EQCC RECEIVABLES CORP
8-K, 1997-10-14
ASSET-BACKED SECURITIES
Previous: INNOVATIVE GAMING CORP OF AMERICA, S-8, 1997-10-14
Next: RYDEX SERIES TRUST, 497, 1997-10-14




                       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): September 29, 1997


                          EQCC RECEIVABLES CORPORATION
                          EQCC ASSET BACKED CORPORATION
                      (re: EQUICREDIT FUNDING TRUST 1997-B)
         ---------------------------------------------------------------
        (Exact name of registrant as specified in governing instruments)


   Delaware                         333-20675                     59-3466219
- ---------------                  ----------------                --------------
(State or other                  (Commission File                (IRS Employer
jurisdiction of                       Number)                    Identification
organization)                                                         No.)

        10401 Deerwood Park Boulevard, Jacksonville, Florida 32256-0505
        ----------------------------------------------------------------
        (Address of principal executive offices)             (Zip Code)

      Registrant's telephone number, including area code: (904) 987-5000



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



                         Exhibit Index located at Page 2


<PAGE>


Items 1 through 6 and 8 are not included because they are not applicable.

Item 7. Financial Statements and Exhibits.

     (a)  Financial Statements - Not Applicable

     (b)  Pro Forma Financial Information - Not Applicable

     (c)  Exhibits  (executed  copies)  -  The  following  execution  copies  of
          Exhibits to the Form S-3 Registration  Statement of the Registrant are
          hereby filed with respect to the Trust:
<TABLE>
<CAPTION>
<S>                  <C>                                                                      <C>
                                                                                              Sequentially
        Exhibit                                                                                 Numbered
        Number                              Exhibit                                                Page

   1.1 (A)            Underwriting Agreement dated as of September 11, 1997                     5
                      among EQCC Asset Backed Corporation, EQCC
                      Receivables Corporation, Lehman Brothers Inc. and
                       Prudential Securities Incorporated

   1.1 (B)            Representations Letter dated as of September 11, 1997                    33
                      among EquiCredit Corporation of America, EquiCredit
                      Corporation/Ala. & Miss., California/EquiCredit
                      Corporation, EquiCredit Corporation of In., EquiCredit
                      Corporation of Pa., EquiCredit Corporation of SC, Lehman
                      Brothers Inc. and Prudential Securities Incorporated

+  4.1 (A)            Pooling and Servicing Agreement, dated as of September 1,                48
                      1997, among EquiCredit Corporation of America, as Servicer,
                      EQCC Asset Backed Corporation, EQCC Receivables
                      Corporation and U.S. Bank National Association, as Trustee

+      10.1           Transfer Agreement dated as of September 1, 1997                        397
                      among EquiCredit Corporation of America, EquiCredit
                      Corporation/Ala. & Miss., California/EquiCredit
                      Corporation, EquiCredit Corporation of In., EquiCredit
                      Corporation of Pa., EquiCredit Corporation of SC, EQCC
                      Asset Backed Corporation and EQCC Receivables
                      Corporation

+      10.3           Custodial Agreement dated as of September 1, 1997 among                 610
                      EquiCredit Corporation of America, EquiCredit
                      Corporation/Ala. & Miss., California/EquiCredit Corporation,
                      EquiCredit Corporation of In., EquiCredit Corporation of Pa.,
                      EquiCredit Corporation of SC, EQCC Receivables
                      Corporation, EQCC Asset Backed Corporation, U.S. Bank
                      National Association, as Trustee, and BankBoston, N.A., as
                      Custodian.

</TABLE>
+    Those  schedules  and exhibits to the  foregoing  documents  which  present
     statistical or related  information  regarding the underlying mortgage pool
     have been filed in paper format only pursuant to Rule 311 of Regulation S-T
     of the  Securities Act of 1933, as amended from time to time. For reference
     purposes,  the documents themselves have also been filed in paper format as
     well as in electronic format.

                  [Remainder of page intentionally left blank.]

<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.


                                   EQCC RECEIVABLES CORPORATION


October 14, 1997                   By: /s/ Terence G. Vane, Jr.
                                      ------------------------------------
                                      Terence G. Vane, Jr., Vice President


                                   EQCC ASSET BACKED CORPORATION


October 14, 1997                   By:/s/ Terence G. Vane, Jr.
                                      ------------------------------------
                                      Terence G. Vane, Jr., Vice President



                                                                  EXECUTION COPY

                         EQUICREDIT FUNDING TRUST 1997-B


Approximately $28,390,000 EquiCredit Funding Asset Backed Certificates,
                                             Class A-1, 5.905% Pass-Through Rate

Approximately $18,290,000 EquiCredit Funding Asset Backed Certificates,
                                             Class A-2, 6.250% Pass-Through Rate

Approxi ately $31,700,000 EquiCredit Funding Asset Backed Certificates,
                                             Class A-3, 6.415% Pass-Through Rate

Approximately $17,270,000 EquiCredit Funding Asset Backed Certificates,
                                             Class A-4, 6.545% Pass-Through Rate

Approximately $24,800,000 EquiCredit Funding Asset Backed Certificates,
                                             Class A-5, 6.900% Pass-Through Rate

Approximately $12,750,000 EquiCredit Funding Asset Backed Certificates,
                                             Class A-6, 7.295% Pass-Through Rate
 Approximately $14,800,000 EquiCredit Funding Asset Backed Certificates,
                                             Class A-7, 6.855% Pass-Through Rate

Approximately $27,000,000 EquiCredit Funding Asset Backed Certificates,
                                         Class A-8, Adjustable Pass-Through Rate



                             UNDERWRITING AGREEMENT

                                                        As of September 11, 1997

Prudential Securities Incorporated
One New York Plaza
New York, New York  10292

Lehman Brothers Inc.
Three World Financial Center, 12th Floor
New York, New York  10285


Ladies and Gentlemen:

     1.  Introductory.  EQCC  Receivables  Corporation  and  EQCC  Asset  Backed
Corporation (each a "Seller" and,  collectively,  the "Sellers") propose to sell
to   Prudential   Securities   Incorporated   and  Lehman   Brothers  Inc.  (the
"Underwriters") EquiCredit Funding Asset Backed Certificates,  Class A-1, 5.905%
Pass-Through Rate (the "Class A-1 Certificates"), Class A-2, 6.250% Pass-Through
Rate (the "Class A-2 Certificates"), Class A-3, 6.415% Pass-Through Rate 


<PAGE>



(the "Class A-3 Certificates"),  Class A-4, 6.545% Pass-Through Rate (the "Class
A-4  Certificates"),  Class  A-5,  6.900%  Pass-Through  Rate  (the  "Class  A-5
Certificates"),   Class  A-6,   7.295%   Pass-Through   Rate  (the   "Class  A-6
Certificates")   Class   A-7,   6.855%   Pass-Through   Rate  (the   "Class  A-7
Certificates")  and Class  A-8,  Adjustable  Pass-Through  Rate (the  "Class A-8
Certificates"  and,  with the Class A-1  Certificates,  Class A-2  Certificates,
Class A-3 Certificates,  Class A-4 Certificates,  Class A-5 Certificates,  Class
A-6 Certificates and Class A-7 Certificates,  the "Class A Certificates").  Each
class of Class A  Certificates  and the Class R  Certificates  (with the Class A
Certificates, the "Certificates") will represent a fractional undivided interest
in the Trust.  The assets of the Trust will include,  among other things,  (i) a
pool of  fixed-rate  and  adjustable-rate  one-to  four-family  first and second
mortgage  loans (the  "Mortgage  Loans")  originated  or acquired by  EquiCredit
Corporation    of    America,    EquiCredit     Corporation/Ala.     &    Miss.,
California/EquiCredit  Corporation,  EquiCredit  Corporation of In.,  EquiCredit
Corporation of Pa. and EquiCredit  Corporation of SC (each, an "Originator"  and
collectively,  the  "Originators")  and transferred to the Sellers pursuant to a
Transfer  Agreement  to  be  dated  as  of  September  1,  1997  (the  "Transfer
Agreement")  between the Originators and the Sellers,  and by the Sellers to the
Trust pursuant to a Pooling and Servicing  Agreement to be dated as of September
1, 1997 (the "Pooling and Servicing  Agreement")  among the Sellers,  EquiCredit
Corporation of America, as Servicer (in such capacity, the "Servicer"), and U.S.
Bank National Association,  as trustee (the "Trustee"),  (ii) certain monies due
or to become due under the Mortgage Loans, (iii) an irrevocable  guaranty surety
bond  (the  "Securities  Insurance  Policy")  to be  issued  by Ambac  Assurance
Corporation (the "Insurer"), pursuant to which the Insurer will guaranty certain
payments  to the  holders of the Class A  Certificates  in the manner and to the
extent described in the Securities Insurance Policy. The Class A-1 Certificates,
Class A-2 Certificates,  Class A-3 Certificates,  Class A-4 Certificates,  Class
A-5 Certificates,  Class A-6 Certificates and the Class A-7 Certificates will be
issued in initial  aggregate  principal  amounts of  approximately  $28,390,000,
$18,290,000, $31,700,000, $17,270,000, $24,800,000, $12,750,000, $14,800,000 and
$27,000,000,  respectively.  The Class A Certificates are sometimes collectively
referred to herein as the "Offered Securities."

     This  Underwriting  Agreement  shall  hereinafter  be  referred to as "this
Agreement." This Agreement,  the Pooling and Servicing  Agreement,  the Transfer
Agreement,  the Custodial  Agreement  and the  Securities  Insurance  Policy are
collectively hereinafter referred to as the "Basic Documents." Capitalized terms
used herein and not otherwise  defined shall have the meanings  ascribed thereto
in the Pooling and Servicing Agreement.

     2. Representations and Warranties of the Sellers. Each Seller,  jointly and
severally, represents and warrants to, and agrees with, the Underwriters that:



<PAGE>



          (a) A registration statement on Form S-3 (No. 333-20675),  including a
     prospectus  and such  amendments  thereto as may have been  required to the
     date hereof,  relating to the Offered  Securities and the offering  thereof
     from time to time in accordance  with Rule 415 under the  Securities Act of
     1933,  as amended  (the  "Act"),  has been filed  with the  Securities  and
     Exchange Commission (the "Commission") and such registration  statement, as
     amended, has become effective; such registration statement, as amended, and
     the  prospectus  relating  to the sale of the  Offered  Securities  offered
     thereby  constituting  a part  thereof,  as from  time to time  amended  or
     supplemented  (including the base prospectus and any prospectus  supplement
     filed  with  the  Commission  pursuant  to Rule  424(b)  of the  rules  and
     regulations of the Commission (the "Rules and Regulations") under the Act),
     are respectively referred to herein as the "Registration Statement" and the
     "Prospectus";  provided,  however,  that a  supplement  to  the  Prospectus
     prepared   pursuant  to  Section  5(a)  hereof  shall  be  deemed  to  have
     supplemented  the  Prospectus  only with  respect  to the  offering  of the
     Offered  Securities;  and  the  conditions  to the  use  of a  registration
     statement  on  Form  S-3  under  the  Act,  as set  forth  in  the  General
     Instructions  to Form S-3,  and the  conditions  of Rule 415 under the Act,
     have been satisfied with respect to the Registration  Statement;  reference
     made herein to the  Prospectus  shall be deemed to refer to and include any
     documents incorporated by reference therein pursuant to Item 12 of Form S-3
     under the Act as of the date of the  Prospectus,  and any  reference to any
     amendment or supplement to the  Prospectus  shall be deemed to refer to and
     include any document filed under the  Securities  Exchange Act of 1934 (the
     "Exchange  Act")  after  the date of the  Prospectus  and  incorporated  by
     reference in the  Prospectus,  and any  reference  to any  amendment to the
     Registration Statement shall be deemed to include any report of the Sellers
     filed  with  the  Commission  pursuant  to  Section  13(a)  or 15(d) of the
     Exchange Act after the effective date of the Registration Statement that is
     incorporated by reference in the Registration Statement.

          (b)  On  the  effective  date  of  the  Registration  Statement,   the
     Registration  Statement and the Prospectus conformed in all respects to the
     requirements of the Act and the Rules and Regulations,  and did not include
     any untrue statement of a material fact or, in the case of the Registration
     Statement, omit to state any material fact required to be stated therein or
     necessary to make the statements therein not misleading and, in the case of
     the  Prospectus,  omit to state any  material  fact  necessary  to make the
     statements therein, in the light of the circumstances under which they were
     made, not  misleading;  any further  documents  filed and  incorporated  by
     


<PAGE>



     reference in the Prospectus,  when such documents  become  effective or are
     filed  with the  Commission,  as the case may be,  (i) will  conform in all
     material  respects to the  requirements  of the Act or the Exchange Act, as
     applicable,  and the rules and regulations of the Commission thereunder and
     (ii) will not  contain an untrue  statement  of a material  fact or omit to
     state a material  fact  required to be stated  therein or necessary to make
     the statements  therein not misleading;  and on the date of this Agreement,
     the Registration  Statement and the Prospectus will conform in all respects
     to the requirements of the Act and the Rules and  Regulations,  and neither
     of such  documents  included  or 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 in or
     omissions  from  either of the  documents  based upon  written  information
     (including  Derived  Information  (as  defined  herein))  furnished  to the
     Sellers by any Underwriter  specifically for use therein; as of the Closing
     Date, the representations and warranties of the Sellers and the Originators
     in the Basic Documents will be true and correct.

