amount  then on deposit  in and  Available  to be
withdrawn from the Reserve  Account (or available to be drawn under any Eligible
Letter of Credit) on such Remittance Date.

     "Insured Payment" means, (i) as of each Payment Date, pay Deficiency Amount
and (ii) the unpaid Preference Amount.

     "Notice" means the telephonic or telegraphic notice,  promptly confirmed in
writing  by fax  substantially  in the form of Exhibit A  attached  hereto,  the
original of which is  subsequently  delivered by registered  or certified  mail,
from the Trustee  specifying the Insured Payment which shall be due and owing on
the applicable Remittance Date.

     "Holder"  means  each  Class  A-3  Certificateholder  (as  defined  in  the
Agreement and other than the Trustee, the Seller, the Depositor, the Servicer or
any Sub-Servicer) who, on the applicable  Remittance Date, is entitled under the
terms of the Class A-3 Certificate to payment thereunder.

     "Preference  Amount" means any amount  previously  distributed  to a Holder
that is  recoverable  and sought to be recovered as a voidable  preference  by a
trustee in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.),
as amended from time to time in accordance with a final nonappealable order of a
court having competent jurisdiction.

     Capitalized terms used herein and not otherwise defined in the Policy shall
have  the  respective  meanings  set  forth in the  Agreement  as of the date of
execution of the Policy,  without giving effect to any  subsequent  amendment or
modification  to the Agreement  unless such amendment or  modification  has been
approved in writing by the Insurer.

     Any notice  under the  Policy or service of process on the Fiscal  Agent of
the Insurer may be made at the address  listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.


                                       3
<PAGE>

     The notice  address of the Fiscal  Agent is 61  Broadway,  15th Floor,  New
York, New York 10006, Attention:  Municipal Registrar and Paying Agency, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

     The Policy is being  issued  under and  pursuant to, and shall be construed
under, the laws of the State of New York,  without giving effect to the conflict
of laws principles thereof.

     The   insurance   provided   by  the   Policy   is  not   covered   by  the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

     The Policy is not cancelable  for any reason.  The premium on the Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to maturity of the Obligations.

                                                      MBIA INSURANCE CORPORATION


                                       4
<PAGE>

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED, OR THE SECURITIES LAW OF ANY STATE. ANY RESALE, TRANSFER OR
OTHER DISPOSITION OF THIS CERTIFICATE WITHOUT SUCH REGISTRATION OR QUALIFICATION
MAY BE MADE ONLY (i) IN A TRANSACTION  WHICH DOES NOT REQUIRE SUCH  REGISTRATION
OR  QUALIFICATION  AND (ii) IN ACCORDANCE  WITH THE PROVISIONS OF SECTION 4.2 OF
THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED.

ANY RESALE,  TRANSFER OR OTHER  DISPOSITION  OF THIS CLASS R CERTIFICATE  MAY BE
MADE ONLY IF THE  PROPOSED  TRANSFEREE  PROVIDES  AN OPINION  OF COUNSEL  AND AN
AFFIDAVIT  TO THE TRUSTEE THAT SUCH  TRANSFEREE  IS A PERMITTED  TRANSFEREE  (AS
DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT)  OR AN AGENT OF A  PERMITTED
TRANSFEREE.  NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE REGISTER OF ANY
TRANSFER  OF  THIS  CLASS R  CERTIFICATE  TO A  PERSON  OTHER  THAN A  PERMITTED
TRANSFEREE OR AN AGENT OF A PERMITTED  TRANSFEREE,  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.

NO TRANSFER OF THIS  CERTIFICATE  OR ANY INTEREST  THEREIN  SHALL BE MADE TO ANY
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 INTERNAL  REVENUE CODE OF 1986  ("CODE"),  EXCEPT IN
ACCORDANCE WITH THE PROCEDURES DESCRIBED HEREIN.

<PAGE>

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1
                       MORTGAGE PASS-THROUGH CERTIFICATES

                               CLASS R CERTIFICATE

Series 1997-1                                  Percentage Interest of this
                                               Certificate:  100%

No. R-1                                        First Remittance Date:
                                               July 15, 1997

Date of Pooling and Servicing                  Closing Date:
Agreement:                                     June 18, 1997
June 1, 1997

Cut-Off Date:                                  Latest Maturity Date:
close of business
May 31, 1997

Servicer  Irwin Home Equity                    Trustee:  THE CHASE MANHATTAN
Corporation                                    BANK

     This  certifies IHE Funding Corp.  is the  registered  owner of the Class R
percentage  interest (the "Percentage  Interest") in a segregated pool of assets
(the 1997-1  REMIC) within a trust fund  consisting  primarily of a pool of home
equity revolving credit line loans and a pool of closed-end home equity loans in
each case secured by mortgages on one- to  four-family,  residential  properties
(the "Mortgage  Loans") serviced by Irwin Home Equity  Corporation  (hereinafter
called the "Servicer",  in its capacity as a servicer under that certain Pooling
and Servicing Agreement (the "Agreement")), dated as of June 1, 1997 among Irwin
Home Equity Corporation,  as servicer,  Prudential  Securities Secured Financing
Corporation,  as depositor (the  "Depositor"),  and The Chase Manhattan Bank, as
trustee (the  "Trustee").  The Mortgage Loans were originated or acquired by IHE
Funding  Corp.  in accordance  with that certain  Mortgage Loan Sale  Agreement,
dated as of June 1, 1997  between  Irwin  Union Bank and Trust  Company  and IHE
Funding Corp.,  and transferred to the Depositor in accordance with that certain
Purchase and Sale Agreement, dated as of June 1, 1997 between IHE Funding Corp.,
as seller  thereunder (the "Seller") and the Depositor.  The Mortgage Loans will
be  serviced  by the  Servicer  pursuant  to the  terms  and  conditions  of the
Agreement, certain of the pertinent provisions of which are set forth herein. 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.  The  Mortgage  Loans have  aggregate
outstanding  principal  balances,  at the close of business on the Cut-Off  Date
herein  referred to, after  application of payments made on or before such date,
of  $64,909,468.15  and the  Pre-Funding  Account  contains  a deposit as of the
Closing Date of $35,090,531.85.


                                       1
<PAGE>

     On each  Remittance  Date,  commencing on July 15, 1997,  the Trustee shall
distribute  to the Person in whose name this  Certificate  is  registered on the
last  day  of the  calendar  month  immediately  preceding  the  month  of  such
Remittance  Date (the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed to Holders of Class R Certificates  on such Remittance Date pursuant
to Section 6.5 of the Agreement.

     Distributions  on this  Certificate  will be  made by the  Trustee  by wire
transfer of immediately  available  funds to the account of the Person  entitled
thereto as shall appear on the Certificate  Register without the presentation or
surrender of this  Certificate  (except for the final  distribution as described
below) or the making of any notation  thereon,  at a bank or other entity having
appropriate facilities therefor, if such Person shall own of record Certificates
of the same  Class  which have  denominations  aggregating  at least  $5,000,000
appearing in the Certificate  Register and shall have so notified the Trustee at
least five business days prior to the related Record Date, or by check mailed to
the   address  of  such   Person   appearing   in  the   Certificate   Register.
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
maintained for that purpose by the Trustee in New York, New York.

     This    Certificate   is   one   of   the   duly   authorized    issue   of
Certificatesdesignated  as Irwin Home Equity  Corporation  Trust 1997-1 Mortgage
Pass-Through   Certificates,   Series   1997-1,   Class  R  (herein  called  the
"Certificates") and representing undivided ownership.

     The  Certificates do not represent an obligation of, or an interest in, the
Depositor,  the Seller, the Servicer, the Certificate Insurer or the Trustee and
are not Insured or guaranteed by the Federal Deposit Insurance Corporation,  the
Government National Mortgage Association,  the Federal Housing Administration or
the Veterans  Administration or any other governmental  agency. The Certificates
are limited in right of payment to certain collections and recoveries respecting
the  Mortgage  Loans,  all as more  specifically  set  forth  herein  and in the
Agreement. In the event Servicer funds are advanced with respect to any Mortgage
Loan, such advance is  reimbursable  to the Servicer from related  recoveries on
such Mortgage Loan.

     MBIA  Insurance  Corporation  (the  "Certificate  Insurer")  has issued two
surety bonds, one with respect to the Class A-1 Certificate,  and the other with
respect  to the  Class  A-2 and  Class  A-3  Certificates,  copies  of which are
attached as Exhibits A-1 and A-2 respectively to the Agreement.


                                       2
<PAGE>

     Subject  to certain  restrictions,  the  Agreement  permits  the  amendment
thereof by the Depositor, the Servicer and the Trustee. Subject to the rights of
the Certificate Insurer,  the Agreement permits the Majority  Certificateholders
to waive,  on behalf of all  Certificateholders,  any default by the Servicer in
the  performance of its  obligations  under the Agreement and its  consequences,
except a default in making any required distribution on a Certificate.  Any such
consent or waiver by the Majority  Certificateholders  shall be  conclusive  and
binding on the holder of this  Certificate  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.