          (c) As of the Closing Date, each consent,  approval,  authorization or
     order of, or filing with, any court or governmental agency or body required
     to be  obtained  or made by  either  Seller  or  their  affiliates  for the
     consummation of the transactions  contemplated by this Agreement shall have
     been  obtained,  except as otherwise  provided in the Basic  Documents with
     respect to the Mortgage Loans.

          (d) Each Seller has been duly  incorporated and is validly existing as
     a  corporation  in good  standing  under  the laws of its  jurisdiction  of
     incorporation and each Seller is duly qualified as a foreign corporation to
     transact business and is in good standing in each jurisdiction in which the
     ownership  or  lease  of its  properties  or the  conduct  of its  business
     requires  such  qualification.  Neither  Seller  is  in  violation  of  its
     organization  certificate,  certificate of  incorporation  or by-laws or in
     default in the  performance  or  observance of any  obligation,  agreement,
     covenant or condition  contained in any agreement or instrument to which it
     is a party or by which it or its  properties  are bound  which would have a
     material  adverse  effect on the  transactions  contemplated  herein or any
     other Basic Document. The execution, delivery and performance of each Basic
     Document,  and  the  issuance  and  sale  by the  Sellers  of  the  Offered
     Securities,  and compliance with the terms and provisions thereof will not,
     subject to obtaining any consents or approvals as may be required under the
     real  estate  syndication,   securities  or  "blue  sky"  laws  of  various
     jurisdictions,  result  in a breach  or  violation  of any of the terms and



<PAGE>



     provisions  of, or  constitute  a default  under,  any  statute,  any rule,
     regulation or order of any governmental  agency or body or any court having
     jurisdiction over the Sellers or any of their respective  properties or any
     agreement  or  instrument  to which  either of the Sellers is a party or by
     which either of the Sellers is bound or to which any of the  properties  of
     either  of  the  Sellers  is  subject,  or  the  organization  certificate,
     certificate of incorporation or by-laws of either of the Sellers,  and each
     Seller has corporate power to enter into each Basic Document to which it is
     a party and to consummate the transactions contemplated hereby and thereby.

          (e) This Agreement has been duly authorized, executed and delivered by
     each  Seller  and  constitutes  a  legal,   valid  and  binding  instrument
     enforceable  against each Seller in  accordance  with its terms,  except as
     enforcement   thereof   may   be   limited   by   bankruptcy,   insolvency,
     reorganization,   moratorium   or  other  laws  relating  to  or  affecting
     enforcement of creditors' rights generally.

          (f) Each Basic  Document,  when executed and delivered as contemplated
     hereby and thereby, will have been duly authorized,  executed and delivered
     by, each Seller party  thereto and,  when so executed and  delivered,  will
     constitute a legal, valid and binding instrument  enforceable  against each
     such Seller in accordance with its terms, except as enforcement thereof may
     be limited by bankruptcy, insolvency,  reorganization,  moratorium or other
     laws relating to or affecting enforcement of creditors' rights generally.

          (g) As of the Closing Date, the Offered Securities will have been duly
     and validly  authorized by each Seller and, when executed and authenticated
     as specified in the Pooling and Servicing Agreement, will be validly issued
     and  outstanding  and will be  entitled  to the  benefits  set forth in the
     Pooling and Servicing Agreement.

          (h) There are no actions,  proceedings or  investigations  now pending
     against  either  Seller or, to the knowledge of either  Seller,  threatened
     against  either  Seller  (A)  which are  required  to be  disclosed  in the
     Registration  Statement,  other than  those  disclosed  therein,  or (B)(1)
     asserting the  invalidity of any Basic  Document or the  Certificates,  (2)
     seeking to prevent the issuance of the  Certificates or the consummation of
     any of the  transactions  contemplated  by the Basic  Documents,  (3) which
     might  materially and adversely  affect the performance by either Seller of
     its  obligations  under,  or the validity or  enforceability  of, the Basic
     Documents  or the  Certificates,  or (4)  seeking to affect  adversely  the
     federal  income tax  attributes  of the  Certificates  as  described in the
     Prospectus under "Certain Federal Income Tax Consequences."


<PAGE>
          (i) Any taxes, fees and other  governmental  charges that are assessed
     and due in  connection  with the  execution,  delivery and issuance of this
     Agreement and each other Basic Document shall have been paid by the Sellers
     at or prior to the Closing Date.

          (j)  Each  Seller  possesses  all  material  licenses,   certificates,
     authorities or permits issued by the appropriate state,  federal or foreign
     regulatory  agencies  or  bodies  deemed by such  Seller  to be  reasonably
     necessary  to conduct the  business  now operated by it and as described in
     the Prospectus,  and neither of the Sellers  received notice of proceedings
     relating  to  the   revocation  or   modification   of  any  such  license,
     certificate,  authority or permit which, singly or in the aggregate, if the
     subject of any unfavorable  decision,  ruling or finding,  would materially
     and  adversely  affect the conduct of the business,  operations,  financial
     condition  or  income  of such  Seller.  The  Servicer  is (i) an  approved
     seller/servicer  of first and second  mortgage  loans for FNMA and FHLMC in
     good standing and (ii) a mortgagee approved by the Secretary of Housing and
     Urban Development  pursuant to Sections 203 and 211 of the National Housing
     Act.

          (k) As of the Closing Date, the Trustee will have good title, free and
     clear of all prior liens,  charges and encumbrances,  to the Mortgage Notes
     and the related  Mortgages  included  in the assets of the Trust,  upon (a)
     with respect to the Mortgage Notes,  delivery thereof to the Trustee (or to
     the  Custodian  on  behalf  of the  Trustee)  and (b) with  respect  to the
     Mortgages,  delivery to the Trustee (or to the  Custodian  on behalf of the
     Trustee) of the instruments of assignment set forth in Sections 2.04(c) and
     (h) of the Pooling and Servicing Agreement.



<PAGE>



          (l) None of the Trust Fund,  either Seller or any  Originator  will be
     subject to  registration  as an  "investment  company" under the Investment
     Company Act of 1940, as amended.

          (m) The Securities  Insurance Policy,  upon issuance by the Insurer as
     described in the Prospectus,  will conform to the  description  thereof set
     forth in the  Prospectus.  The  representations  and warranties made by the
     Sellers to the  Insurer  in  connection  with  issuance  of the  Securities
     Insurance  Policy will be true and correct as of the Closing Date.  Neither
     Seller is aware of any existing  facts or  circumstances  which could cause
     the Securities Insurance Policy not to be in full force and effect from and
     after the Closing Date. To the best of the Sellers' knowledge, there is not
     presently  contemplated  any downgrading in the rating of the securities of
     either Seller, any Originator or the Insurer by any "nationally  recognized
     statistical  rating  organization" (as such term is defined for purposes of
     Rule  436(g)  under  the Act),  or any  public  announcement  that any such
     organization has under  surveillance or review its rating of any securities
     of  either  Seller  or  any  Originator  or  the  Insurer  (other  than  an
     announcement  without  an  implication  of a possible  downgrading  of such
     rating).

          (n) As of the  Cut-off  Date,  each of the  Mortgage  Loans  meets the
     eligibility  criteria  described  in the  Prospectus  and  conforms  to the
     descriptions thereof contained in the Prospectus.

     3. Purchase, Sale and Delivery of Offered Securities.

     On the  basis of the  representations,  warranties  and  agreements  herein
contained, but subject to the terms and conditions herein set forth, the Sellers
agree to sell to the Underwriters, and the Underwriters agree, severally and not
jointly,  to purchase from the Sellers,  the aggregate  principal amounts of the
Offered  Securities set forth below opposite the names of the Underwriters.  The
Class A-1  Certificates are to be purchased at the purchase price of 100.000000%
of the aggregate principal amount thereof plus accrued interest at the Class A-1
Pass-Through Rate from (and including) September 15, 1997 to (but excluding) the
Closing Date (as defined herein). The Class A-2 Certificates are to be purchased
at the purchase price of 100.000000% of the aggregate  principal  amount thereof
plus accrued  interest at the Class A-2  Pass-Through  Rate from (and including)
September  15,  1997  to  (but  excluding)  the  Closing  Date.  The  Class  A-3
Certificates  are to be purchased at the purchase  price of  100.000000%  of the
aggregate  principal  amount  thereof  plus  accrued  interest  at the Class A-3
Pass-Through Rate from (and including) September 15, 1997 to (but excluding) the



<PAGE>



Closing  Date.  The Class A-4  Certificates  are to be purchased at the purchase
price of  100.000000%  of the aggregate  principal  amount  thereof plus accrued
interest at the Class A-4 Pass-Through  Rate from (and including)  September 15,
1997 to (but excluding) the Closing Date. The Class A-5  Certificates  are to be
purchased at the purchase price of 100.000000% of the aggregate principal amount
thereof  plus  accrued  interest  at the Class A-5  Pass-Through  Rate from (and
including) September 15, 1997 to (but excluding) the Closing Date. The Class A-6
Certificates  are to be  purchased at the purchase  price of  99.984375%  of the
aggregate  principal  amount  thereof  plus  accrued  interest  at the Class A-6
Pass-Through Rate from (and including) September 15, 1997 to (but excluding) the
Closing  Date.  The Class A-7  Certificates  are to be purchased at the purchase
price of 99.984375% of the aggregate  principal  amount  thereof.  The Class A-8
Certificates  are to be purchased at the purchase  price of  100.000000%  of the
aggregate principal amount thereof.

                                   Prudential                 Lehman
                                   Securities                Brothers
       Certificates               Incorporated                 Inc.
         Class A-1                $17,034,000              $11,356,000

         Class A-2                $10,974,000               $7,316,000

         Class A-3                $19,020,000              $12,680,000

         Class A-4                $10,362,000               $6,908,000

         Class A-5                $14,880,000               $9,920,000

         Class A-6                 $7,650,000               $5,100,000

         Class A-7                 $8,880,000               $5,920,000

         Class A-8                $16,200,000              $10,800,000
=========================== ========================  ======================

     The Sellers  will  deliver  the Class A  Certificates  to the  Underwriters
against payment of the purchase price therefor in immediately available funds to
the order of the Sellers at the office of Orrick,  Herrington &  Sutcliffe,  666
Fifth Avenue,  New York,  New York 10103,  at 10:00 A.M., New York City time, on
September 29, 1997 or at such other time not later than seven full Business Days
thereafter as the Underwriters and the Sellers determine, such time being herein
referred  to as the  "Closing  Date." Each of the Class A  Certificates  will be
initially represented by one or more certificates registered in the name of Cede
&  Co.,  the  nominee  of  The  Depository   Trust  Company  ("DTC")  (the  "DTC
Securities").  The interests of beneficial  owners of the DTC Securities will be
represented  by book  entries on the  records of DTC and  participating  members
thereof.  Definitive  certificates  evidencing the Class A Certificates  will be
available  only under the  limited  circumstances  specified  in the Pooling and



<PAGE>



Servicing  Agreement.  Such  Certificates will be made available for examination
and packaging by the Underwriters no later than 12:00 noon on the first business
day prior to the Closing Date.

     4. Offering by the  Underwriters.  It is understood  that the  Underwriters
propose  to offer the  Offered  Securities  for sale to the  public  (which  may
include selected dealers) as set forth in the Prospectus.

     5. Certain Agreements of the Sellers.  Each Seller,  jointly and severally,
covenants and agrees with the Underwriters that:

          (a) Immediately following the execution of this Agreement, the Sellers
     will prepare a Prospectus Supplement in a form approved by the Underwriters
     setting  forth the amount of Offered  Securities  covered  thereby  and the
     terms thereof not otherwise specified in the Prospectus, the price at which
     such Offered  Securities are to be purchased by the  Underwriters  from the
     Sellers,  either the initial  public  offering price or the method by which
     the  price  at  which  such  Offered  Securities  are to be  sold  will  be
     determined,  the selling  concessions  and  reallowances,  if any, and such
     other  information as the  Underwriters and the Sellers deem appropriate in
     connection  with the offering of such Offered  Securities,  and the Sellers
     will timely file such Prospectus Supplement with the Commission pursuant to
     Rule 424(b)  promulgated  under the Act,  but the Sellers will not file any
     amendments to the  Registration  Statement as in effect with respect to the
     Offered  Securities,  or any amendments or  supplements to the  Prospectus,
     unless  it  shall  first  have  delivered  copies  of  such  amendments  or
     supplements  to  the  Underwriters,  or  if  the  Underwriters  shall  have
     reasonably  objected thereto  promptly after receipt  thereof;  the Sellers
     will file  promptly  all reports and any  definitive  proxy or  information
     statements required to be filed by the Sellers with the Commission pursuant
     to Section 13(a),  13(c), 14 or 15(d) of the Exchange Act subsequent to the
     date of the Prospectus  and, for so long as the delivery of a prospectus is
     required in connection with the offering or sale of the Offered Securities;
     the Sellers will immediately  advise the Underwriters or the  Underwriters'
     counsel  (i)  when  notice  is  received  from  the  Commission   that  any
     post-effective  amendment to the Registration  Statement has become or will
     become  effective  and (ii) of any  order or  communication  suspending  or
     preventing,   or  threatening  to  suspend  or  prevent,  the  use  of  the
     Prospectus,  the  offer  and  sale  of  the  Offered  Securities  or of any
     proceedings   or   examinations   that   may  lead  to  such  an  order  or
     communication,   whether  by  or  of  the   Commission   or  any  authority
     administering  any state securities or Blue Sky law, as soon as the Sellers
     are  advised  thereof,  and will use their  best  efforts  to  prevent  the
     issuance  of any  such  order or  communication  and to  obtain  as soon as
     possible its lifting,  if issued.  Subject to the Underwriters'  compliance
     with its  obligations  set forth in Section 7(g) hereof,  the Sellers shall
     file with the Commission a current report on Form 8-K including any Derived


<PAGE>


     Information (as defined herein) provided to it by the Underwriters pursuant
     to  Section  7(g)  hereof  (i) no later  than the date that the  Prospectus
     Supplement  is  filed  with  respect  to   "computational   materials"  and
     "structural  terms sheets" (as such terms are  interpreted in the No-Action
     letters addressed to Kidder,  Peabody Acceptance  Corporation I, et al. and
     the Public Securities Association dated May 20, 1994 and February 17, 1995,
     respectively  (collectively,  the "PSA  Letters") or (ii) no later than two
     days  following  their date of first use with respect to  "collateral  term
     sheets" (as such term is interpreted in the PSA Letters).