     As provided in the Agreement and subject to certain limitations therein set
forth, including,  without limitation, with respect to the Class R Certificates,
execution and delivery as  appropriate  of the Transfer  Affidavit and Agreement
(attached as an exhibit to the Agreement) and the Transfer Certificate (attached
as an exhibit to the  Agreement)  described in Section  4.2(i) of the Agreement,
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  maintained by the Trustee in New York, New York,  duly endorsed by, or
accompanied  by a written  instrument of transfer in form  satisfactory  to, the
Trustee,  duly  executed by the holder  hereof or such  holder's  attorney  duly
authorized in writing,  and thereupon one or more new Certificates of authorized
denominations  evidencing the same aggregate undivided  Percentage Interest will
be issued to the designated transferee or transferees.

     No transfer of a Class R Certificate or any interest  therein shall be made
to  any  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"), unless
the  prospective  transferee of a Class R Certificate  provides the Servicer and
the Trustee with a certification of facts and, at its own expense, an Opinion of
Counsel which establish to the satisfaction of the Servicer and the Trustee that
such  transfer will not result in a violation of Section 406 of ERISA or Section
4975 of the Code or cause the  Servicer  or the Trustee to be deemed a fiduciary
of such Plan or result in the  imposition of an excise tax under Section 4975 of
the Code.

     The Certificates are issuable only in fully-registered form. As provided in
the  Agreement  and  subject  to certain  limitations  therein  set forth,  this
Certificate is exchangeable for a new Certificate  evidencing the same undivided
ownership interest, as requested by the holder surrendering the same.


                                       3
<PAGE>

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

     The Servicer,  the  Depositor,  the Seller and the Trustee and any agent of
any of the  foregoing,  may treat the person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the foregoing shall
be affected by notice to the contrary.

     The obligations created by the Agreement shall terminate upon notice to the
Trustee of: (i) the later of (a) the distribution to  Certificateholders  of the
final payment or collection  with respect to the last Mortgage Loan (or periodic
Advances of same by the Servicer),  or the disposition of all funds with respect
to the  last  Mortgage  Loan and the  remittance  of all  funds  due  under  the
Agreement  and the payment of all  amounts  due and  payable to the  Certificate
Insurer and the Trustee or (b) mutual consent of the Servicer,  the  Certificate
insurer and all  Certificate-holders,  or (ii)  subject to certain  restrictions
described  in the  Agreement,  the  purchase by the  Servicer of the last of two
Groups  of  all  outstanding  Mortgage  Loans  and  REO  Properties  at a  price
determined  as  provided  in the  Agreement  (the  exercise  of the right of the
Servicer to purchase all the Mortgage  Loans and property in respect of Mortgage
Loans will result in early  retirement of the  Certificates),  such right of the
Servicer to purchase  being subject to the related Class A Principal  Balance at
the time of purchase  being less than ten percent (10%) of the related  original
Class  A  Principal  Balance.  By  its  acceptance  of  this  Certificate,   the
Certificateholder  hereby  appoints  the  Servicer  as its  attorney-in-fact  to
negotiate  the  sale  and  effect  the  transfer  of a  Class R  Certificate  in
accordance  with  Section  4.2(i)  of the  Agreement  and  to  adopt  a plan  of
liquidation of the Trust Fund. Unless this Certificate has been countersigned by
the Trustee, by manual signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.


                                       4
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed by its authorized officer.

                                      THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                      but solely as Trustee

                                      By:_______________________________________
                                                              Authorized Officer

                          CERTIFICATE OF AUTHENTICATION

This is one of the Class R
Certificates referred to in
the within-named Agreement

THE CHASE MANHATTAN BANK
not its individual capacity
but solely as Trustee

By:_______________________________
                Authorized Officer

Dated:   JUNE 18, 1997

<PAGE>

                             ADDITIONAL CERTIFICATE

THIS  CERTIFICATE  OR ANY  INTEREST  HEREIN  MAY NOT BE  TRANSFERRED,  ASSIGNED,
EXCHANGED OR CONVEYED,  EXCEPT IN  ACCORDANCE  WITH  SECTIONS 4.2 AND 4.3 OF THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

No. 1                                                                   One Unit

                                IRWIN HOME EQUITY
                            CORPORATION TRUST, 1997-1
                             ADDITIONAL CERTIFICATE

                   This Certificate represents an interest in
                 the Irwin Home Equity Corporation Trust, 1997-1

     Evidencing a 100% interest in the Additional Balances on the Mortgage Loans
and in the Additional Mortgage Loans held by the Trust (the "Trust"), the assets
of which consist  primarily of a pool of home equity revolving credit line loans
secured by mortgages on residential one-to-four family properties (the "Mortgage
Loans").

     (Not  an  interest  in  or  obligation  of  Prudential  Securities  Secured
Financing Corporation, IHE Funding Corp., ("IHE"), or any of their affiliates.)

     This  certifies  that Irwin Union Bank and Trust Company is the  registered
owner of an interest in the Irwin Home Equity  Corporation  Trust 1997-1  issued
pursuant to the Pooling and Servicing  Agreement,  dated as of June 1, 1997 (the
"Pooling  and  Servicing  Agreement";  such term to  include  any  amendment  or
Supplement  thereto)  by  and  among  Prudential  Securities  Secured  Financing
Corporation,  as Depositor (the "Depositor"),  Irwin Home Equity Corporation (in
such capacity,  the "Servicer"),  as Servicer,  and The Chase Manhattan Bank, as
Trustee (the  "Trustee").  The corpus of the Trust consists of all of the assets
of, and all right, title and interest in and to the Trust Fund, on and after the
Cut-Off Date,  all proceeds  generated  from the assets of such Trust Fund,  all
monies as are from time to time  deposited in the Accounts and any other account
or account maintained for the benefit of the  Certificateholders and the Holders
of the Additional  Certificate and all monies as are from time to time available
to  the  Trust   under  any   enhancement   for  any  Series   for   payment  to
Certificateholders and the Holders of the Additional Certificate. The Additional
Certificate  represents the interest of the Holder of the Additional Certificate
in and to the Trust Fund  which is  limited  to the right to  receive  principal
payments,  interest payments and certain other collections and proceeds, as more
fully  specified  in  the  Pooling  and  Servicing  Agreement.  This  Additional
Certificate does not represent any interest in the Trust Balances of the


                                       1
<PAGE>

Mortgage Loans or any interest thereon not allocable to the Additional Balances.

     This Certificate is merely a summary of the Pooling and Servicing Agreement
and  reference is made to the Pooling and Servicing  Agreement  for  information
with respect to the interests,  rights,  benefits,  obligations,  proceeds,  and
duties evidenced hereby and the rights,  duties, and obligations of the Trustee.
A copy of the Pooling and Servicing  Agreement may be requested from the Trustee
by writing to the Trustee at The Chase  Manhattan  Bank,  450 West 33rd  Street,
10th Floor,  New York, New York,  Attention:  Institutional  Trust Group. To the
extent not  defined  herein  capitalized  terms used  herein  have the  meanings
ascribed to them in the Pooling and Servicing Agreement.

     This  Certificate is the Additional  Certificate,  which  represents a 100%
interest in the  Additional  Balances held by the Trust,  including the right to
receive  the  collections  and other  amount  at the  times  and in the  amounts
specified in the Pooling and Servicing Agreement. This Additional Certificate is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time, the holder hereof by virtue of the acceptance  hereof
assents and by which the holder hereof is bound.

     The interest represented by this Additional  Certificate at any time in the
assets in the Trust  shall not exceed the  Trust's  interest  in the  Additional
Balances at such time. In addition to the Additional  Certificate,  certificates
will be issued to  investors  pursuant to the Pooling and  Servicing  Agreement,
which  represent  the  interests of the  certificateholders  in the Trust.  This
certificate  shall not represent any interest in the  Certificate  Account,  the
Trustee  Collection  Account,  the Collection  Account or the Reserve Account of
Series  1997-1  except as  specifically  provided in the  Pooling and  Servicing
Agreement.

     Subject to certain conditions in the Pooling and Servicing  Agreement,  the
obligations created by the Pooling and Servicing Agreement and the Trust created
thereby shall terminate upon the earlier of (i) [June 15, 2019] and (ii) the day
after the date on which  funds  shall  have  been  deposited  in the  Collection
Account or Trustee Collection Account sufficient to pay the Principal Balance of
the Mortgage Loans plus applicable certificate interest accrued through the last
day of the  interest  accrual  period  for such  Remittance  Date in full on all
Certificates to the extent permitted by the Pooling and Servicing Agreement.

     Upon the  termination  of the Trust pursuant to Article VIII of the Pooling
and Servicing  Agreement and the surrender of the  Additional  Certificate,  the
Trustee shall assign and convey to the Holder hereof (without recourse,


                                       2
<PAGE>

representation  or warranty)  all right,  title and interest of the Trust in the
Additional  Balances  represented  hereby. The Trustee shall execute and deliver
such instruments of transfer and assignment,  in each case without recourse,  as
shall be reasonably  requested by the  Transferor to vest in the  Transferor all
right, title and interest which the Trustee had in the applicable assets.

     Unless the certificate of authentication  hereon has been executed by or on
behalf  of the  Trustee,  by manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Pooling and Servicing  Agreement,  or be valid
for any purpose.


                                       3
<PAGE>

     IN WITNESS WHEREOF, PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION has
caused the Trustee to issue this  Additional  Certificate  No. 1, and to be duly
executed by the Trustee on this, the 18th day of June, 1997.

                                      THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                      but solely as Trustee

                                      By:_______________________________________
                                                  Authorized Officer

                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is the  Additional  Certificate  referred  to in the  within-mentioned
Pooling and Servicing Agreement.

Dated:  June 18, 1997                 THE CHASE MANHATTAN BANK,
                                      not in its individual capacity
                                      but solely as Trustee

                                      By:_______________________________________
                                                  Authorized Officer

<PAGE>

                           CONTENTS OF MORTGAGE FILE

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

     The  Mortgage  File  for  each  Mortgage  Loan  shall  include  each of the
following  documents  and each  other  document  added to such file from time to
time:

     (1) The original Mortgage Note;

     (2) The original  Mortgage  with evidence of recording  indicated  thereon;
provided,  however, that if such recorded Mortgage has been lost or destroyed by
the recording office, a copy of such Mortgage  certified by the recording office
to be a true copy of such Mortgage shall instead be required;

     (3) A  recorded  assignment  of  the  original  Mortgage,  or,  until  such
assignment  is  returned  from the  applicable  recording  office,  evidence  of
submission for recordation of such assignment in such recording office;

     (4) Any intervening  Assignments of the Mortgage with evidence of recording
thereon;

     (5) Any assumption, modification, consolidation or extension agreements;

     (6)  (A)  The  policy  of  title  insurance  (or  a  commitment  for  title
          insurance,  if the policy is being held by the title insurance company
          pending  recordation  of the Mortgage) and the  certificate of primary
          mortgage  guaranty  insurance,  if any,  issued  with  respect  to any
          Mortgage  Loan with a credit limit or  Principal  Balance in excess of
          $100,000  and with  respect to any  Mortgage  Loan which is in a first
          lien position;  provided,  however,  that any Mortgage Loan originated
          between  September 1, 1996 and  approximately  April 30, 1997,  with a
          credit limit or Principal  Balance of less than $25,000 and which does
          not have a second  mortgage  ratio of 25% or more shall be exempt from
          this requirement;

          (B) The limited liability title assurance with respect to any Mortgage
          Loan in a  second  lien  position  with a credit  limit  or  Principal
          Balance  between  $15,000 and $100,000;  provided,  however,  that any
          Mortgage Loan originated  between  September 1, 1996 and approximately
          April 30, 1997, with a credit limit or Principal  Balance of less than
          $25,000 and which does not have a second


                                       1
<PAGE>

          mortgage ratio of 25% or more shall be exempt from this requirement;

     (7) Other related documents which are added to such file from time to time.

Capitalized  terms used herein but not otherwise  defined  herein shall have the
meanings  assigned in the Pooling and Servicing  Agreement,  dated as of June 1,
1997, by and among  Prudential  Securities  Secured  Financing  Corporation,  as
Depositor,  Irwin Home Equity  Corporation,  as Servicer and The Chase Manhattan
Bank, as Trustee.


                                       2
<PAGE>

                    TRUSTEE CERTIFICATE AS TO MORTGAGE FILES

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

     The undersigned,  a duly authorized  representative  of The Chase Manhattan
Bank, a New York banking corporation, as Trustee (the "Trustee") pursuant to the
Pooling and Servicing Agreement dated as of June 1, 1997 by and among Prudential
Securities Secured Financing Corporation,  a Delaware corporation,  as Depositor
of the  Trust,  Irwin  Home  Equity  Corporation,  an  Indiana  corporation,  as
Servicer,  and the Trustee  (hereinafter as such agreement may have been, or may
from time to time be, amended,  supplemented or otherwise modified, the "Pooling
and Servicing Agreement"), does hereby certify as follows:

     A.  Capitalized  terms  used  in this  Certificate  have  their  respective
meanings set forth in the Pooling and Servicing Agreement.  References herein to
certain subsections are references to the respective  subsections of the Pooling
and Servicing Agreement.

     B. This Certificate is being delivered pursuant to Section 2.4(a).

     C. The undersigned is a Responsible Officer.

     D. This Certificate is being delivered on or prior to the Closing Date.

     E. Pursuant to and in accordance  with the limitations set forth in Section
2.4(a),  the Trustee hereby  acknowledges  receipt of the Class A-1  Certificate
Insurance  Policy,  the Group II Certificate  Insurance Policy and each Mortgage
Note (with  exceptions  noted on the schedule  attached hereto) as identified in
the Mortgage  Loan  Schedule and  declares it will hold such  documents  and any
amendments,  replacements  or supplements  thereto,  as well as any other assets
included  in the  definition  of Trust Fund and  delivered  to the  Trustee,  as
Trustee in trust upon and  subject to the  conditions  set forth  herein for the
benefit of the Certificateholders and the Certificate Insurer.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed this 18th day of June, 1997.

                                       THE CHASE MANHATTAN BANK

                                            as Trustee

                                       By:______________________________________
                                                    Authorized Signatory

<PAGE>

                    FORM OF INITIAL CERTIFICATION OF TRUSTEE

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

     The undersigned,  a duly authorized  representative  of The Chase Manhattan
Bank,  as Trustee  (the  "Trustee")  and  pursuant to the Pooling and  Servicing
Agreement dated as of June 1, 1997 by and among  Prudential  Securities  Secured
Financing Corporation, a Delaware corporation,  as Depositor of the Trust, Irwin
Home Equity Corporation,  an Indiana corporation,  as Servicer,  and the Trustee
(hereinafter  as such  agreement  may have  been,  or may from  time to time be,
amended,   supplemented  or  otherwise  modified,  the  "Pooling  and  Servicing
Agreement"), does hereby certify as follows:

     A.  Capitalized  terms  used  in this  Certificate  have  their  respective
meanings set forth in the Pooling and Servicing  Agreement.  Reference herein to
certain subsections are references to the respective  subsections of the Pooling
and Servicing Agreement.

     B. This Certificate is being delivered pursuant to Section 2.4(a).

     C. The undersigned is a Responsible Officer.

     D. This  Certificate  is being  delivered by the date  specified in Section
2.4(a).

     E. Pursuant to and in accordance  with the limitations set forth in Section
2.4, the Trustee hereby  certifies and declares that,  with noted  exceptions on
attached  schedule,  (i) all  documents  required  to be  delivered  pursuant to
Section 2.3 hereof and the Purchase and Sale  Agreement  are in its  possession,
(ii) each such  document  has been  reviewed  by it and has not been  mutilated,
damaged, torn or otherwise physically altered (handwritten additions, changes or
corrections  shall not  constitute  physical  alteration  if  initialled  by the
Mortgagor), appears regular on its face and relates to such Mortgage Loan.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed this 18th day of June, 1997.

                                       THE CHASE MANHATTAN BANK

                                            as Trustee

                                       By:______________________________________
                                                    Authorized Signatory

<PAGE>

                                    SCHEDULE

     [List here with  respect to each  applicable  Mortgage  Loan,  any  defects
relating to the form of the assignment of the related Mortgage]

<PAGE>

                     FORM OF FINAL CERTIFICATION OF TRUSTEE

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

     The undersigned,  a duly authorized  representative  of The Chase Manhattan
Bank,  as Trustee  (the  "Trustee")  and  pursuant to the Pooling and  Servicing
Agreement dated as of June 1, 1997 by and among  Prudential  Securities  Secured
Financing Corporation, a Delaware corporation,  as Depositor of the Trust, Irwin
Home Equity Corporation,  an Indiana corporation,  as Servicer,  and the Trustee
(hereinafter  as such  agreement  may have  been,  or may from  time to time be,
amended,   supplemented  or  otherwise  modified,  the  "Pooling  and  Servicing
Agreement"), does hereby certify as follows:

     A.  Capitalized  terms  used  in this  Certificate  have  their  respective
meanings set forth in the Pooling and Servicing  Agreement.  Reference herein to
certain subsections are references to the respective  subsections of the Pooling
and Servicing Agreement.

     B. This Certificate is being delivered pursuant to Section 2.4(a).

     C. The undersigned is a Responsible Officer.

     D. This  Certificate  is being  delivered by the date  specified in Section
2.4(a).

     E. Pursuant to and in accordance  with the limitations set forth in Section
2.4, the Trustee hereby  certifies and declares that,  with noted  exceptions on
attached  schedule,  (i) all  documents  required  to be  delivered  pursuant to
Section 2.3 hereof and the Purchase and Sale  Agreement  are in its  possession,
(ii) each such  document  has been  reviewed  by it and has not been  mutilated,
damaged, torn or otherwise physically altered (handwritten additions, changes or
corrections  shall not  constitute  physical  alteration  if  initialled  by the
Mortgagor), appears regular on its face and relates to such Mortgage Loan.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed this ____ day of _____________, 19__.