          (b)  If,  at  any  time  when a  Prospectus  relating  to the  Offered
     Securities is required to be delivered under the 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  necessary to make the  statements  therein,  in light of the
     circumstances  under  which they were  made,  not  misleading,  or if it is
     necessary at any time to amend or supplement  the Prospectus to comply with
     the Act or the Rules and Regulations, the Sellers will promptly prepare and
     file with the Commission, an amendment or supplement that will correct such
     statement or omission or an amendment that will effect such compliance.

          (c) The Sellers  will make  generally  available to the holders of the
     Offered  Securities  (the  "holders")  as  soon  as  practicable,   earning
     statements  covering (i) a period of 12 months beginning not later than the
     first day of the Trust Fund's fiscal  quarter next  following the effective
     date of the Registration Statement and (ii) a period of 12 months beginning
     no later  than the  first  day of the  Trust  Fund's  fiscal  quarter  next
     following the date of this  Agreement  which will satisfy the provisions of
     Section 11(a) of the Act and Rule 158 of the Commission with respect to the
     Offered  Securities.  The Sellers will cause the Trustee to furnish or make
     available, within a reasonable time after the end of each calendar year, to
     each  holder of an Offered  Security  at any time  during  such year,  such
     information as the Sellers deem necessary or desirable to assist holders in
     preparing their federal income tax returns.

          (d)  The  Sellers  will  furnish  to the  Underwriters  copies  of the
     Registration  Statement  (two of which will be signed and will  include all
     documents and exhibits thereto or incorporated by reference  therein),  the
     Prospectus,  and all amendments and supplements to such documents  relating
     to the Offered  Securities,  including,  without  limitation,  any document
     incorporated by reference in the Prospectus (including exhibits thereto) in
     each case as soon as available and in such  quantities as the  Underwriters
     reasonably request.

          (e) The  Sellers  will  arrange for the  qualification  of the Offered
     Securities  for sale  under the laws of such  jurisdictions  in the  United
     States  as  the   Underwriters   may   designate  and  will  continue  such
     qualifications  in effect so long as required for the  distribution  of the
     Offered Securities; provided, however, that no Seller shall be obligated to
     qualify to do business in any jurisdiction where it is not now so qualified
     or to take any action  which  would  subject  it to  general  or  unlimited
     service of process in any jurisdiction where it is not now so subject.

          (f) So long as any of the  Offered  Securities  are  outstanding,  the
     Sellers  will deliver to the  Underwriters  (i) as soon as  available,  the
     annual  statements  of  compliance  and  the  annual   independent   public
     accountants' reports furnished to the Trustee pursuant to Sections 7.04 and
     7.05, respectively, of the Pooling and Servicing Agreement; (ii) as soon as
     available,  copies  of  each  Remittance  Report  and  such  other  reports
     regarding the Offered Securities mailed to holders pursuant to Section 7.07
     of the Pooling and Servicing Agreement; (iii) as soon as available,  copies
     of each document  relating to the Trust or the Certificates  required to be
     filed with the Commission  pursuant to the Exchange Act or any order of the
     Commission thereunder and (iv) such other information concerning the Trust,
     the Sellers,  the Originators and the  Certificates as the Underwriters may
     reasonably request from time to time.

          (g) The Sellers will pay all expenses  incident to the  performance of
     their  obligations  under this  Agreement,  including  (i) the printing (or
     other  reproducing) and filing of the Registration  Statement as originally
     filed and of each  amendment  thereto;  (ii) the  reproducing  of the Basic
     Documents; (iii) the preparation, issuance and delivery of the certificates
     for the Offered  Securities  to the  Underwriters;  (iv) the fees of DTC in
     connection with the book-entry registration of the Offered Securities;  (v)
     the fees and disbursements of (A) the Sellers' and the Originators' counsel
     and  accountants,  (B) the  Insurer and its counsel and (C) the Trustee and
     its counsel;  (vi) the qualification of the Offered  Securities under state
     securities  laws in accordance  with the provisions of Section 5(f) hereof,
     including  filing  fees and the fees and  disbursements  of counsel for the
     Underwriters in connection therewith and in connection with the preparation
     of the Blue  Sky  Survey;  (vii)  the fees  and  disbursements  of  Orrick,
     Herrington  & Sutcliffe in  connection  with the  preparation  of the legal
     opinion  described  in  Section  6(f)  hereof  and in  connection  with the
     preparation  of a  legal  opinion  regarding  the  enforceability  of  this
     Agreement and the Basic  Documents  under New York law; (viii) the printing
     (or otherwise  reproducing)  and delivery to the  Underwriters of copies of
     the  Registration  Statement  as  originally  filed  and of each  amendment
     thereto,  and of each  preliminary  prospectus  and the  Prospectus and any
     amendments or supplements thereto; (ix) the reproducing and delivery to the
     Underwriters of copies of the Blue Sky Survey,  and (x) the fees charged by
     the Rating Agencies for rating the Offered Securities.

          (h) [Intentionally omitted]

          (i) On or  before  the  Closing  Date,  the  Sellers  shall  cause the
     Originators to mark their computer  records  relating to the Mortgage Loans
     to show the Trust's  absolute  ownership  of the  Mortgage  Loans as of the
     Cut-off Date (other than the  Representative's  Yield and amounts  received
     after the Cut-off Date in respect of interest  accrued prior to the Cut-off
     Date),  and from and after the Closing  Date  neither of the Sellers  shall
     take any action  inconsistent  with the Trust's  ownership of such Mortgage
     Loans, other than as permitted by the Pooling and Servicing Agreement.

          (j) To the extent,  if any,  that the rating  provided with respect to
     the  Offered  Securities  by the Rating  Agencies is  conditional  upon the
     furnishing  of documents or the taking of any other  actions by the Sellers
     or the  Originators,  the Sellers  shall furnish (or cause to be furnished)
     such documents and take (or cause to be taken) any such other actions.

          (k) The Sellers will  prepare,  or cause to be prepared,  and file, or
     cause to be filed,  a timely  election  to treat the Trust  Fund as a "real
     estate  mortgage  investment  conduit"  ("REMIC")  for  federal  income tax
     purposes and will file, or cause to be filed, such tax returns and take, or
     cause to be taken, such actions,  all on a timely basis, as are required to
     elect and maintain the Trust Fund's status as a REMIC.

     6. Conditions of the Obligations of the Underwriters. The obligation of the
Underwriters  to purchase and pay for the Offered  Securities will be subject to
the accuracy of the  representations  and  warranties on the part of the Sellers
herein,  to the  accuracy of the  statements  of  officers  of the Sellers  made
pursuant to the provisions  hereof,  to the  performance by the Sellers of their
obligations hereunder and to the following additional conditions precedent:

          (a) The  Underwriters  shall have received from Arthur  Andersen & Co.
     (i) a letter,  dated the date hereof,  confirming that they are independent
     public  accountants  within  the  meaning  of the  Act and  the  Rules  and
     Regulations  and  otherwise  in  form  and  substance  satisfactory  to the
     Underwriters  and counsel to the  Underwriters  and (ii) a letter dated the
     Closing Date, updating the letters referred to in clause (i) above, in form
     and  substance  satisfactory  to  the  Underwriters  and  counsel  for  the
     Underwriters.

          (b) All actions  required  to be taken and all filings  required to be
     made  by the  Sellers  under  the Act  prior  to the  sale  of the  Offered
     Securities  shall have been duly taken or made. At and prior to the Closing
     Date,  no stop  order  suspending  the  effectiveness  of the  Registration
     Statement  shall have been issued and no proceedings for that purpose shall
     have  been   instituted  or,  to  the  knowledge  of  the  Sellers  or  the
     Underwriters, shall be contemplated by the Commission.

          (c) Subsequent to the execution and delivery of this Agreement,  there
     shall not have  occurred  (i) any change,  or any  development  involving a
     prospective change, in or affecting particularly the business or properties
     of the Sellers, the Originators,  the Servicer or the Insurer which, in the
     reasonable judgment of the Underwriters,  materially impairs the investment
     quality of the Offered  Securities;  (ii) any  downgrading in the rating of
     the  securities  of either  Seller,  any  Originator  or the Insurer by any
     "nationally  recognized  statistical rating  organization" (as such term is
     defined  for  purposes  of  Rule  436(g)  under  the  Act),  or any  public
     announcement  that any such  organization has under  surveillance or review
     its  rating of any  securities  of either  Seller,  any  Originator  or the
     Insurer  (other  than  an  announcement  with  positive  implications  of a
     possible upgrading,  and no implication of a possible downgrading,  of such
     rating);  (iii) any  suspension  or  limitation  of trading  in  securities
     generally on the New York Stock Exchange,  or any setting of minimum prices
     for  trading on such  exchange;  (iv) any  banking  moratorium  declared by
     federal,  New York, Florida,  Minnesota or Illinois  authorities or (v) any
     outbreak or escalation of major  hostilities  in which the United States is
     involved,  any  declaration  of war by  Congress  or any other  substantial
     national or  international  calamity  or  emergency  if, in the  reasonable
     judgment of the Underwriters, the effects of any such outbreak, escalation,
     declaration,  calamity or emergency  makes it impractical or inadvisable to
     proceed  with  completion  of the  sale  of and  payment  for  the  Offered
     Securities.

          (d) The  Underwriters,  unless otherwise agreed to by them, shall have
     received a  favorable  opinion  of each of the  following  counsels  to the
     Sellers  and the  Originators,  addressed  to the  Underwriters,  dated the
     Closing Date in form and substance  satisfactory  to the  Underwriters  and
     their counsel:

               (i)  Hutchins, Wheeler & Dittmar (Exhibit 6(d)(i));

               (ii) Rogers, Towers, Bailey, Jones & Gay (Exhibit 6(d)(ii));

               (iii) Bradley, Arant, Rose & White (Exhibit 6(d)(iii));

               (iv) Steven Gourley (Exhibit 6(d)(iv));

               (v)  James Dodd (Exhibit 6(d)(v));

               (vi) Pepper, Hamilton & Scheetz LLP (Exhibit 6(d)(vi)); and

               (vii) Sinkler & Boyd (Exhibit 6(d)(vii)).

          Each such  counsel  will also  deliver  to the  Underwriters  reliance
     letters relating to each opinion rendered to the Rating Agencies.

          With respect to the opinion of Hutchins, Wheeler & Dittmar, insofar as
     such opinions  involve  matters of law of any  jurisdiction  other than the
     Commonwealth of Massachusetts,  the General Corporation Law of the State of
     Delaware or the United  States of America,  such  opinions  may be given in
     reliance  upon  an  opinion  of  counsel  in such  jurisdiction  reasonably
     acceptable to the  Underwriters,  a copy of which shall be delivered to the
     Underwriters.

          (e) The  Underwriters  shall  have  received  a  favorable  opinion of
     Terence  G.  Vane,  Jr.,  Esq.,  Associate  General  Counsel of each of the
     Sellers and the  Originators,  dated the Closing Date and  substantially in
     the form attached hereto as Exhibit 6(e).

          (f) The  Underwriters  shall  have  received  a  favorable  opinion of
     Orrick,  Herrington  &  Sutcliffe,  special tax  counsel  for the  Sellers,
     addressed to the  Underwriters  and dated the Closing Date and satisfactory
     in form and substance to the Underwriters, generally to the effect that (i)
     the  information  in the  Prospectus  under  "Certain  Federal  Income  Tax
     Consequences"  and in the  Prospectus  Supplement  under  "Certain  Federal
     Income Tax  Consequences,"  insofar as such information  describes  federal
     statutes and  regulations or otherwise  constitute  matters of law or legal
     conclusions of the statutes or regulations of such  jurisdiction  have been
     prepared or reviewed by such counsel,  and such  information  is correct in
     all  material  respects;  and  (ii)  assuming  compliance  with  all of the
     provisions  of the Pooling  and  Servicing  Agreement,  the Trust Fund will
     qualify as a REMIC pursuant to Section 860D of the Internal Revenue Code of
     1986 (the  "Code") for federal  income tax  purposes as of the Closing Date
     and will  continue  to  qualify  as a REMIC for so long as the  Trust  Fund
     continues  to meet the  requirements  set forth in the Code and  applicable
     treasury regulations.

          (g) The  Underwriters  shall  have  received  a  favorable  opinion of
     Orrick, Herrington & Sutcliffe, counsel for the Underwriters,  addressed to
     the  Underwriters  and dated the Closing Date and  satisfactory in form and
     substance  to  the  Underwriters,  with  respect  to  the  validity  of the
     Certificates,   ERISA  matters  and  such  other  related  matters  as  the
     Underwriters  shall  require,  and the Sellers and  Originators  shall have
     furnished or caused to be furnished to such counsel such  documents as they
     may  reasonably  request for the purpose of enabling them to pass upon such
     matters.

          (h) The Underwriters  shall have received a favorable  opinion of Karl
     T. Molin, Esq., Counsel of the Insurer (or such other counsel acceptable to
     the  Underwriters),  addressed to the Underwriters,  dated the Closing Date
     and  satisfactory in form and substance to the Underwriters and counsel for
     the Underwriters, substantially to the effect that:

               (i)  The  Insurer  has  been  duly  incorporated  and is  validly
          existing as a stock insurance  company in good standing under the laws
          of the State of New York.

               (ii) The Insurer has full power and authority to execute, deliver
          and perform its duties under the Securities  Insurance  Policy and has
          duly  issued  the  Securities  Insurance  Policy,  and the  Securities
          Insurance Policy  constitutes the legal,  valid and binding obligation
          of the Insurer  enforceable against the Insurer in accordance with its
          terms,  except as  enforcement  thereof may be limited by  bankruptcy,
          insolvency,  reorganization,  moratorium  or other laws relating to or
          affecting enforcement of creditors' rights generally.

               (iii) No  approval,  authorization  or other action by, or filing
          with,  any  governmental  authority of the United States of America or
          any  state  having  jurisdiction  over  the  Insurer  is  required  in
          connection  with  the  issuance  by  the  Insurer  of  the  Securities
          Insurance  Policy or the  performance  by the  Insurer  of its  duties
          thereunder  except  such as have  been  obtained,  taken or made.  The
          issuance of the  Securities  Insurance  Policy will not contravene any
          law or  governmental  regulation  or order  presently  binding  on the
          Insurer or the charter or the bylaws of the Insurer or contravene  any
          provision of or constitute a default under any indenture,  contract or
          other  instrument  to which the  Insurer  is a party or by which it is
          bound.

               (iv) Except for changes,  if any,  approved by the  Underwriters,
          the Securities  Insurance Policy conforms in all material  respects to
          the  description  thereof in the  Prospectus  under the  caption  "The
          Securities  Insurance  Policy and the Insurer." To the extent required
          by applicable legal requirements, the Securities Insurance Policy form
          has been filed with,  and  approved by, all  governmental  authorities
          having jurisdiction over the Insurer in connection with such policy.

               (v) The  description of the Insurer in the Prospectus is true and
          correct in all material respects.

          (i) The Underwriters  shall have received an opinion  addressed to the
     Underwriters  of  counsel  for the  Trustee,  dated  the  Closing  Date and
     satisfactory in form and substance to the  Underwriters and counsel for the
     Underwriters, substantially to the effect that:

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

               (ii) The Trustee has full power and authority to execute, deliver
          and perform its duties under the Pooling and  Servicing  Agreement and
          has duly executed and  delivered  the Pooling and Servicing  Agreement
          and, assuming due authorization, execution and delivery thereof by the
          other parties thereto, the Pooling and Servicing Agreement constitutes
          the legal,  valid and binding  obligation  of the Trustee  enforceable
          against  the  Trustee  in  accordance   with  its  terms,   except  as
          enforcement   thereof  may  be  limited  by  bankruptcy,   insolvency,
          reorganization,  moratorium  or other laws  relating  to or  affecting
          enforcement of creditors' rights generally.

               (iii) The Certificates have been duly executed, authenticated and
          delivered by the Trustee.

               (iv) No  approval,  authorization  or other  action by, or filing
          with,  any  governmental  authority of the United States of America or
          the State of Minnesota  having  jurisdiction  over the trust powers of
          the Trustee is required in connection  with the execution and delivery
          by  the  Trustee  of  the  Pooling  and  Servicing  Agreement  or  the
          performance  by the  Trustee of its duties  thereunder  except such as
          have been obtained, taken or made.

               (v) The Trustee  has the power to perform its duties  pursuant to
          Section  10.01  of  the  Pooling  and  Servicing  Agreement  to act as
          successor  servicer,  including the making of Advances as described in
          Sections 10.01 and 10.02 of the Pooling and Servicing Agreement.

          (j) The  Underwriters  shall  have  received a  certificate  dated the
     Closing Date of the President,  any Vice President or the Secretary of each
     Seller and each  Originator  in which such officer shall state that, to the
     best   of  his   knowledge   after   reasonable   investigation,   (i)  the
     representations and warranties of such Seller or Originator with respect to
     the Mortgage  Loans  contained in the Prospectus and any Basic Document are
     true and correct, (ii) the representations and warranties of such Seller or
     Originator,  as the case may be, in this  Agreement  are true and  correct,
     (iii) such  Seller or  Originator  has  complied  with all  agreements  and
     satisfied all conditions on its part to be performed or satisfied hereunder
     at or  prior  to the  Closing  Date,  (iv) no  stop  order  suspending  the
     effectiveness  of  the  Registration  Statement  has  been  issued,  (v) no
     proceedings  for that purpose have been  instituted or are  contemplated by
     the  Commission,  and (vi) there has been no  amendment  or other  document
     filed affecting the Certificate of  Incorporation  or bylaws of the Sellers
     since March 15, 1994 and no such amendment has been authorized.

          (k) On or  before  the  Closing  Date,  the  Underwriters  shall  have
     received  evidence  satisfactory  to the  Underwriters  that the Class A-1,
     Class  A-2,  Class  A-3,  Class  A-4,  Class  A-5,  Class A-6 and Class A-7
     Certificates have each been rated Aaa by Moody's and "AAA" by S&P.

          (l) At the Closing Date,  the Insurer shall have issued the Securities
     Insurance  Policy and the  Underwriters  shall have  received a certificate
     from an officer of the Insurer  dated the Closing  Date, to the effect that
     the  information  in  the  Prospectus   Supplement  under  "The  Securities
     Insurance  Policy and the  Insurer" is true and  accurate  in all  material
     respects, and since the respective dates as of which information concerning
     the  Insurer  is  given in the  Prospectus  Supplement,  there  has been no
     material adverse change in the condition, financial or otherwise, or in the
     earnings,  business  affairs or business  prospects  of the Insurer and its
     subsidiaries  considered as a whole, whether or not arising in the ordinary
     course of business.

          (m) At the Closing Date, the  Originators  shall have delivered to the
     Underwriters the Representation Letter attached hereto as Exhibit 7.

          (n) At the Closing Date, the Class A Certificates  and the Pooling and
     Servicing   Agreement  will  conform  in  all  material   respects  to  the
     descriptions thereof contained in the Prospectus.

          (o) The  Underwriters  shall not have  discovered and disclosed to the
     Sellers on or prior to the Closing Date that the Registration  Statement or
     the  Prospectus or any amendment or supplement  thereto  contains an untrue
     statement  of a fact or omits  to state a fact  which,  in the  opinion  of
     Orrick,  Herrington & Sutcliffe,  counsel to the Underwriters,  is material
     and is required to be stated therein or is necessary to make the statements
     therein not misleading.

          (p) All corporate  proceedings and other legal matters relating to the
     authorization,  form  and  validity  of this  Agreement,  the  Pooling  and
     Servicing Agreement, the Securities Insurance Policy, the Certificates, the
     Registration  Statement  and the  Prospectus,  and all other legal  matters
     relating to this Agreement and the transactions  contemplated hereby, shall
     be  satisfactory in all respects to counsel for the  Underwriters,  and the
     Sellers shall have furnished to such counsel all documents and  information
     that they may reasonably request to enable them to pass upon such matters.

     The Sellers will provide or cause to be provided to the  Underwriters  such
conformed  copies of such opinions,  certificates,  letters and documents as the
Underwriters may reasonably request.

     All  opinions,  letters,  evidence  and  certificates  mentioned  above  or
elsewhere  in this  Agreement  shall  be  deemed  to be in  compliance  with the
provisions hereof only if they are in form and substance reasonably satisfactory
to counsel for the Underwriters.

     If any condition  specified in this Section 6 shall not have been fulfilled
when and as required to be  fulfilled,  this  Agreement may be terminated by the
Underwriters  by notice to the  Sellers  at any time at or prior to the  Closing
Date, and such termination  shall be without liability of any party to any other
party except as provided in Section 7 hereof.

     7. Indemnification and Contribution. (a) The Sellers agree to indemnify and
hold  harmless  the  Underwriters  and each  person,  if any,  who  controls the
Underwriters  within the  meaning of Section 15 of the Act from and  against any
and all loss,  claim,  damage or liability,  joint or several,  or any action in
respect  thereof  (including,  but not  limited  to,  any loss,  claim,  damage,
liability   (or  action   relating  to  purchases  and  sales  of  the  Class  A
Certificates),  to which the  Underwriters  or any such  controlling  person may
become subject, under the Act or otherwise, insofar as such loss, claim, damage,
liability or action arises out of, or is based upon, (i) any untrue statement or
alleged  untrue  statement  of a material  fact  contained  in the  Registration
Statement,  (ii) 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,  (iii) any untrue  statement or alleged  untrue  statement of a
material  fact  contained  in the  Prospectus  or (iv) the  omission  or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary  to make the  statements  therein,  in the light of the  circumstances
under which they were made, not misleading) and shall reimburse the Underwriters
and each such  controlling  person  promptly  upon demand for any legal or other
expenses  reasonably  incurred by the Underwriters or such controlling person in
connection  with  investigating  or defending or preparing to defend against any
such loss,  claim,  damage,  liability or action as such  expenses are incurred;
provided,  however, that the Sellers shall not be liable in any such case to the
extent that any such loss, claim, damage,  liability or action arises out of, or
is based upon, any untrue  statement or alleged untrue  statement or omission or
alleged  omission  made  in the  Prospectus  or the  Registration  Statement  in
reliance upon and in conformity with written information  (including the Derived
Information,  as defined in Section 7(g) hereof)  furnished to the Sellers by or
on behalf of the Underwriters specifically for inclusion therein, except nothing
herein  shall  relieve  the  Sellers of any  liability  for any  Seller-Provided
Information that is not accurate and complete. The foregoing indemnity agreement
is in addition to any  liability  which the  Sellers may  otherwise  have to the
Underwriters or any controlling person of any of the Underwriters.

     (b) Each  Underwriter  severally agrees to indemnify and hold harmless each
Seller, each of its directors,  each of its officers who signed the Registration
Statement,  and each person, if any, who controls each Seller within the meaning
of Section 15 of the Act against any and all loss,  claim,  damage or liability,
or any action in respect  thereof,  to which the  Sellers or any such  director,
officer or controlling  person may become  subject,  under the Act or otherwise,
insofar as such loss,  claim,  damage,  liability or action arises out of, or is
based upon,  (i) 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,  (ii) any untrue  statement  or alleged  untrue  statement of a
material  fact  contained  in the  Prospectus  or (iii) the  omission or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary  to make the  statements  therein,  in the light of the  circumstances
under which they were made, not misleading, but in each case, only to the extent
that the untrue  statement  or alleged  untrue  statement or omission or alleged
omission was made in reliance  upon and in conformity  with written  information
furnished to the Sellers by such Underwriter specifically for inclusion therein,
and shall  reimburse the Sellers and any such  director,  officer or controlling
person for any legal or other expenses reasonably incurred by the Sellers or any
director,  officer or controlling  person in connection  with  investigating  or
defending or preparing to defend against any such loss, claim, damage, liability
or action as such expenses are incurred. The foregoing indemnity agreement is in
addition to any  liability  which the  Underwriters  may  otherwise  have to the
Sellers or any such director, officer or controlling person.

     (c) Promptly after receipt by any indemnified party under this Section 7 or
notice of any claim or the commencement of any action,  such  indemnified  party
shall,  if a claim in respect  thereof is to be made  against  any  indemnifying
party  under this  Section 7,  notify the  indemnifying  party in writing of the
claim or the commencement of that action; provided, however, that the failure to
notify an  indemnifying  party shall not relieve it from any liability  which it
may have  under  this  Section  7 except to the  extent  it has been  materially
prejudiced by such failure and, provided further, that the failure to notify any
indemnifying  party shall not relieve it from any liability which it may have to
any indemnified party otherwise than under this Section 7.

     If any such claim or action shall be brought against an indemnified  party,
and it shall notify the indemnifying party thereof, the indemnifying party shall
be entitled to  participate  therein and, to the extent that it wishes,  jointly
with any other  similarly  notified  indemnifying  party,  to assume the defense
thereof with counsel  reasonably  satisfactory to the indemnified  party.  After
notice from the indemnifying  party to the indemnified  party of its election to
assume the defense of such claim or action, except to the extent provided in the
next  following  paragraph,  the  indemnifying  party shall not be liable to the
indemnified  party  under  this  Section  7 for  any  legal  or  other  expenses
subsequently  incurred by the  indemnified  party in connection with the defense
thereof other than reasonable costs of investigation.