                                       THE CHASE MANHATTAN BANK

                                            as Trustee

                                       By:______________________________________
                                                    Authorized Signatory


<PAGE>

                                    SCHEDULE

     [List here with  respect to each  applicable  Mortgage  Loan,  any  defects
relating to the form of the assignment of the related Mortgage]

<PAGE>

                               REQUEST FOR RELEASE
                          OF MORTGAGE FILES TO SERVICER

                          IRWIN HOME EQUITY CORPORATION
                                  TRUST 1997-1

     The  undersigned,  a duly  authorized  representative  of Irwin Home Equity
Corporation,  an Indiana  corporation (the "Servicer"),  as Servicer pursuant to
the  Pooling  and  Servicing  Agreement  dated as of June 1,  1997 by and  among
Prudential Securities Secured Financing Corporation,  as Depositor of the Trust,
Irwin Home Equity  Corporation,  an Indiana  corporation,  as Servicer,  and The
Chase Manhattan Bank, a New York banking corporation, as Trustee (hereinafter as
such agreement may have been, or may from time to time be, amended, supplemented
or  otherwise  modified,  the "Pooling and  Servicing  Agreement"),  does hereby
certify as follows:

     A.  Capitalized  terms  used  in this  Certificate  have  their  respective
meanings set forth in the Pooling and Servicing Agreement.  References herein to
certain  sections and subsections are references to the respective  sections and
subsections of the Pooling and Servicing Agreement.

     B. This Certificate is being delivered pursuant to Section 2.4(c),  3.3(b),
or 5.13.

     C. The Servicer is the Servicer under the Pooling and Servicing Agreement.

     D. The undersigned is a Servicing Officer.

     E. Pursuant to the Pooling and  Servicing  Agreement,  the Servicer  hereby
requests  release to it of the Mortgage File held by the Trustee with respect to
the following described Mortgage Loan for the reason indicated below.

     F. All amounts required to be deposited in the Collection  Account pursuant
to the Pooling and Servicing Agreement in connection with this release have been
deposited in the Collection Account.


<PAGE>

Mortgage Loan No.:

Mortgagor's Name:

Reason for Requesting Mortgage File:

_____      1   Pursuant to Section  2.4(c),  a purchase  of a Mortgage  Loan has
               occurred.

_____      2   Pursuant to Section 2.4(c), a substitution of a Mortgage Loan has
               occurred.

_____      3   Pursuant to Section  5.13,  payment of any Mortgage Loan has been
               either made in full or the Servicer  has received a  notification
               that payment in full will be escrowed in a manner  customary  for
               such purposes.

_____      4   Pursuant to Section 3.3, a breach of a representation or warranty
               has occurred.

_____      5   Pursuant  to 3.3(e),  the  Mortgage  Loan does not  constitute  a
               Qualified Mortgage.

_____      6   Other [Insert description of other servicing requirement].

     The  Servicer  represents  that  release  to it of  such  Mortgage  File is
required   for  the  reason   herein  set  forth  and   acknowledges   that  the
above-referenced  Mortgage File will be held by the Servicer in accordance  with
the provisions of the Pooling and Servicing Agreement.

     IN WITNESS  WHEREOF,  the Servicer has caused this  Certificate  to be duly
executed this ____ day of ____________, ____.

                                       Irwin Home Equity Corporation
                                          as Servicer

                                       By:______________________________________
                                                  Authorized Signatory

<PAGE>

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

                RESIDUAL CERTIFICATEHOLDER AFFIDAVIT PURSUANT TO
              SECTION 860E(e) OF THE INTERNAL REVENUE CODE OF 1986

Re:  Irwin Home Equity Corporation
     Mortgage Pass-Through Certificates, Series 1997-1

STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )

     I, [Name of Officer], under penalties of perjury, declare that, to the best
of my knowledge and belief, the following  representations are true, correct and
complete and being first sworn, depose and say:

          1.  That I am the  [Title of  Officer]  of [Name of  Transferee]  (the
     "Investor") (taxpayer  identification  number  ____________),  on behalf of
     which I have the authority to make this affidavit.

          2. That the Investor is acquiring a Class R  Certificate  (a "Residual
     Certificate")  in the initial  principal  amount of $0.00,  which  Residual
     Certificate  represents a residual interest in the Trust Estate established
     by Prudential Securities Secured Financing Corporation (the "Depositor") to
     secure  its  Mortgage  PassThrough  Certificates,  for which a real  estate
     mortgage  investment conduit ("REMIC") election has been made under Section
     860D of the Internal Revenue Code of 1986, as amended (the "Code").

          3. That no purpose of the  acquisition of the Residual  Certificate is
     to avoid or impede the assessment or collection of federal income tax.

          4. That the  Investor  is a Permitted  Transferee,  as defined in that
     certain Pooling and Servicing Agreement dated as of June 1, 1997.

          5. That the Investor is not a "Disqualified  Organization" (as defined
     below), and that the Investor is not acquiring the Residual Certificate for
     the  account  of, or as agent  nominee of, or with a view to me transfer of
     direct  or  indirect  record or  beneficial  ownership  to, a  Disqualified
     Organization.  For the purposes hereof, a Disqualified  Organization is any
     of the following: (i) the United States, any state or political subdivision
     thereof,  any foreign  government,  any  international  organization or any
     agency or instrumentality of any of the


<PAGE>

     foregoing;  (ii) any  organization  (other than a farmer's  cooperative  as
     defined in  Section  521 of the Code) that is exempt  from  federal  income
     taxation  (including  taxation under the unrelated  business taxable income
     provisions of the Code); or (iii) any rural telephone or electrical service
     cooperative described in Section 1381(a)(2)(C) of the Code.

          6. That the Investor  acknowledges  that  Section  860E(e) of the Code
     imposes a substantial  tax on the transferor or, in certain  circumstances,
     on an  agent  for the  transferee,  with  respect  to any  transfer  of any
     interest in any Residual Certificate to a Disqualified Organization.

          7.  That  the  Investor  (i) is  not a plan  that  is  subject  to the
     Department of Labor regulation set forth in 29 C.F.R.  ss.  2510.3-101 (the
     "Plan Asset  Regulations") or (ii) has provided a "Benefit Plan Opinion" to
     The Chase  Manhattan  Bank,  as  Certificate  Registrar.  A  "Benefit  Plan
     Opinion" is an opinion of counsel  satisfactory to the Trustee,  the Issuer
     and the  Servicer to the effect  that the  proposed  transfer  will not (a)
     cause the assets of the REMIC to be regarded as plan assets for purposes of
     the Plan Asset Regulations or (b) give rise to a fiduciary duty on the part
     of the Depositor, the Servicer or the Trustee.

          8. That the Investor is a "U.S. Person" as that term is defined in the
     Transferee's  Letter of even date  herewith,  and that the  Investor is the
     beneficial  owner  of the  Residual  Certificate,  and is not  holding  the
     Residual Certificate as nominee for any other person.

          9. That the Investor  acknowledges  that as the holder of the Residual
     Certificate,  to the extent the Residual  Certificate would be treated as a
     noneconomic  residual  interest  within the meaning of Treasury  Regulation
     Section 1.860E-1(c)(2), the Investor may incur tax liabilities in excess of
     cash flows  generated  by the  Residual  Certificate  and that the Investor
     intends to pay taxes  associated  with holding the Residual  Certificate as
     they become due.

          10. That the Investor is not acquiring  its ownership  interest in the
     Class R  Certificate  that is the  subject of the  proposed  Transfer  as a
     nominee,  trustee  or  agent  for  any  person  that  is  not  a  Permitted
     Transferee,  that for so long as it retains  its  Ownership  Interest  in a
     Class R Certificate, it will endeavor to remain a Permitted Transferee, and
     that it has  reviewed  the  provisions  of Section  4.2 of the  Pooling and
     Servicing Agreement and agrees to be bound by them.

          11. That the Investor is not a "pass-through  interest  holder" within
     the meaning of temporary Treasury Regulation Section 1.67-3T(a)(2)(i)(A).

<PAGE>

     IN WITNESS  WHEREOF,  the  Investor has caused this  instrument  to be duly
executed  on its behalf,  by its [Title of Officer]  and its seal to be hereunto
attached, this ____ day of _______, 199_.

                                       By:______________________________________
                                         Name:
                                         Title:

     Personally  appeared before me [Name of Officer],  known or proved to me to
be the same person who executed the foregoing  instrument  and to be a [Title of
Officer] of the Investor,  and  acknowledged  to me that he executed the same as
his free act and deed and as the free act and deed of the Investor.

Subscribed and sworn before me this 
____ day of _______, 199_.

___________________________________
Notary Public

My commission expires ________________.