     Any indemnified  party shall have the right to employ  separate  counsel in
any such  action and to  participate  in the defense  thereof,  but the fees and
expenses  of such  counsel  shall be at the  expense of such  indemnified  party
unless:  (i) the  employment  thereof has been  specifically  authorized  by the
indemnifying  party in  writing;  (ii) such  indemnified  party  shall have been
advised by such counsel that there may be one or more legal  defenses  available
to it  which  are  different  from  or  additional  to  those  available  to the
indemnifying  party  and  in the  reasonable  judgment  of  such  counsel  it is
advisable for such indemnified  party to employ separate  counsel;  or (iii) the
indemnifying  party has failed to assume the  defense of such  action and employ
counsel reasonably satisfactory to the indemnified party, in which case, if such
indemnified  party notifies the indemnifying  party in writing that it elects to
employ  separate  counsel  at  the  expense  of  the  indemnifying   party,  the
indemnifying party shall not have the right to assume the defense of such action
on  behalf  of  such  indemnified  party,  it  being  understood,  however,  the
indemnifying party shall not, in connection with any one such action or separate
but substantially  similar or related actions in the same  jurisdiction  arising
out of the  same  general  allegations  or  circumstances,  be  liable  for  the
reasonable  fees and  expenses of more than one separate  firm of attorneys  (in
addition to local counsel) at any time for all such indemnified  parties,  which
firm shall be  designated  in writing by the  Underwriters,  if the  indemnified
parties  under  this  Section  7  consist  of  the  Underwriters  or  any of its
controlling  persons,  or by the Seller,  if the indemnified  parties under this
Section 7 consist of the Sellers or any of the Sellers'  directors,  officers or
controlling persons.

     Each  indemnified  party,  as  a  condition  of  the  indemnity  agreements
contained  in  Section  7(a)  and (b)  hereof,  shall  use its best  efforts  to
cooperate  with the  indemnifying  party in the  defense  of any such  action or
claim.  No  indemnifying  party shall be liable for any  settlement  of any such
action  effected  without  its  written  consent  (which  consent  shall  not be
unreasonably withheld), but if settled with its written consent or if there be a
final  judgment for the  plaintiff in any such action,  the  indemnifying  party
agrees to indemnify and hold harmless any indemnified party from and against any
loss or liability by reason of such settlement or judgment.

     (d) Each  Underwriter  agrees to  provide  the  Sellers  with a copy of any
Derived  Information  (as defined in Section  7(g) below) no later than the date
preceding  the date such  Derived  Information  is required to be filed with the
Commission on Form 8-K pursuant to the PSA Letters.

     (e) Each Underwriter severally agrees, assuming all information provided by
the Sellers is accurate and complete in all material respects,  to indemnify and
hold harmless the Sellers,  each of the Seller's officers and directors and each
person who  controls  the  Sellers  within the  meaning of Section 15 of the Act
against any and all losses, claims, damages or liabilities, joint or several, to
which  they may  become  subject  under the Act or  otherwise,  insofar  as such
losses, claims, damages or liabilities (or actions in respect thereof) arise out
of or are based upon any untrue  statement of a material  fact  contained in the
Derived Information  provided by such Underwriter,  or arise out of or are based
upon the omission or alleged  omission to state therein a material fact required
to be stated therein or necessary to make the statements  therein,  in the light
of the circumstances  under which they were made, not misleading,  and agrees to
reimburse each such indemnified party for any legal or other expenses reasonably
incurred by him,  her or it in  connection  with  investigating  or defending or
preparing to defend any such loss,  claim,  damage,  liability or action as such
expenses are incurred. The obligations of an Underwriter under this Section 7(e)
shall be in addition to any liability which such Underwriter may otherwise have.

     The procedures set forth in Section 7(c) above shall be equally  applicable
to this Section 7(e).

     (f) If the  indemnification  provided  for in this  Section 7 shall for any
reason be unavailable to or insufficient  to hold harmless an indemnified  party
under  Section  7(a) or (b)  hereof in  respect  of any loss,  claim,  damage or
liability,  or any action in respect  thereof,  referred to  therein,  then each
indemnifying  party  shall,  in lieu of  indemnifying  such  indemnified  party,
contribute to the amount paid or payable by such  indemnified  party as a result
of such loss, claim, damage or liability,  or action in respect thereof,  (i) in
such  proportion  as shall be  appropriate  to  reflect  the  relative  benefits
received by the Sellers on the one hand and the  Underwriters  on the other from
the offering of the Class A Certificates  or (ii) if the allocation  provided by
clause (i) above is not permitted by applicable law or if the indemnified  party
failed to give the notice required under Section 7(c) hereof, in such proportion
as is  appropriate  to reflect  not only the  relative  benefits  referred to in
clause (i) above but also the relative fault of the Underwriters on the one hand
and the Sellers on the other with respect to the  statements or omissions  which
resulted in such loss, claim, damage or liability, or action in respect thereof,
as well as any other relevant equitable considerations.

     The relative  benefits of the  Underwriters and the Sellers shall be deemed
to be in such  proportion  as the total net proceeds  from the offering  (before
deducting  expenses)  received  by the  Sellers  bear to the total  underwriting
discounts received by each of the Underwriters as set forth on the cover page of
the Prospectus.

     The relative fault of the  Underwriters and the Sellers shall be determined
by  reference  to whether the untrue or alleged  untrue  statement of a material
fact or  omission  or  alleged  omission  to state a  material  fact  relates to
information  supplied by the Sellers or by the  Underwriters,  the intent of the
parties and their relative  knowledge,  access to information and opportunity to
correct  or  prevent   such   statement   or   omission   and  other   equitable
considerations.

     The  Sellers  and the  Underwriters  agree  that it  would  not be just and
equitable if  contributions  pursuant to this Section 7(f) were to be determined
by pro rata allocation (even if the Underwriters  were treated as one entity for
such  purposes)  or by any other method of  allocation  which does not take into
account the  equitable  considerations  referred  to herein.  The amount paid or
payable  by an  indemnified  party as a result  of the  loss,  claim,  damage or
liability, or action in respect thereof,  referred to above in this Section 7(f)
shall be deemed to include,  for  purposes of this  Section  7(f),  any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating  or  defending  any such  action  or claim.  In no case  shall any
Underwriter (except (x) with respect to any Derived Information  incorporated by
reference into the  Registration  Statement or Prospectus at the request of such
Underwriter  (i)  which  had not been  approved  by the  Sellers  for use by the
Underwriters  or (ii) for which the  Sellers  have not  received  a letter  from
Arthur Andersen & Co. in form and substance  satisfactory to them and (y) as may
be provided in any agreement  between the Underwriters  relating to the offering
of the Class A  Certificates)  be responsible  for any amount (not including the
fees and expenses of its counsel) in excess of the total underwriting  discounts
received by such  Underwriter as set forth on the cover page of the  Prospectus.
No person guilty of fraudulent  misrepresentation (within the meaning of Section
11(f) of the Act) shall be entitled to contribution  from any person who was not
guilty of such fraudulent misrepresentation.

     (g) For  purposes  of this  Section  7, as to  each  Underwriter  the  term
"Derived  Information" means such portion, if any, of the information  delivered
to the Sellers by such  Underwriter  pursuant to Section  7(d) hereof for filing
with the Commission on Form 8-K as:

          (i) is not  contained in the  Prospectus  without  taking into account
          information incorporated therein by reference;

          (ii)  does not  constitute  Seller-Provided  Information  (as  defined
          below); and

          (iii)  is  of  the  type  of  information  defined  as  "computational
          materials,"  "structural  term sheets" or "collateral term sheets" (as
          such terms are interpreted in the PSA Letters).

"Seller-Provided   Information"   means  any  computer  tape  furnished  to  the
Underwriters by the Sellers concerning the assets comprising the Trust.

     (h) The  Underwriters  confirm that the  information  set forth in the last
paragraph on the cover page of the Prospectus and in the third  paragraph  under
the caption  "Underwriting" in the Prospectus is correct,  and together with the
Derived  Information,  constitutes the only information  furnished in writing to
the Sellers by or on behalf of the  Underwriters  specifically  for inclusion in
the Registration Statement and the Prospectus.

          (i)  Each  Underwriter  severally  represents  and  warrants  to,  and
     covenants  with, the Sellers that all Derived  Information  provided to the
     Sellers  pursuant to this Section 7, as of the date such  information is so
     provided and as of the date such  information  is filed by the Sellers with
     the  Commission  will not include any untrue  statement of a material fact,
     when considered in conjunction  with the  Prospectus,  and will not omit to
     state any material fact necessary,  when considered in conjunction with the
     Prospectus,  to make the statements  contained therein, in the light of the
     circumstances under which they were made, not misleading.

          (ii) Each  Underwriter  severally  further  covenants with the Sellers
     that if any  Derived  Information  required  to be  provided to the Sellers
     pursuant to Section 7(d) hereof is  determined  to contain any  information
     that is inaccurate or  misleading,  such  Underwriter  (whether or not such
     Derived  Information  was  provided  to the Sellers or filed by the Sellers
     with the Commission)  shall promptly prepare and deliver to the Sellers and
     each prospective investor which received such Derived Information corrected
     Derived  Information.  All information  provided to the Sellers pursuant to
     this  Section  7(i) shall be provided  within the time periods set forth in
     Section 7(d) hereof.

          (iii) Each Underwriter  severally  covenants with the Sellers that all
     Derived Information  delivered by it to prospective investors shall contain
     a legend satisfactory in substance to the Sellers.

     (j) Notwithstanding any other provision herein, each Underwriter  severally
agrees to pay all costs and expenses of the Sellers  incurred in connection with
(i) the filing by the Sellers of any Derived Information with the Commission and
(ii) any action by the Sellers  against such  Underwriter  to enforce any of its
rights set forth in this Section 7, including,  without  limitation,  legal fees
and expenses.

     8.  Default of  Underwriter.  If any or all  Underwriters  default in their
obligations  to  purchase  Class A  Certificates  hereunder,  and the  aggregate
principal amount of Class A Certificates that the defaulting  Underwriter agreed
but failed to purchase does not exceed 10% of the total principal  amount of the
Class A Certificates, the Underwriters may make arrangements satisfactory to the
Sellers for the purchase of such Class A Certificates by other persons including
the  non-defaulting  Underwriter,  but if no such  arrangements  are made by the
Closing Date, the non-defaulting  Underwriter shall be obligated,  in proportion
to its  commitment  hereunder,  to purchase the Class A  Certificates  that such
defaulting  Underwriter  agreed  but  failed  to  purchase.  If any  or all  the
Underwriters  so  default  and  the  aggregate   principal  amount  of  Class  A
Certificates with respect to which such default or defaults occur exceeds 10% of
the total principal amount of Class A Certificates and arrangements satisfactory
to  the  Underwriters  and  the  Sellers  for  the  purchase  of  such  Class  A
Certificates  by other  persons are not made within 36 hours after such default,
this  Agreement  will  terminate  without  liability on the part of the Sellers,
except as  provided  in Section 9 hereof.  As used in this  Agreement,  the term
"Underwriter"  includes any person  substituted  for an  Underwriter  under this
Section.  Nothing  herein will relieve the  Underwriter  from  liability for its
default.

     9. Survival of Certain  Representations  and  Obligations.  The  respective
indemnities,  agreements,  representations,  warranties and other  statements of
each Seller and their  respective  officers and of the Underwriters set forth in
or made  pursuant  to this  Agreement  will  remain in full  force  and  effect,
regardless of any investigation, or statement as to the results thereof, made by
or on  behalf  of the  Underwriters  or any  Seller  or any of their  respective
representatives,  officers or  directors  or any  controlling  person,  and will
survive delivery of and payment for the Class A Certificates.  If for any reason
the purchase of the Class A Certificates by the Underwriters is not consummated,
the Sellers shall remain  responsible  for the expenses to be paid or reimbursed
by the Sellers  pursuant to Section 5 hereof and the  respective  obligations of
the Sellers and the  Underwriters  pursuant to Section 7 hereof  shall remain in
effect.  If the purchase of the Class A Certificates by the  Underwriters is not
consummated  for any reason other than solely because of Section 8 hereof or the
occurrence of any event specified in clauses (iii),  (iv) or (v) of Section 6(c)
hereof,  the Sellers  will  reimburse  the  Underwriters  for all  out-of-pocket
expenses  (including fees and disbursements of counsel)  reasonably  incurred by
them in  connection  with  the  offering  of the  Class A  Certificates.  If the
purchase of the Class A  Certificates  by the  Underwriters  is not  consummated
solely because of Section 8 hereof or the  occurrence of any event  specified in
clauses  (iii),  (iv) or (v) of Section 6(c) hereof,  the Sellers  shall have no
such reimbursement obligation.

     10. Notices.  All communications  hereunder will be in writing and, if sent
to Prudential Securities  Incorporated,  will be mailed delivered or telegraphed
and confirmed to it at Prudential Securities  Incorporated,  One New York Plaza,
New York,  New York  10292;  if sent to Lehman  Brothers  Inc.,  will be mailed,
delivered or  telegraphed  and confirmed to it at Lehman  Brothers  Inc.,  Three
World  Financial  Center,  12th  Floor,  New York,  NY 10285;  or if sent to the
Sellers,  will be mailed,  delivered  or  telegraphed  and  confirmed  to it c/o
EquiCredit  Corporation  of America,  10401  Deerwood Park Blvd.,  Jacksonville,
Florida 32256, Attention: Chief Financial Officer.

     11. Successors.  This Agreement will inure to the benefit of and be binding
upon the parties  hereto and their  respective  successors  and the officers and
directors and controlling  persons referred to in Section 7 hereof, and no other
person will have any right or obligations hereunder.

     12.  Counterparts.  This  Agreement  may  be  executed  in  any  number  of
counterparts,  each of which  shall be  deemed to be an  original,  but all such
counterparts shall together constitute one and the same Agreement.

     13.  Representation of Underwriters.  Any action under this Agreement taken
by the Underwriters  jointly or by Prudential  Securities  Incorporated  will be
binding on the Underwriters.