<PAGE>

                        FORM OF TRANSFEROR'S CERTIFICATE

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

                             ________________, 19__

The Chase Manhattan Bank
450 West 33rd Street, 10th Floor
New York, New York 10001

          Re: Irwin Home Equity Corporation Trust 1997-1 Mortgage
              Pass-Through
              Certificates, Series 1997-1, Class R Certificates

Ladies and Gentlemen:

     This  letter  is  delivered  to you in  connection  with  the  transfer  by
_____________________ (the "Seller") to ______________________ (the "Purchaser")
of a  ___%  Percentage  Interest  of  Irwin  Home  Equity  Corporation  Mortgage
Pass-Through Certificates, Series 1997-1, Class R (the "Certificates"), pursuant
to  Section  4.2 of the  Pooling  and  Servicing  Agreement  (the  "Pooling  and
Servicing  Agreement"),  dated  as of June  1,  1997  among  Irwin  Home  Equity
Corporation,   as  servicer  (the  "Company"),   Prudential  Securities  Secured
Financing  Corporation,  as depositor,  and The Chase Manhattan Bank, as trustee
(the "Trustee").  All terms used herein and not otherwise defined shall have the
meanings set forth in the Pooling and  Servicing  Agreement.  The Seller  hereby
certifies,  represents and warrants to, and covenants  with, the Company and the
Trustee that:

          1.  No  purpose  of  the  Seller  relating  to  the  transfer  of  the
     Certificates  by the  Seller to the  Purchaser  is or will be to impede the
     assessment or collection of any tax.

          2. The Seller  understands  that the  Purchaser  has  delivered to the
     Trustee  and the Company a transfer  affidavit  and  agreement  in the form
     attached to the Pooling and  Servicing  Agreement  as Exhibit I. The Seller
     does not know or  believe  that any  representation  contained  therein  is
     false.

          3. The Seller has no actual knowledge that the proposed  Transferee is
     not both a United States Person and a Permitted Transferee.

                                       Very truly yours,

                                       _________________________________________
                                      (Seller)

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________

<PAGE>

                 FORM OF ERISA INVESTMENT REPRESENTATION LETTER

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

Prudential Securities Secured
  Financing Corporation
One New York Plaza
New York, NY 10292

Irwin Home Equity Corporation
12677 Alcosta Boulevard, Suite 500
San Ramon, CA 94583

The Chase Manhattan Bank
450 West 33rd Street, 10th Floor
New York, New York 10001

          Re: Irwin Home Equity Corporation Trust 1997-1 Mortgage Pass-
              Through
              Certificates, Series 1997-1, Class R Certificates

     The  undersigned  (the  "Purchaser")  proposes to purchase  certain Class R
Certificates   (the   "Certificates").   In  doing  so,  the  Purchaser   hereby
acknowledges and agrees as follows:

          Section 1.  Definitions.  Each  capitalized  term used  herein and not
     otherwise  defined  shall  have the  meaning  given it in the  Pooling  and
     Servicing  Agreement,  dated as of June 1,  1997 (the  "Agreement"),  among
     Prudential  Securities  Secured  Financing  Corporation,  as Depositor (the
     "Depositor"),  Irwin Home Equity Corporation,  as Servicer (the "Servicer")
     and The Chase Manhattan  Bank, as Trustee (the  "Trustee")  relating to the
     Certificates.

          Section  2.  Representations  and  Warranties  of  the  Purchaser.  In
     connection  with  the  proposed  transfer,  the  Purchaser  represents  and
     warrants to the  Depositor  and the  Trustee  that the  Purchaser  is not a
     pension  or  benefit  plan or  individual  retirement  arrangement  that is
     subject to the Employee  Retirement Income Security Act of 1974, as amended
     ("ERISA")  or to  Section  4975 of the Code or an entity  whose  underlying
     assets are deemed to be assets of such a plan or  arrangement  by reason of
     such plan's or arrangement's  investment in the entity, as determined under
     U.S. Department of Labor Regulations 29 C.F.R. ss. 2510.3-101 or otherwise.

<PAGE>

     IN  WITNESS  WHEREOF,  the  undersigned  has caused  this ERISA  Investment
Representation   Letter  to  be  validly   executed   by  its  duly   authorized
representative as of the date first above written.

                                       [NAME OF PURCHASER]

                                       By:______________________________________
                                         Name:
                                         Title:

<PAGE>

               OFFICER'S CERTIFICATE OF THE SELLER: PREPAID LOANS

     The undersigned,  a duly authorized  representative of IHE Funding Corp., a
Delaware  corporation (the "Seller"),  as Seller under the Pooling and Servicing
Agreement dated as of June 1, 1997 by and among  Prudential  Securities  Secured
Financing Corporation,  as Depositor, Irwin Home Equity Corporation,  an Indiana
corporation,  as  Servicer,  and The Chase  Manhattan  Bank,  a New York banking
corporation  as Trustee and Custodial  Agent (as such  agreement may be amended,
supplemented or otherwise modified from time to time, the "Pooling and Servicing
Agreement"), does hereby certify as follows:

     A.  Capitalized  terms  used  in this  Certificate  have  their  respective
meanings set forth in the Pooling and Servicing Agreement.  References herein to
certain  Sections and subsections are references to the respective  Sections and
subsections of the Pooling and Servicing Agreement.

     B. This Certificate is being delivered pursuant to Section 2.3.

     C. Pursuant to Section 2.3, the following  Mortgage Loans have been prepaid
in full after the  Cut-off  Date and prior to the date of the  execution  of the
Pooling and Servicing Agreement:

Mortgage Loan No.: "See Attached Schedule"

<PAGE>

     IN WITNESS WHEREOF, the Servicer has caused this Certificate to be executed
and delivered on its behalf by its duly  authorized  officer on this 18th day of
June, 1997.

                                       IHE FUNDING CORP.

                                       By:______________________________________
                                           Name:
                                           Title:

        [SIGNATURE PAGE OF SEELER' OFFICER'S CERTIFICATE: PREPAID/LOANS]

<PAGE>

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

                            Schedule of Prepaid Loans

Loan                                                              Original Trust
Number              Date Paid Off            Product Type             Balance
- ------              -------------            ------------         --------------

<PAGE>

                           FORM OF TRANSFEREE'S LETTER

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

[TRANSFEROR]
[ADDRESS]

The Chase Manhattan Bank
450 West 33rd Street, 10th Floor
New York, New York 10001

Ladies and Gentlemen:

     We  propose  to  purchase  a  Irwin  Home  Equity   Corporation,   Mortgage
Pass-Through  Certificates Class R Certificate (a "Residual Certificate") issued
under a  Pooling  and  Servicing  Agreement,  dated  as of June 1,  1997,  among
Prudential Securities Secured Financing  Corporation,  as Depositor,  Irwin Home
Equity  Corporation,  as Servicer,  The Chase  Manhattan  Bank,  as trustee (the
"Pooling  and  Servicing  Agreement").  Capitalized  terms used but not  defined
herein shall have the meanings set forth in the Pooling and Servicing Agreement.
We are  delivering  this letter  pursuant  to Section  4.2(i) of the Pooling and
Servicing Agreement.

          1. We certify that on the date hereof we have simultaneously  herewith
     delivered to you an affidavit  certifying,  among other things, that (A) we
     are not a  Disqualified  Organization  and (B) we are not  purchasing  such
     Residual  Certificate  on  behalf  of  a  Disqualified   Organization.   We
     understand that any breach by us of this  certification  may cause us to be
     liable for a tax imposed upon transfers to Disqualified Organizations.

          2. We acknowledge that we will be the beneficial owner of the Residual
     Certificate  and that the Residual  Certificate  will be  registered in our
     name and not in the name of a nominee.

          3.  We  certify  that  no  purpose  of our  purchase  of the  Residual
     Certificate is to avoid or impede the assessment or collection of tax.

          4. We represent that:

               (a)  we understand that the Residual  Certificate  represents for
                    federal income tax purposes a "residual  interest" in a real
                    estate mortgage investment conduit; and

<PAGE>

               (b)  we understand  that as the holder of a Residual  Certificate
                    we will be required to take into account, in determining our
                    taxable  income,  our pro rata  percentage  interest  of the
                    taxable income of the  applicable  Trust REMIC in accordance
                    with all applicable  provisions of the Internal Revenue code
                    of 1986, as amended (the "Code").

          5. We understand that if,  notwithstanding the transfer  restrictions,
     the  Residual   Certificate  is  in  fact  transferred  to  a  Disqualified
     Organization,  a tax may be  imposed  on the  transferor  of such  Residual
     Certificate.  We agree that any breach by us of these representations shall
     render such transfer of such Residual Certificate by us absolutely null and
     void and shall cause no rights in the Residual  Certificate  to vest in the
     transferee.

          6.  The  sale  to us and  our  purchase  of the  Residual  Certificate
     constitutes  a sale for tax and all other  purposes and each party  thereto
     has received due and adequate  consideration.  In our view, the transaction
     represents fair value, representing the results of arms length negotiations
     and taking into account our analysis of the tax and other  consequences  of
     investment in the Residual Certificate.

          7. We expect that the purchase of the Residual  Certificate,  together
     with the  receipt  of the  price,  if any,  therefor  will be  economically
     neutral or profitable to us overall,  after all related expenses (including
     taxes) have been paid and based on conservative assumptions with respect to
     discount  rates,  prepayments  and  other  factors  necessary  to  evaluate
     profitability.