     14.  Applicable  Law and Time.  This  Agreement  shall be governed  by, and
construed  in  accordance  with,  the  laws of the  State  of New  York.  Unless
otherwise set forth herein, specified times of day refer to New York City time.

     15. Entire Agreement.  This Agreement (including the exhibits and schedules
hereto)  constitutes the entire agreement and understanding  between the parties
hereto with respect to the subject  matter of this  Agreement and supersedes all
prior  agreements  or  understandings,  written or oral,  among the parties with
respect to the subject matter of this Agreement.


<PAGE>


     If the foregoing is in accordance with the  Underwriters  understanding  of
our  agreement,  kindly  sign and return to us one of the  counterparts  hereof,
whereupon  it will  become a  binding  agreement  between  the  Sellers  and the
Underwriters in accordance with its terms.

                                Very truly yours,

                           EQCC RECEIVABLES CORPORATION


                           By:_______________________________
                              Name: Terence G. Vane, Jr.
                              Title: Vice President


                           EQCC ASSET BACKED CORPORATION
 

                            By:_______________________________
                               Name: Terence G. Vane, Jr.
                               Title: Vice President




The foregoing  Underwriting Agreement is hereby confirmed and accepted as of the
date first above written.


PRUDENTIAL SECURITIES INCORPORATED

LEHMAN BROTHERS INC.




By:   PRUDENTIAL SECURITIES INCORPORATED
      as Representative of
      the Underwriters


By:___________________________
   Name:
   Title:


                                                                  EXECUTION COPY



                       EQCC HOME EQUITY LOAN TRUST 1997-B

                             REPRESENTATIONS LETTER



                                                        As of September 11, 1997



Prudential Securities Incorporated
One New York Plaza
New York, New York  10292

Lehman Brothers Inc.
Three World Financial Center, 12th Floor
New York, New York 10285

Ladies and Gentlemen:

         1.  Introductory.  EQCC  Receivables  Corporation and EQCC Asset Backed
Corporation (each a "Seller" and,  collectively,  the "Sellers") propose to sell
to Prudential  Securities  Incorporated and Lehman Brothers Inc. (together,  the
"Underwriters")  EquiCredit Funding Trust Asset Backed Certificates,  Class A-1,
5.905%  Pass-Through  Rate (the  "Class A-1  Certificates"),  Class A- 2, 6.250%
Pass-Through Rate (the "Class A-2 Certificates"), Class A-3, 6.415% Pass-Through
Rate (the "Class A-3  Certificates"),  Class A-4, 6.545%  Pass-Through Rate (the
"Class A-4  Certificates"),  Class A-5, 6.900% Pass-Through Rate (the "Class A-5
Certificates"),   Class  A-6,   7.295%   Pass-Through   Rate  (the   "Class  A-6
Certificates"),   Class  A-7,   6.855%   Pass-Through   Rate  (the   "Class  A-7
Certificates"),  Class  A-10,  Adjustable  Pass-Through  Rate (the  "Class  A-10
Certificates")  and, with the Class A-1  Certificates,  Class A-2  Certificates,
Class A- 3 Certificates,  Class A-4 Certificates,  Class A-5 Certificates, Class
A-6 Certificates,  Class A-7 Certificates and Class A-8 Certificates, the "Class
A  Certificates").   Each  class  of  Class  A  Certificates  and  the  Class  R
Certificates (with the Class A Certificates,  the "Certificates") will represent
a  fractional  undivided  interest  in the  Trust.  The assets of the Trust will
include,  among other things, (i) a pool of fixed-rate and  adjustable-rate  and
one- to  "four-family  first and second  mortgage loans (the  "Mortgage  Loans")
originated  or  acquired  by  EquiCredit  Corporation  of  America,   EquiCredit
Corporation/Ala.   &  Miss.,   California/EquiCredit   Corporation,   EquiCredit
Corporation of In., EquiCredit Corporation of Pa., and EquiCredit Corporation of
SC (each, an "Originator" and collectively,  the  "Originators") and transferred
to the Sellers  pursuant to a Transfer  Agreement to be dated as of September 1,



<PAGE>



1997 (the "Transfer  Agreement") between the Originators and the Sellers, and by
the Sellers to the Trust  pursuant to a Pooling and  Servicing  Agreement  to be
dated as of September 1, 1997 (the "Pooling and Servicing  Agreement") among the
Sellers,  EquiCredit  Corporation of America, as Servicer (in such capacity, the
"Servicer")  and First Bank National  Association,  as trustee (the  "Trustee"),
(ii)  certain  monies due or to become due under the  Mortgage  Loans,  (iii) an
irrevocable  guaranty  surety  bond (the  "Securities  Insurance  Policy") to be
issued by Ambac Assurance  Corporation  (the  "Insurer"),  pursuant to which the
Insurer  will  guaranty   certain  payments  to  the  holders  of  the  Class  A
Certificates  in the  manner  and  to the  extent  described  in the  Securities
Insurance Policy. The Class A-1 Certificates,  Class A-2 Certificates, Class A-3
Certificates,   Class  A-4  Certificates,  Class  A-5  Certificates,  Class  A-6
Certificates,  Class A-7 Certificates and Class A-8 Certificates  will be issued
in  initial   aggregate   principal   amounts  of   approximately   $28,390,000,
$18,290,000, $31,700,000, $17,270,000, $24,800,000, $12,750,000, $14,800,000 and
$27,000,000,  respectively.  The Class A Certificates are sometimes collectively
referred to herein as the "Offered Securities."

         The Originators are delivering  this  Representations  Letter to induce
the  Underwriters  to  enter  into the  transactions  described  above,  and the
Originators acknowledge that the Underwriters have entered into the Underwriting
Agreement  and have agreed to purchase the Class A  Certificates  in reliance on
the  representations   and  undertakings   contained  herein.  The  Underwriting
Agreement,  the Pooling and Servicing  Agreement,  the Transfer  Agreement,  the
Custodial  Agreement  and  the  Securities  Insurance  Policy  are  collectively
hereinafter referred to as the "Basic Documents".  Capitalized terms used herein
and not  otherwise  defined  shall  have the  meanings  ascribed  thereto in the
Underwriting Agreement.

         2.       Representations and Warranties of the Originators.
Each Originator, jointly and severally, represents and warrants
to, and agrees with, the Underwriters that:

                  (a) As of the date of the Underwriting Agreement and as of the
         Closing  Date,  the  representations  and  warranties  of  the  Sellers
         contained  in the  Underwriting  Agreement  were  and  will be true and
         accurate in all material respects.

                  (b)  As  of  the  Closing  Date,   each   consent,   approval,
         authorization  or order of, or filing with,  any court or  governmental
         agency or body  required to be obtained  or made by any  Originator  or
         their affiliates for the consummation of the transactions  contemplated
         by this  Agreement  shall  have  been  obtained,  except  as  otherwise
         provided in the Basic Documents with respect to the Mortgage Loans.

                  (c)      Each Originator has been duly incorporated and is
         validly existing as a corporation in good standing under the


<PAGE>



         laws of its jurisdiction of  incorporation  and each Originator is duly
         qualified as a foreign  corporation to transact business and is in good
         standing in each  jurisdiction  in which the  ownership or lease of its
         properties or the conduct of its business requires such  qualification.
         No  Originator  is  in  violation  of  its  organization   certificate,
         certificate  of   incorporation   or  by-laws  or  in  default  in  the
         performance  or observance of any  obligation,  agreement,  covenant or
         condition  contained in any  agreement or  instrument  to which it is a
         party or by which it or its  properties  are bound  which  would have a
         material adverse effect on the transactions  contemplated herein or any
         other Basic Document.  The execution,  delivery and performance of each
         Basic  Document and compliance  with the terms and  provisions  thereof
         will not,  subject to  obtaining  any  consents or  approvals as may be
         required  under the real estate  syndication,  securities or "blue sky"
         laws of various  jurisdictions,  result in a breach or violation of any
         of the terms and  provisions  of, or  constitute a default  under,  any
         statute,  any rule,  regulation or order of any governmental  agency or
         body or any court having  jurisdiction  over such  Originator or any of
         its respective  properties or any agreement or instrument to which such
         Originator is a party or by which such  Originator is bound or to which
         any  of  the  properties  of  such   Originator  is  subject,   or  the
         organization  certificate,  certificate of  incorporation or by-laws of
         such  Originator and each  Originator has corporate power to enter into
         each  Basic  Document  to which  it is a party  and to  consummate  the
         transactions contemplated hereby and thereby.

                  (d) This  Agreement  has been duly  authorized,  executed  and
         delivered by each Originator and constitutes a legal, valid and binding
         instrument  enforceable  against each Originator in accordance with its
         terms,  except as  enforcement  thereof  may be limited by  bankruptcy,
         insolvency,  reorganization,  moratorium  or other laws  relating to or
         affecting enforcement or creditors' rights generally.

                  (e) Each  Basic  Document,  when  executed  and  delivered  as
         contemplated  hereby  and  thereby,  will have  been  duly  authorized,
         executed and  delivered by each  Originator  party thereto and, when so
         executed and  delivered,  will  constitute  a legal,  valid and binding
         instrument  enforceable against each such Originator in accordance with
         its terms,  except as insolvency,  reorganization,  moratorium or other
         laws  relating  to  or  affecting   enforcement  of  creditors'  rights
         generally.

                  (f)      There are no actions, proceedings or
         investigations now pending against any Originator or, to the
         knowledge of the Originators, threatened against any
         Originator or (A) which are required to be disclosed in the


<PAGE>



         Registration  Statement,  other than those disclosed therein, or (B)(1)
         asserting the invalidity of any Basic Document or the Certificates, (2)
         seeking to prevent the issuance of the Certificates or the consummation
         of any of the  transactions  contemplated by the Basic  Documents,  (3)
         which might  materially  and adversely  affect the  performance  by any
         Originator of its obligations  under, or the validity or enforceability
         of, the Basic Documents or the  Certificates,  or (4) seeking to affect
         adversely  the federal  income tax  attributes of the  Certificates  as
         described  in  the  Prospectus   under  "Certain   Federal  Income  Tax
         Consequences."

                  (g) Any taxes,  fees and other  governmental  charges that are
         assessed  and  due in  connection  with  the  execution,  delivery  and
         issuance of this  Agreement  and each other Basic  Document  shall have
         been paid by the Originators at or prior to the Closing Date.

                  (h)  Each   Originator   possesses   all  material   licenses,
         certificates,  authorities or permits issued by the appropriate  state,
         federal  or  foreign  regulatory  agencies  or  bodies  deemed  by such
         Originator  to be  reasonably  necessary  to conduct the  business  now
         operated  by it and as  described  in the  Prospectus,  and none of the
         Originators  received notice of proceedings  relating to the revocation
         or modification of any such license,  certificate,  authority or permit
         which,  singly or in the  aggregate,  if the subject of an  unfavorable
         decision,  ruling or finding, would materially and adversely affect the
         conduct of the business,  operations,  financial condition or income of
         such  Originator.  The Servicer is (i) an approved  seller/servicer  of
         first and second mortgage loans for FNMA and FHLMC in good standing and
         (ii) a  mortgagee  approved  by the  secretary  of  Housing  and  Urban
         Development  pursuant to Sections 203 and 211 of the  National  Housing
         Act.

                  (i)      No Originator will be subject to registration as
         an "investment company" under the Investment Company Act of
         1940, as amended.

         3.       Certain Agreements of the Originators.  (a) Each
Originator, jointly and severally, covenants and agrees with the
Underwriter that the Originators will cause the Sellers to comply
with their obligations under Section 5 of the Underwriting
Agreement.

         (b) The  Originators  will pay, to the extent not paid by the  Sellers,
all  expenses  incident  to the  issuance  and sale of the  Offered  Securities,
including (i) the printing (or other reproducing) and filing of the Registration
Statement  as  originally  filed  and  of  each  amendment  thereto;   (ii)  the
reproducing of the Basic Documents; (iii) the preparation, issuance and delivery
of the certificates  for the Offered  Securities to the  Underwriters;  (iv) the



<PAGE>



fees  of  the  Depository  Trust  Company  in  connection  with  the  book-entry
registration of the Offered  Securities;  (v) the fees and  disbursements of (A)
the Trust's, the Seller's and the Originators' counsel and accountants,  (B) the
Insurer and its counsel,  (C) the Trustee and its counsel and (D) the  Custodian
and its counsel;  (vi) the  qualification of the Offered  Securities under state
securities laws, including filing fees and the fees and disbursements of counsel
for  the  Underwriters  in  connection  therewith  and in  connection  with  the
preparation of the Blue Sky Survey;  (vii) the fees and disbursements of Orrick,
Herrington  & Sutcliffe  LLP in  connection  with the  preparation  of the legal
opinion  described  in  Section  6(f)  of  the  Underwriting  Agreement  and  in
connection with the preparation of a legal opinion regarding the  enforceability
of the Basic  Documents  under New York law;  (viii) the printing (or  otherwise
reproducing)  and  delivery to the  Underwriters  of copies of the  Registration
Statement  as  originally  filed  and of  each  amendment  thereto,  and of each
preliminary  prospectus  and the  Prospectus  and any  amendments or supplements
thereto;  (ix) the reproducing and delivery to the Underwriters of copies of the
Blue Sky Survey,  and (x) the fees charged by the Rating Agencies for rating the
Offered Securities.