          8. We are 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 that is subject to U.S.  federal  income tax regardless of the source
     of its  income.  We are duly  organized  and  validly  existing  under  the
     jurisdiction of our organization. We are neither bankrupt nor insolvent nor
     do we have reason to believe that we will become bankrupt or insolvent.  We
     have  conducted  and are  conducting  our  business  so as to comply in all
     material respects with all applicable statutes and regulations.  The person
     executing and delivering this letter on our behalf is duly authorized to do
     so, the execution and delivery by us of this letter and the consummation of
     the  transaction  on the terms set forth  herein are  within our  corporate
     power and upon such execution and delivery, this letter will constitute our
     legal, valid and binding  obligation,  enforceable against us in accordance
     with its terms,  subject, as to the enforcement of remedies,  to applicable
     bankruptcy, reorganization, insolvency, moratorium and other laws affecting
     the right of creditors  generally  and to general  principles of equity and
     the  discretion of the court  (regardless  of whether  enforcement  of such
     remedies is considered in a proceeding in equity or at law).


                                        2
<PAGE>

          9. Neither the  execution  and delivery by us of this letter,  nor the
     compliance by us with the provisions  hereof, nor the consummation by us of
     the transactions as set forth herein, will (A) conflict with or result in a
     breach of, or  constitute  a default or result in the  acceleration  of any
     obligation  under,  our articles or by-laws or, after giving  effect to the
     consents  or the taking of the actions  contemplated  by clause (B) of this
     subparagraph,  any  of  the  provisions  of  any  law,  governmental  rule,
     regulation,  judgment,  decree or ordering binding on us or our properties,
     or any of the provisions of any indenture or mortgage or any other contract
     or  instrument  to  which  we  are a  party  or by  which  we or any of our
     properties  is bound,  or (B)  require  the  consent of or notice to or any
     filing with, any person,  entity or governmental  body,  which has not been
     obtained or made by us.

          10. We anticipate being a profit-making entity on an ongoing basis.

          11. We have filed all  required  federal and state  income tax returns
     and have paid all federal and state income taxes due; we intend to file and
     pay all such returns and taxes in the future.  We  acknowledge  that as the
     holder of the Residual Certificate,  to the extent the Residual Certificate
     would be treated as a noneconomic  residual  interest within the meaning of
     Treasury Regulation Section 1.860E-1(c)(2), we may incur tax liabilities in
     excess of cash flows  generated  by the  Residual  Certificate  and that we
     intend to pay taxes  associated  with holding the Residual  Certificate  as
     they become due.

          12. We agree  that in the event  that at some  future  time we wish to
     transfer  any  Residual   Certificate,   we  will  transfer  such  Residual
     Certificate only to a transferee that:

               (a)  is not a  Disqualified  Organization  and is not  purchasing
                    such  Residual  Certificate  on  behalf  of  a  Disqualified
                    Organization;

               (b)  is a  Permitted  Transferee  as defined in the  Pooling  and
                    Servicing Agreement; and

               (c)  has delivered to the Certificate  Registrar an affidavit and
                    a transferee  letter in the form of Exhibit I to the Pooling
                    and Servicing Agreement, as appropriate,  and a Transferee's
                    certificate  in the form of  Exhibit  J to the  Pooling  and
                    Servicing  Agreement and, if requested by the Registrar,  an
                    opinion of counsel,  in form  acceptable  to the  Registrar,
                    that the  proposed  transfer  will not  cause  the  Residual
                    Certificate to be held by a Disqualified Organization.

          13. We are  knowledgeable  and experienced in financial,  business and
     tax matters  generally  and in  particular,  the  investment  risks and tax
     consequences  of REMIC  residuals  that provide little or no cash flow, and
     are  capable of  evaluating  the merits and risks of an  investment  in the
     Residual Certificate; we


                                       3

<PAGE>

     are  able to bear  the  economic  risks of an  investment  in the  Residual
     Interest Certificate.

          14. In addition,  we acknowledge  that the Registrar will not register
     the transfer of a Residual  Certificate to a transferee  that is a non-U.S.
     Person.

          15. Any Transferee  shall promptly notify the Trustee of any change or
     impending  change  in its  status as  either a U.S.  Person or a  Permitted
     Transferee.

          16.  "U.S.  Person"  shall  mean 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 that is subject to U.S.  federal income tax
     regardless of the source of its income.

          17. We hereby  designate  the Trustee as our  fiduciary to perform the
     duties of the tax matters person for the REMIC.

                  [Remainder of Page Intentionally Left Blank]


                                        4

<PAGE>

     IN WITNESS  WHEREOF,  we have caused this instrument to be duly executed on
our behalf, by our [Title of Officer], this ____ day of _______, 199_.

                                       Very truly yours,

                                       [NAME OF TRANSFEREE]

                                       By:______________________________________
                                          Name:
                                          Title:


<PAGE>

                     FORM OF SUBSEQUENT TRANSFER AGREEMENT

                   IRWIN HOME EQUITY CORPORATION TRUST 1997-1

     Irwin Union Bank and Trust  Company as  Originator,  IHE Funding  Corp.  as
Seller,  Prudential Securities Secured Financing Corporation,  as Depositor, and
Irwin Home  Equity  Corporation  Trust  1997-1,  as  Purchaser,  pursuant to the
Pooling  and  Servicing  Agreement  dated as of June 1,  1997  among  Prudential
Securities  Secured  Financing  Corporation,  as  Depositor,  Irwin Home  Equity
Corporation,  as Servicer and The Chase Manhattan Bank, as Trustee (the "Pooling
and Servicing  Agreement"),  hereby confirm their  understanding with respect to
the sale by the Seller and the purchase by the Purchaser of those Mortgage Loans
listed on the  attached  Schedule of Mortgage  Loans (the  "Subsequent  Mortgage
Loans").

     Conveyance  of  Subsequent  Mortgage  Loans.  The  Originator  does  hereby
irrevocably sell, transfer, assign, set over and otherwise convey to the Seller,
without recourse (except as otherwise explicitly provided for herein) all of its
right, title and interest in and to the Subsequent Mortgage Loans,  exclusive of
the obligations of the Originator with respect to the Subsequent  Mortgage Loans
but including  specifically,  without  limitation,  the Mortgages,  the Mortgage
Files and all other documents,  materials and properties appurtenant thereto and
the  Mortgage  Notes,  including  all interest  and  principal  collected by the
Originator on or with respect to the  Subsequent  Mortgage Loans on or after the
related  subsequent  Cut-Off  Date,  together  with all of its right,  title and
interest in and to the  proceeds  received on or after such  subsequent  Cut-Off
Date of any related insurance  policies on behalf of the Seller.  The Originator
shall  deliver the original  Mortgage or mortgage  assignment  with  evidence of
recording  thereon  (except as otherwise  provided by the Pooling and  Servicing
Agreement) and other  required  documentation  in accordance  with the terms set
forth in Section 2.10 of the Pooling and Servicing Agreement.

     The Seller does hereby  irrevocably sell,  transfer,  assign,  set over and
otherwise  convey  to the  Depositor,  without  recourse  (except  as  otherwise
explicitly  provided for herein) all of its right,  title and interest in and to
the Subsequent Mortgage Loans, exclusive of the obligations of the Seller or any
other  Person  with  respect  to the  Subsequent  Mortgage  Loans but  including
specifically,  without  limitation,  the  Mortgages,  the Mortgage Files and all
other documents,  materials and properties  appurtenant thereto and the Mortgage
Notes,  including all interest and principal  collected by the Seller on or with
respect to the  Subsequent  Mortgage  Loans on or after the  related  subsequent
Cut-Off Date,  together with all of its right,  title and interest in and to the
proceeds  received  on or after  such  subsequent  Cut-Off  Date of any  related
insurance  policies on behalf of the  Depositor.  The Seller  shall  deliver the
original  Mortgage or mortgage  assignment  with  evidence of recording  thereon
(except as otherwise provided by the Pooling and Servicing  Agreement) and other
required documentation in accordance with the terms set forth in Section 2.10 of
the Pooling and Servicing Agreement.

     The Depositor does hereby irrevocably sell, transfer,  assign, set over and
otherwise convey to the Purchaser, without recourse


                                       1
<PAGE>

(except as otherwise explicitly provided for herein) all of its right, title and
interest in and to the Subsequent  Mortgage Loans,  exclusive of the obligations
of the  Depositor or any other Person with  respect to the  Subsequent  Mortgage
Loans  but  including  specifically,  without  limitation,  the  Mortgages,  the
Mortgage Files and all other  documents,  materials and  properties  appurtenant
thereto and the Mortgage Notes,  including all interest and principal  collected
by the Depositor on or with respect to the Subsequent Mortgage Loans on or after
the related subsequent  Cut-Off Date,  together with all of its right, title and
interest in and to the  proceeds  received on or after such  subsequent  Cut-Off
Date of any related insurance policies on behalf of the Purchaser. The Depositor
shall  deliver the original  Mortgage or mortgage  assignment  with  evidence of
recording  thereon  (except as otherwise  provided by the Pooling and  Servicing
Agreement) and other  required  documentation  in accordance  with the terms set
forth in Section 2.10 of the Pooling and Servicing Agreement.

     The expenses and costs relating to the delivery of the Subsequent  Mortgage
Loans  specified  in this  Subsequent  Transfer  Agreement  and the  Pooling and
Servicing Agreement shall be borne by the Seller.

     The  Originator  and the  Seller  hereby  affirm  the  representations  and
warranties  set forth in the Mortgage  Loan Sale  Agreement and the Purchase and
Sale Agreement,  respectively,  that relate to the Subsequent  Mortgage Loans on
the date hereof.  The  Originator  and the Seller each hereby deliver notice and
confirm that each of the conditions set forth in Section  2.10(b) of the Pooling
and Servicing Agreement are satisfied as of the date hereof.

     The Depositor hereby affirms any of its  representations and warranties set
forth in the Purchase and Sale Agreement that relate to the Subsequent  Mortgage
Loans as of the date hereof.  The Depositor  hereby delivers notice and confirms
that each of the  conditions  set forth in Section  2.10(b) to the  Pooling  and
Servicing Agreement are satisfied as of the date hereof.

     Additional terms of the sale are attached hereto as Attachment A.

     To the extent permitted by applicable law, this Agreement,  or a memorandum
thereof if permitted  under  applicable  law, is subject to  recordation  in all
appropriate  public  offices for real property  records in all 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
Certificateholders' expense on the direction of the Majority Certificateholders,
but only when  accompanied  by an opinion  of  counsel  to the effect  that such
recordation   materially   and   beneficially   affects  the  interests  of  the
Certificateholders  or is necessary for the  administration  or servicing of the
Mortgage Loans.

     This Agreement  shall be construed in accordance with the laws of the State
of New York and the obligations, rights and remedies of the


                                       2

<PAGE>

parties  hereunder  shall be determined in  accordance  with such laws,  without
giving effect to the principles of conflicts of laws.

     This  Agreement  may be  executed  in one or more  counterparts  and by the
different  parties  hereto on  separate  counterparts,  each of  which,  when so
executed, shall be deemed to be an original; such counterparts,  together, shall
constitute one and the same Agreement.

     All terms and conditions of the Pooling and Servicing  Agreement are hereby
ratified,  confirmed and incorporated herein,  provided that in the event of any
conflict the provisions of this Subsequent Transfer Agreement shall control over
the conflicting provisions of the Pooling and Servicing Agreement.


                                       3

<PAGE>

     Terms capitalized herein and not defined herein shall have their respective
meanings as set forth in the Pooling and Servicing Agreement.

                                       IRWIN UNION BANK AND
                                       TRUST COMPANY
                                          as Originator

                                       By:______________________________________

                                       IHE FUNDING CORP.
                                          as Seller

                                       By:______________________________________

                                       PRUDENTIAL SECURITIES SECURED
                                       FINANCING CORPORATION
                                          as Depositor

                                       By:______________________________________

                                       THE CHASE MANHATTAN BANK
                                          as Trustee for
                                          IRWIN HOME EQUITY CORPORATION
                                             TRUST 1997-1

                                       By:______________________________________

Dated:

Attachments

  A.  Addition Notice.
  B.  Schedule of Subsequent Mortgage Loans.
  C.  Corporate Opinions of the Originator, the Seller and the
      Depositor.
  D.  Officer's Certificates.
  E.  Bankruptcy Opinion.
  F.  Tax Opinion.
  G.  Trustee's Certificate.
  H.  Wire Transfer Instructions.
  I.  Conveyance Agreement.
  J.  Recordation Opinion.

<PAGE>

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

          IHE FUNDING CORP.
          SUBSEQUENT TRANSFER AGREEMENT
          IRWIN MORTGAGE POOL:  1997-1
          JUNE 1997

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


1.    CUTOFF DATE                                  31 MAY 1997 (DD MONTH YEAR)
1A.   PRICING DATE                                 14 JULY 1997 (DD MONTH YEAR)
2.    SUBSEQUENT CLOSING DATE
2A.   DAYS - CUTOFF TO CLOSING
3.    POOL PRINCIPAL BALANCE
      AS OF THE CUTOFF DATE
4.    NET PURCHASE PRICE                           100.00%
      EQUALS:
      PLUS:
5.    ACCRUED INTEREST                             $
                                                   ------------
      EQUALS:
6.    NET PROCEEDS                                 $
                                                   ============
7.    PASSTHROUGH RATE                             %
      SEE FORMULA BELOW
8.    FIRST DISTRIBUTION DATE
9.    MAXIMUM CLTV
10.   REQUIRED MINIMUM COUPON
11.   MAXIMUM BALLOON PERCENTAGE
12.   MAXIMUM CONCENTRATION PCT
13.   MAXIMUM VACATION &
       INVESTOR OWNED PCT
13A   MAXIMUM THIRD LIENS
14.   ADDITIONAL REPS & WARRANTIES:
15.   OTHER MATTERS

<PAGE>

                         LETTER OF CREDIT INSTRUCTIONS

                                      June 18, 1997

The Chase Manhattan Bank
450 West 33rd Street
New York, New York 10001

Attention:    Regina Bishop
          Global Trust Services

          Re:  Pooling and Servicing Agreement (the "Agreement"),  Mortgage Loan
               Certificates,   Series   1997-1,   and  Class  R  and  Additional
               Certificates,   dated  as  of  June  1,  1997  among   Prudential
               Securities  Secured  Financing  Corporation,  Irwin  Home  Equity
               Corporation  and The Chase  Manhattan  Bank (the  "Trustee"),  as
               Trustee

Dear Ms. Bishop:

     The undersigned,  the Holders of the Class R Certificates  issued under the
above-captioned  Agreement,  do hereby  direct the Trustee,  pursuant to Section
6.4(a) of the Agreement,  and for so long as the Reserve  Account is required to
be  maintained,  to accept for  deposit in the Reserve  Account,  as a Permitted
Investment,  a letter of credit (the "Letter of Credit")  issued by The Northern
Trust Company (the "L/C Issuer"), dated as of June __, 1997, in the favor of The
Chase  Manhattan  Bank,  as Trustee of the Irwin Home Equity  Corporation  Trust
1997-1.

     Capitalized  terms used  herein and not  otherwise  defined  shall have the
meanings set forth in the Agreement.

     With  respect to the Letter of Credit,  we hereby  instruct  the Trustee as
follows:

     1. In  determining  the amount in the  Reserve  Account  for the purpose of
Section 6.4(a) or 6.4(b) of the Agreement, the Trustee shall include the Maximum
Amount (as defined in the Letter of Credit) of the Letter of Credit as an amount
on deposit in the Reserve Account.

     2. Not later than 4:00 p.m.  New York City time on the second  Business Day
preceding each  Remittance  Date, if the Trustee has determined  that the sum of
the amounts referenced in clauses (i), (ii), (iii) and (iv) of Section 6.5(a) of
the Agreement exceeds the amount then on deposit in the Certificate Account plus
the amount of any cash on deposit in the  Reserve  Account,  the  Trustee  shall
cause to be presented to the L/C Issuer a drawing


                                       1
<PAGE>

certificate  in proper  form (in the form  attached  to the  Letter of Credit as
Annex 1) for payment  thereunder  and  otherwise  in  conformity  with the terms
thereof for an amount equal to such excess.

     3. Not later than 4:00 p.m.  New York City time on the second  Business Day
preceding each  Remittance  Date, if the Trustee has determined  that an Insured
Payment is required, the Trustee shall cause to be presented to the L/C Issuer a
drawing certificate in proper form (in the form attached to the Letter of Credit
as Annex 1) for payment  thereunder  and otherwise in conformity  with the terms
thereof for an amount equal to the Maximum Amount.

     4. If:  (i) as of any date that is thirty  (30)  days  prior to the  stated
expiration date of the Letter of Credit,  a letter of credit  acceptable to each
of the Certificate  Insurer and the Rating  Agencies,  in the sole discretion of
each,  as a Permitted  Investment  (which may be a renewal or  extension  of the
expiring  Letter of  Credit)  in at least the same  amount  as the  amount  then
available for drawing under the expiring Letter of Credit has not been delivered
to the Trustee;  (ii) an  Acceleration  Certificate (as defined in the Letter of
Credit) has been  delivered to the  Trustee;  or (iii) 30 days after the Trustee
receives notice from the  Certificate  Insurer that the credit rating of the L/C
Issuer has been  downgraded  below  either  "A-1" or "AA-" by  Standard & Poor's
Ratings  Service or either  "P-1" or "Aa3" by Moody's  Investors  Service,  Inc.
unless the  Trustee  receives  notice  from the  Certificate  Insurer  that such
ratings have been reinstated above such level prior to the expiration of such 30
day period;  the Trustee shall,  on the next Business Day, cause to be presented
to the L/C Issuer a drawing  certificate in proper form (in the form attached to
the  Letter  of Credit  as Annex 1) for  payment  thereunder  and  otherwise  in
conformity with the terms thereof for an amount equal to the Maximum Amount.

     5. Upon  receipt by the  Trustee  of the  proceeds  of a drawing  under the
Letter of Credit,  (i) the Trustee will deposit the same directly to the Reserve
Account,  (ii) no portion of such  proceeds  shall be applied by the Trustee for
any other purpose than as specified in Section 6.4 of the  Agreement,  and (iii)
no portion of such  proceeds  shall be  commingled  with other funds held by the
Trustee.