         (c) On or before the Closing  Date,  the  Originators  shall mark their
computer  records  relating to the Mortgage  Loans to show the Trust's  absolute
ownership  of the  Mortgage  Loans  as of  the  Cut-off  Date  (other  than  the
Representative's  Yield and amounts  received after the Cut-off Date),  and from
and after the Closing  Date the  Originators  shall take no action  inconsistent
with Trust's  ownership of such Mortgage  Loans,  other than as permitted by the
Pooling and Servicing Agreement.

         (d)  For a  period  of 30  days  from  the  date  hereof,  none  of the
Originators  will,  without  the  prior  written  consent  of the  Underwriters,
directly  or  indirectly,  offer,  sell or contract  to sell,  or  announce  the
offering  of,  in a public or  private  transaction,  any other  series of notes
secured by, or certificates  evidencing interests in, home equity mortgage loans
with similar terms as the Offered Securities.  Nothing herein shall be deemed to
limit or prohibit the  Originators  from selling whole  mortgage  loans to FNMA,
with or without the retention of servicing rights,  and, with the consent of the
Underwriters, which shall not be unreasonably withheld, the Originators may make
other sales of whole mortgage loans,  with or without the retention of servicing
rights.

         4.  Indemnification  and  Contribution.  (a) The  Originators  agree to
indemnify  and hold  harmless  the  Underwriters  and each  person,  if any, who
controls the Underwriters within the meaning of Section 15 of the Securities Act
from and against any and all loss, claim, damage or liability, joint or several,
or any action in  respect  thereof  (including,  but not  limited  to, any loss,
claim, damage, liability (or action relating to purchases and sales of the Class
A Certificates),  to which the  Underwriters or any such controlling  person may
become subject, under the Act or


<PAGE>



otherwise,  insofar as such loss, claim, damage,  liability or action arises out
of, or is based upon, (i) any untrue  statement or alleged untrue statement of a
material  fact  contained in the  Registration  Statement,  (ii) 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,  (iii) any untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in the
Prospectus or (iv) the omission or alleged  omission to state therein a material
fact required to be stated therein or necessary to make the statements  therein,
in the light of the circumstances under which they were made, not misleading and
shall reimburse the Underwriters and each such controlling  person promptly upon
demand for any legal or other expenses  reasonably  incurred by the Underwriters
or such  controlling  person in connection  with  investigating  or defending or
preparing to defend against any such loss, claim, damage, liability or action as
such expenses are incurred; provided, however, that the Originators shall not be
liable  in any  such  case to the  extent  that any such  loss,  claim,  damage,
liability  or action  arises out of, or is based upon,  any untrue  statement or
alleged untrue  statement or omission or alleged omission made in the Prospectus
or the  Registration  Statement in reliance upon and in conformity  with written
information  (including  the Derived  Information,  as defined in Section  4(d))
furnished to the  Originators by or on behalf of the  Underwriters  specifically
for inclusion  therein,  except  nothing herein shall relieve the Sellers of any
liability for any Seller-Provided Information that is not accurate and complete.
The  foregoing  indemnity  agreement is in addition to any  liability  which the
Originators may otherwise have to the Underwriters or any controlling  person of
any of the Underwriters.

         (b) Each  Underwriter  severally  agrees to indemnify and hold harmless
each  Originator,  each of its  directors,  each of its  officers who signed the
Registration  Statement,  and each person,  if any, who controls each Originator
within the  meaning of Section 15 of the Act  against  any and all loss,  claim,
damage or liability,  or any action in respect thereof, to which the Originators
or any such director,  officer or controlling  person may become subject,  under
the Act or otherwise,  insofar as such loss, claim, damage,  liability or action
arises out of, or is based  upon,  (i) any untrue  statement  or alleged  untrue
statement of a material fact contained in the Registration  Statement,  (ii) 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, (iii)
any untrue statement or alleged untrue statement of a material fact contained in
the  Prospectus  or (iv) the  omission or alleged  omission  to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein,  in the light of the  circumstances  under  which they were  made,  not
misleading,  but in each case only to the extent  that the untrue  statement  or
alleged  untrue  statement or omission or alleged  omission was made in reliance
upon and in conformity with written information furnished to the Originators


<PAGE>



by such Underwriter specifically for inclusion therein, and shall


<PAGE>


reimburse the Originators and any such director,  officer or controlling  person
for any legal or other expenses  reasonably  incurred by the  Originators or any
director,  officer or controlling  person in connection  with  investigating  or
defending or preparing to defend against any such loss, claim, damage, liability
or action as such expenses are incurred. The foregoing indemnity agreement is in
addition to any  liability  which the  Underwriters  may  otherwise  have to the
Originators or any such director, officer or controlling person.

         (c) Promptly after receipt by any indemnified  party under this Section
4 or notice of any claim or the  commencement  of any action,  such  indemnified
party  shall,  if a  claim  in  respect  thereof  is  to  be  made  against  any
indemnifying  party  under this  Section 4,  notify  the  indemnifying  party in
writing of the claim or the commencement of that action; provided, however, that
the  failure  to notify an  indemnifying  party  shall not  relieve  it from any
liability  which it may have  under  this  Section 4 except to the extent it has
been  materially  prejudiced  by such failure and,  provided  further,  that the
failure to notify any indemnifying party shall not relieve it from any liability
which it may have to any indemnified party otherwise than under this Section 4.

         If any such  claim or action  shall be brought  against an  indemnified
party,  and it shall notify the  indemnifying  party thereof,  the  indemnifying
party  shall be  entitled  to  participate  therein  and,  to the extent that it
wishes,  jointly with any other similarly notified indemnifying party, to assume
the defense  thereof with counsel  reasonably  satisfactory  to the  indemnified
party.  After notice from the indemnifying party to the indemnified party of its
election  to assume the  defense  of such claim or action,  except to the extent
provided in the next following  paragraph,  the indemnifying  party shall not be
liable to the  indemnified  party  under  this  Section 4 for any legal or other
expenses  subsequently  incurred by the indemnified party in connection with the
defense thereof other than reasonable costs of investigation.

         Any indemnified  party shall have the right to employ separate  counsel
in any such action and to participate in the defense  thereof,  but the fees and
expenses  of such  counsel  shall be at the  expense of such  indemnified  party
unless:  (i) the  employment  thereof has been  specifically  authorized  by the
indemnifying  party in  writing;  (ii) such  indemnified  party  shall have been
advised by such counsel that there may be one or more legal  defenses  available
to it  which  are  different  from  or  additional  to  those  available  to the
indemnifying  party  and  in the  reasonable  judgment  of  such  counsel  it is
advisable for such indemnified  party to employ separate  counsel;  or (iii) the
indemnifying  party has failed to assume the  defense of such  action and employ
counsel reasonably satisfactory to the indemnified party, in which case, if such
indemnified  party notifies the indemnifying  party in writing that it elects to
employ separate counsel at the expense of the indemnifying party,
the  indemnifying  party  shall not have the right to assume the defense of such
action on behalf of such indemnified  party, it being understood,  however,  the
indemnifying party shall not, in connection with any one such action or separate
but substantially  similar or related actions in the same  jurisdiction  arising
out of the  same  general  allegations  or  circumstances,  be  liable  for  the
reasonable  fees and  expenses of more than one separate  firm of attorneys  (in
addition to local counsel) at any time for all such indemnified  parties,  which
firm shall be  designated  in writing by the  Underwriters,  if the  indemnified
parties  under  this  Section  4  consist  of  the  Underwriters  or  any of its
controlling persons, or by the Originator, if the indemnified parties under this
Section 4  consist  of the  Originators  or any of the  Originators'  directors,
officers or controlling persons.

         Each  indemnified  party,  as a condition of the  indemnity  agreements
contained in Section 4(a) and (b),  shall use its best efforts to cooperate with
the  indemnifying  party  in the  defense  of  any  such  action  or  claim.  No
indemnifying  party  shall be  liable  for any  settlement  of any  such  action
effected  without its written  consent (which consent shall not be  unreasonably
withheld),  but if  settled  with  its  written  consent  or if there be a final
judgment for the plaintiff in any such action,  the indemnifying party agrees to
indemnify and hold harmless any  indemnified  party from and against any loss or
liability by reason of such settlement or judgment.

         (d) Each  Underwriter  agrees to provide the Originators with a copy of
any Derived  Information  (as  defined in Section  4(g) below) no later than the
date  preceding the date such Derived  Information  is required to be filed with
the Commission on Form 8-K pursuant to the PSA Letters.

         (e)  Each  Underwriter  severally  agrees,   assuming  all  information
provided by the  Originators is accurate and complete in all material  respects,
to  indemnify  and  hold  harmless  the  Originators,  each of the  Originator's
officers and directors and each person who controls the  Originators  within the
meaning of Section 15 of the Act against any and all losses,  claims, damages or
liabilities, joint or several, to which they may become subject under the Act or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof)  arise  out of or are based  upon any  untrue  statement  of a
material fact contained in the Derived Information provided by such Underwriter,
or arise out of or are based  upon the  omission  or alleged  omission  to state
therein a material fact  required to be stated  therein or necessary to make the
statements  therein,  in the light of the  circumstances  under  which they were
made, not misleading,  and agrees to reimburse each such  indemnified  party for
any legal or other expenses  reasonably incurred by him, her or it in connection
with  investigating  or defending  or preparing to defend any such loss,  claim,
damage, liability or action as such expenses are incurred. The obligations of an
Underwriter  under this Section 4(e) shall be in addition to any liability which
such Underwriter may otherwise have.

         The procedures set forth in Section 4(c) shall be equally applicable to
this Section 4(e).

         (f) If the indemnification provided for in this Section 4 shall for any
reason be unavailable to or insufficient  to hold harmless an indemnified  party
under Section 4(a) or (b) in respect of any loss, claim, damage or liability, or
any action in respect thereof, referred to therein, then each indemnifying party
shall, in lieu of indemnifying such indemnified party,  contribute to the amount
paid or  payable  by such  indemnified  party as a result of such  loss,  claim,
damage or liability,  or action in respect  thereof,  (i) in such  proportion as
shall  be  appropriate  to  reflect  the  relative   benefits  received  by  the
Originators on the one hand and the  Underwriters on the other from the offering
of the Class A  Certificates  or (ii) if the  allocation  provided by clause (i)
above is not permitted by applicable law or if the  indemnified  party failed to
give  the  notice  required  under  Section  4(c),  in  such  proportion  as  is
appropriate to reflect not only the relative  benefits referred to in clause (i)
above but also the relative  fault of the  Underwriters  on the one hand and the
Originators  on the other with  respect to the  statements  or  omissions  which
resulted in such loss, claim, damage or liability, or action in respect thereof,
as well as any other relevant equitable considerations.

         The relative  benefits of the Underwriters and the Originators shall be
deemed to be in such  proportion  as the total net  proceeds  from the  offering
(before  deducting  expenses)  received  by the  Originators  bear to the  total
underwriting  discounts received by each of the Underwriters as set forth on the
cover page of the Prospectus.

         The relative fault of the  Underwriters  and the  Originators  shall be
determined by reference to whether the untrue or alleged  untrue  statement of a
material  fact or omission or alleged  omission to state a material fact relates
to information supplied by the Originators or by the Underwriters, the intent of
the parties and their relative knowledge,  access to information and opportunity
to  correct  or  prevent  such   statement  or  omission  and  other   equitable
considerations.

         The  Originators and the  Underwriters  agree that it would not be just
and  equitable  if  contributions  pursuant  to  this  Section  4(f)  were to be
determined by pro rata allocation (even if the Underwriters  were treated as one
entity for such  purposes) or by any other method of  allocation  which does not
take into account the equitable  considerations  referred to herein.  The amount
paid or payable by an indemnified party as a result of the loss,  claim,  damage
or liability,  or action in respect  thereof,  referred to above in this Section
4(f) shall be deemed to include, for purposes of this Section 4(f), any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim.

         In no case  shall  any  Underwriter  (except  (x) with  respect  to any
Derived Information incorporated by reference into the Registration Statement or
Prospectus at the request of such Underwriter (i) which had not been approved by
the  Originators  for use by the  Underwriters or (ii) for which the Originators
have not  received a letter  from  Arthur  Andersen & Co. in form and  substance
satisfactory  to them and (y) as may be  provided  in any  agreement  among  the
Underwriters   relating  to  the  offering  of  the  Class  A  Certificates)  be
responsible  for any amount (not including the fees and expenses of its counsel)
in excess of the total  underwriting  discounts  received by such Underwriter as
set forth on the cover page of the  Prospectus.  No person  guilty of fraudulent
misrepresentation  (within  the  meaning of  Section  11(f) of the Act) shall be
entitled to  contribution  from any person who was not guilty of such fraudulent
misrepresentation.

         (g) For  purposes of this  Section 4, as to each  Underwriter  the term
"Derived  Information" means such portion, if any, of the information  delivered
to the Originators by such Underwriter  pursuant to Section 4(d) for filing with
the Commission on Form 8-K as:

                    (i)    is not contained in the Prospectus without taking
         into account information incorporated therein by reference;

                   (ii)    does not constitute Originator-Provided
         Information (as defined below); and

                  (iii) is of the type of information  defined as "computational
         materials,"  "structural  term sheets" or "collateral  term sheets" (as
         each term is  defined in the  No-Action  letters  addressed  to Kidder,
         Peabody  Acceptance  Corporation  I, et al. and the  Public  Securities
         Association dated May 20, 1994 and February 17, 1995, respectively).


"Originator-Provided  Information"  means any  computer  tape  furnished  to the
Underwriters by the Originators concerning the assets comprising the Trust.

         (h) The Underwriters confirm that the information set forth in the last
paragraph on the cover page of the Prospectus and in the third  paragraph  under
the caption  "Underwriting" in the Prospectus is correct,  and together with the
Derived  Information,  constitutes the only information  furnished in writing to
the Originators by or on behalf of the  Underwriters  specifically for inclusion
in the Registration Statement and the Prospectus.

                           (i)  Each   Underwriter   severally   represents  and
         warrants  to, and  covenants  with,  the  Originators  that all Derived
         Information  provided to the Originators pursuant to this Section 4, as
         of the date such  information  is so  provided  and as of the date such
         information is filed by the  Originators  with the Commission  will not
         include any untrue  statement of a material  fact,  when  considered in
         conjunction
         with the  Prospectus,  and will not omit to state  any  material  facts
         necessary,  when considered in conjunction with the Prospectus, to make
         the statements  contained  therein,  in the light of the  circumstances
         under which they were made, not misleading.

                   (ii) Each Underwriter  severally  further  covenants with the
         Originators that if any Derived Information  required to be provided to
         the  Originators  pursuant to Section 4(d) is determined to contain any
         information that is inaccurate or misleading, such Underwriter (whether
         or not such  Derived  Information  was provided to the  Originators  or
         filed by the Originators  with the Commission)  shall promptly  prepare
         and deliver to the  Originators  and each  prospective  investor  which
         received such Derived Information  corrected Derived  Information.  All
         information  provided to the Originators  pursuant to this Section 4(i)
         shall be provided  within the time  periods  set forth in Section  4(d)
         hereof.

                  (iii)   Each   Underwriter   severally   covenants   with  the
         Originators that all Derived Information delivered by it to prospective
         investors  shall  contain a legend  satisfactory  in  substance  to the
         Sellers.

         (j)  Notwithstanding  any  other  provision  herein,  each  Underwriter
severally  agrees to pay all costs and expenses of the  Originators  incurred in
connection  with (i) the filing by the  Originators  of any Derived  Information
with  the  Commission  and (ii)  any  action  by the  Originators  against  such
Underwriter to enforce any of its rights set forth in this Section 4, including,
without limitation, legal fees and expenses.

         5. Survival of Certain Representations and Obligations.  The respective
indemnities,  agreements,  representations,  warranties and other  statements of
each Originator and their respective  officers and of the Underwriters set forth
in or made pursuant  hereto will remain in full force and effect,  regardless of
any investigation,  or statement as to the results thereof, made by or on behalf
of  the   Underwriters   or  any   Originator   or  any  of   their   respective
representatives,  officers or  directors  or any  controlling  person,  and will
survive delivery of and payment for the Class A Certificates.  If for any reason
the purchase of the Class A Certificates by the Underwriters is not consummated,
the  Originators  shall  remain  responsible  for  the  expenses  to be  paid or
reimbursed by the  Originators  pursuant to Section 3 hereof and the  respective
obligations of the Originators and the Underwriters pursuant to Section 4 hereof
shall  remain in effect.  If the  purchase  of the Class A  Certificates  by the
Underwriters  is not  consummated  for any reason  other than solely  because of
Section 8 of the Underwriting Agreement or the occurrence of any event specified
in clauses (iii), (iv) or (v) of Section 6(c) of the Underwriting Agreement, the
Originators  will  reimburse the  Underwriters  for all  out-of-pocket  expenses
(including fees and  disbursements  of counsel)  reasonably  incurred by them in
connection with the offering of the Class A Certificates. If the
purchase of the Class A  Certificates  by the  Underwriters  is not  consummated
solely because of Section 8 of the  Underwriting  Agreement or the occurrence of
any  event  specified  in  clauses  (iii),  (iv) or (v) of  Section  6(c) of the
Underwriting  Agreement,  the  Originators  shall  have  no  such  reimbursement
obligation.

         6.       Notices.  All communications hereunder will be in
writing and, if sent to Prudential Securities Incorporated, will
be mailed delivered or telegraphed and confirmed to it at
Prudential Securities Incorporated, One New York Plaza, New York,
New York 10292; if sent to Lehman Brothers Inc., will be mailed,
delivered or telegraphed and confirmed to it at Lehman Brothers
Inc., Three World Financial Center, 12th Floor, New York, New
York 10285;  or if sent to the Originators, will be mailed,
delivered or telegraphed and confirmed to them c/o EquiCredit
Corporation of America, 10401 Deerwood Park Blvd., Jacksonville,
Florida 32256, Attention:  Chief Financial Officer.

         7.       Successors.  This Agreement will inure to the benefit
of and be binding upon the parties hereto and their respective
successors and the officers and directors and controlling persons
referred to in Section 4 hereof, and no other person will have
any right or obligations hereunder.

         8.       Counterparts.  This Agreement may be executed in any
number of counterparts, each of which shall be deemed to be an
original, but all such counterparts shall together constitute one
and the same Agreement.

         9.       Applicable Law and Time.  This Agreement shall be
governed by, and construed in accordance with, the laws of the
State of New York.  Unless otherwise set forth herein, specified
times of day refer to New York City time.

         10.  Entire  Agreement.  This  Agreement  (including  the  exhibits and
schedules hereto) constitutes the entire agreement and understanding between the
parties  hereto  with  respect  to the  subject  matter  of this  Agreement  and
supersedes all prior  agreements or  understandings,  written or oral, among the
parties with respect to the subject matter of this Agreement.



<PAGE>


         If the  foregoing  is in  accordance  with  your  understanding  of our
agreement,  kindly  sign  and  return  to us  one of  the  counterparts  hereof,
whereupon it will become a binding  agreement  between the  Originators  and the
Underwriters in accordance with its terms.




                                   Very truly yours,

                                   ORIGINATORS

                                   EQUICREDIT CORPORATION OF AMERICA
                                   EQUICREDIT CORPORATION/ALA. & MISS.
                                   CALIFORNIA/EQUICREDIT CORPORATION
                                   EQUICREDIT CORPORATION OF IN.
                                   EQUICREDIT CORPORATION OF PA.
                                   EQUICREDIT CORPORATION OF SC.


                                   By:_____________________________
                                   Name: Terence G. Vane, Jr.
                                   Title: Senior Vice President


The foregoing  Representations Letter is hereby confirmed and accepted as of the
date first above written.



PRUDENTIAL SECURITIES INCORPORATED

LEHMAN BROTHERS INC.



By: PRUDENTIAL SECURITIES INCORPORATED
    as Representative of the
    Underwriters




By:____________________________
   Name:   Mary Alice Kohs
   Title:  Vice President

                                                                  EXECUTION COPY














                         POOLING AND SERVICING AGREEMENT
                          Dated as of September 1, 1997


                          EQCC RECEIVABLES CORPORATION
                          EQCC ASSET BACKED CORPORATION
                                  (Depositors)


                                       and


                        EQUICREDIT CORPORATION OF AMERICA
                          (Representative and Servicer)


                                       and


                         U.S. BANK NATIONAL ASSOCIATION
                                    (Trustee)



                  EQUICREDIT FUNDING ASSET BACKED CERTIFICATES,
                                  Series 1997-B
<PAGE>
<TABLE>
<CAPTION>
                                              TABLE OF CONTENTS
<S>                                                                                                            <C>

                                                                                                               Page

                                                 ARTICLE I

                                                DEFINITIONS

         Account  ..............................................................................................  3
         Account Party..........................................................................................  3
         Accrual Period.........................................................................................  3
         Adjustable Rate Carry-Forward Amount...................................................................  3
         Adjustable Rate Certificates...........................................................................  3
         Adjustable Rate Certificateholder......................................................................  3
         Adjustable Rate Group..................................................................................  4
         Adjustable Rate Interest Remittance Amount.............................................................  4
         Adjustable Rate Principal Balance......................................................................  4
         Adjustable Rate Principal Remittance Amount............................................................  4
         Adjustable Rate Remittance Amount......................................................................  4
         Advance  ..............................................................................................  4
         Affiliate..............................................................................................  4
         Agreement..............................................................................................  4
         Assignment of Beneficial Interest......................................................................  4
         Assignment of Mortgage.................................................................................  5
         Authorized Denominations...............................................................................  5
         Available Payment Amount...............................................................................  5
         Bankruptcy Loan........................................................................................  5
         Base Spread Account Requirement........................................................................  5
         Base Spread Account Requirement Trigger Event..........................................................  6
         Basic Documents........................................................................................  6
         Basic Principal Amount.................................................................................  6
         Book-Entry Certificates................................................................................  6
         Business Day...........................................................................................  6
         Certificate............................................................................................  7
         Certificate Depository Agreement.......................................................................  7
         Certificate Insurance Policy...........................................................................  7
         Certificate Insurer....................................................................................  7
         Certificate Owner......................................................................................  7
         Certificate Register...................................................................................  7
         Certificateholder or Holder............................................................................  7
         Class    ..............................................................................................  8
         Class A-1 Certificate..................................................................................  8
         Class A-2 Certificate..................................................................................  8
         Class A-3 Certificate..................................................................................  8
         Class A-4 Certificate..................................................................................  8
         Class A-5 Certificate..................................................................................  8
         Class A-6 Certificate..................................................................................  8
         Class A-7 Certificate..................................................................................  8
         Class A-8 Certificate..................................................................................  8
         Class A Certificateholder..............................................................................  8
         Class A Certificates...................................................................................  8
         Class A-8 LIBOR Rate...................................................................................  8
         Class A-7 Lockout Percentage...........................................................................  9
         Class A-7 Lockout Pro Rata Remittance Amount...........................................................  9


<PAGE>



         Class A-7 Lockout Remittance Amount....................................................................  9
         Class A-1 Pass-Through Rate............................................................................  9
         Class A-2 Pass-Through Rate............................................................................  9
         Class A-3 Pass-Through Rate............................................................................  9
         Class A-4 Pass-Through Rate............................................................................  9
         Class A-5 Pass-Through Rate............................................................................  9
         Class A-6 Pass-Through Rate............................................................................  9
         Class A-7 Pass-Through Rate............................................................................  9
         Class A-8 Pass-Through Rate............................................................................  9
         Class A Pool Factor.................................................................................... 10
         Class A-1 Principal Balance............................................................................ 10
         Class A-2 Principal Balance............................................................................ 10
         Class A-3 Principal Balance............................................................................ 10
         Class A-4 Principal Balance............................................................................ 10
         Class A-5 Principal Balance............................................................................ 10
         Class A-6 Principal Balance............................................................................ 10
         Class A-7 Principal Balance............................................................................ 11
         Class A-8 Principal Balance............................................................................ 11
         Class A Remittance Amount.............................................................................. 11
         Class R Certificate.................................................................................... 11
         Class R Certificateholder.............................................................................. 11
         Closing Date........................................................................................... 11
         Code     .............................................................................................. 11
         Collection Account..................................................................................... 11
         Combined Loan-To-Value Ratio or CLTV................................................................... 11
         Commission............................................................................................. 11
         Corporate Trust Office................................................................................. 12
         Cross-over Date........................................................................................ 12
         Cumulative Excess Spread Receipts...................................................................... 12
         Cumulative Losses...................................................................................... 12
         Current CLTV........................................................................................... 12
         Curtailment............................................................................................ 12
         Custodial Agreement.................................................................................... 12
         Custodian.............................................................................................. 12
         Cut-off Date........................................................................................... 12
         Default  .............................................................................................. 13
         Definitive Certificates................................................................................ 13
         Deleted Mortgage Loan.................................................................................. 13
         Depositor.............................................................................................. 13
         Depository............................................................................................. 13
         Depository Participant................................................................................. 13
         Destroyed Mortgage Note................................................................................ 13
         Destroyed Mortgage Note Affidavit...................................................................... 13
         Determination Date..................................................................................... 13
         Disqualified Organization.............................................................................. 13
         Draw Amount............................................................................................ 14
         Due Date .............................................................................................. 14
         Due Period............................................................................................. 14
         Eligible Account....................................................................................... 14
         Event of Nonpayment.................................................................................... 14
         Excess Proceeds........................................................................................ 15
         Excess Spread.......................................................................................... 15
         Exchange Act........................................................................................... 15
         FDIC     .............................................................................................. 15


<PAGE>



         FHLMC    .............................................................................................. 15
         Fidelity Bond.......................................................................................... 15
         Final Scheduled Payment Date........................................................................... 15
         First Lien............................................................................................. 16
         Fixed Rate Carry-Forward Amount........................................................................ 16
         Fixed Rate Certificateholder........................................................................... 16
         Fixed Rate Certificates................................................................................ 16
         Fixed Rate Group....................................................................................... 16
         Fixed Rate Interest Remittance Amount.................................................................. 16
         Fixed Rate Principal Balance........................................................................... 16
         Fixed Rate Principal Remittance Amount................................................................. 17
         Fixed Rate Remittance Amount........................................................................... 17
         FNMA     .............................................................................................. 17
         Holder   .............................................................................................. 17
         Home Equity Loan Ratio................................................................................. 17
         IBCA     .............................................................................................. 17
         Illinois Land Trust.................................................................................... 17
         Increased LC Costs..................................................................................... 17
         Independent............................................................................................ 18
         Insurance Account...................................................................................... 19
         Insurance Proceeds..................................................................................... 19
         Insured Payment........................................................................................ 19
         LC Obligation:......................................................................................... 20
         Latest Maturity Date................................................................................... 20
         Letter of Credit....................................................................................... 20
         Letter of Credit Bank.................................................................................. 20
         Letter of Credit