     6. The Trustee  shall send copies of each drawing  certificate  sent to the
L/C Issuer and any Acceleration Certificate received by the Trustee from the L/C
Issuer to the Class R Certificateholders, the Certificate Insurer and the Rating
Agencies.

     7.  In the  event,  and  only in such  event,  that  (a) (i) the sum of the
Maximum  Amount of the Letter of Credit  and the cash on deposit in the  Reserve
Account (net of any  investment  earnings on deposit  therein)  exceeds (ii) the
Required  Reserve  Account  Level and (b) the Trustee  obtains the prior written
approval of the  Certificate  Insurer,  the Trustee shall execute and present to
the L/C Issuer a Reduction Certificate, in the form attached to the


                                       2

<PAGE>

Letter of Credit as Annex 3, for a reduction in the Maximum  Amount equal to the
excess of (i) over (ii).

     8. The Trustee  shall  surrender  the Letter of Credit to the L/C Issuer on
the  earlier  to  occur of (i)  expiration  of the  Letter  of  Credit  and (ii)
termination of the Trust.

     These  instructions  may not be  modified  or  revoked  except by a written
instrument acknowledged by the Certificate Insurer.


                                       3

<PAGE>

     Please  sign  below to  indicate  your  acknowledgement  of receipt of this
letter and your agreement to its terms.

                                       IHE FUNDING CORP.

                                       By:______________________________________
                                       Name:    Gregory F. Ehlinger
                                       Title:   Vice President and Treasurer

ACKNOWLEDGED AND AGREED:

THE CHASE MANHATTAN BANK

By:______________________________
Name:       Regina Bishop
Title:      Vice President
Date:       June 18, 1997

          [SIGNATURE PAGE TO INSTRUCTIONS REGARDING LETTERS OF CREDIT]

<PAGE>

                                        June 18, 1997

The Chase Manhattan Bank
450 West 33rd Street
New York, New York 10001

Attention:    Regina Bishop
          Global Trust Services

          Re:  Pooling and Servicing Agreement (the "Agreement"),  Mortgage Loan
               Certificates,   Series   1997-1,   and  Class  R  and  Additional
               Certificates,   dated  as  of  June  1,  1997  among   Prudential
               Securities  Secured  Financing  Corporation,  Irwin  Home  Equity
               Corporation  and The Chase  Manhattan  Bank (the  "Trustee"),  as
               Trustee

Dear Ms. Bishop:

     The undersigned,  the Holders of the Class R Certificates  issued under the
above-captioned  Agreement,  do hereby  direct the Trustee,  pursuant to Section
6.4(a) of the Agreement,  and for so long as the Reserve  Account is required to
be  maintained,  to accept for  deposit in the Reserve  Account,  as a Permitted
Investment,  a letter of credit (the "Letter of Credit")  issued by The Northern
Trust Company (the "L/C Issuer"),  dated as of June 1, 1997, in the favor of The
Chase  Manhattan  Bank,  as Trustee of the Irwin Home Equity  Corporation  Trust
1997-1.

     Capitalized  terms used  herein and not  otherwise  defined  shall have the
meanings set forth in the Agreement.

     With  respect to the Letter of Credit,  we hereby  instruct  the Trustee as
follows:

     1. In determining  the amount in the Capitalized  Interest  Account for the
purpose of Section  6.1(c) of the  Agreement,  the  Trustee  shall  include  the
Maximum  Amount (as  defined in the Letter of Credit) of the Letter of Credit as
an amount on deposit in the Capitalized Interest Account.

     2. Not later than 4:00 p.m.  New York City time on the second  Business Day
preceding each of the first three  Remittance  Dates, the Trustee shall cause to
be presented to the L/C Issuer a drawing certificate in proper form (in the form
attached  to the  Letter  of  Credit  as Annex  1) for  payment  thereunder  and
otherwise  in  conformity  with the terms  thereof  for an  amount  equal to the
Capitalized Interest Deposit Account.


                                       1

<PAGE>

     3. If:  (i) as of any date that is thirty  (30)  days  prior to the  stated
expiration date of the Letter of Credit,  a letter of credit  acceptable to each
of the Certificate  Insurer and the Rating  Agencies,  in the sole discretion of
each,  as a Permitted  Investment  (which may be a renewal or  extension  of the
expiring Letter of Credit) in at least the same amount as the amount


                                       2

<PAGE>

then  available  for drawing  under the  expiring  Letter of Credit has not been
delivered to the Trustee;  (ii) an  Acceleration  Certificate (as defined in the
Letter of Credit) has been delivered to the Trustee;  or (iii) 30 days after the
Trustee  receives notice from the Certificate  Insurer that the credit rating of
the L/C Issuer has been  downgraded  below  either  "A-1" or "AA-" by Standard &
Poor's Ratings  Service or either "P-1" or "Aa3" by Moody's  Investors  Service,
Inc. unless the Trustee  receives notice from the Certificate  Insurer that such
ratings have been reinstated above such level prior to the expiration of such 30
day period;  the Trustee shall,  on the next Business Day, cause to be presented
to the L/C Issuer a drawing  certificate in proper form (in the form attached to
the  Letter  of Credit  as Annex 1) for  payment  thereunder  and  otherwise  in
conformity with the terms thereof for an amount equal to the Maximum Amount.

     4. Upon  receipt by the  Trustee  of the  proceeds  of a drawing  under the
Letter  of  Credit,  (i) the  Trustee  will  deposit  the same  directly  to the
Certificate  Account,  (ii) no portion of such proceeds  shall be applied by the
Trustee  for  any  other  purpose  than  as  specified  in  Section  6.12 of the
Agreement,  and (iii) no portion of such proceeds shall be commingled with other
funds held by the Trustee.

     5. The Trustee  shall send copies of each drawing  certificate  sent to the
L/C Issuer and any Acceleration Certificate received by the Trustee from the L/C
Issuer to the Class R Certificateholders, the Certificate Insurer and the Rating
Agencies.

     6. The Trustee  shall  surrender  the Letter of Credit to the L/C Issuer on
the  earlier  to  occur of (i)  expiration  of the  Letter  of  Credit  and (ii)
termination of the Trust.

     These  instructions  may not be  modified  or  revoked  except by a written
instrument acknowledged by the Certificate Insurer.


                                       3

<PAGE>

     Please  sign  below to  indicate  your  acknowledgement  of receipt of this
letter and your agreement to its terms.

                                  IRWIN HOME EQUITY CORPORATION,
                                  as Servicer

                                  By:______________________________________
                                  Name:   Edwin Corbin
                                  Title:  Vice President - Finance and Servicing

ACKNOWLEDGED AND AGREED:

THE CHASE MANHATTAN BANK

By:_____________________________
Name:       Regina Bishop
Title:      Vice President
Date:

          [Signature Page to Instructions Regarding Letters of Credit]


                                       4

<PAGE>

                                             June 18, 1997

The Chase Manhattan Bank
450 West 33rd Street
New York, New York  10001

Attention:   Regina Bishop
          Global Trust Services

          Re:  Pooling and Servicing Agreement (the "Agreement"),  Mortgage Loan
               Certificates,  Series 1997-1,  Class A and Class R and Additional
               Certificates,   dated  as  of  June  1,  1997  among   Prudential
               Securities  Secured  Financing  Corporation,  Irwin  Home  Equity
               Corporation and The Chase Manhattan Bank, as Trustee

Dear Ms. Bishop:

     Each of the undersigned hereby approves the letter of credit,  Nos. , and ,
dated as of June __, 1997,  issued by The Northern Trust Company in favor of The
Chase  Manhattan  Bank,  as Trustee of the Irwin Home Equity  Corporation  Trust
1997-1 as a  Permitted  Investment  for the  Reserve  Account for so long as the
credit rating  assigned to The Northern Trust Company is equal to or better than
"A-1" and "AA-" by  Standard & Poor's  Ratings,  a division  of the McGraw  Hill
Companies and "P-1" and "Aa3" by Moody's Investors Service, Inc.

     Capitalized  terms used  herein  shall have the  meanings  set forth in the
Agreement.

                                       Sincerely,

                                       STANDARD & POOR'S, A DIVISION OF
                                       MCGRAW-HILL

                                       By:______________________________________
                                       Name:
                                       Title:

                                       MOODY'S INVESTORS SERVICE, INC.

                                       By:______________________________________
                                       Name:
                                       Title:

                                       MBIA INSURANCE CORPORATION

                                       By:______________________________________
                                       Name:
                                       Title:



                                                                    Exhibit 23.1

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the incorporation by reference in the Prospectus Supplement of our
report dated February 3, 1997, on our audits of the consolidated financial
statements of MBIA Insurance Corporation and Subsidiaries as of December 31,
1996 and 1995 and for the three years ended December 31, 1996. We also consent
to the reference to our firm under the caption "Report of Experts."

                                       /s/ Coopers & Lybrand L.L.P.
                                       Coopers & Lybrand L.L.P.

June 12, 1997
New York, New York



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission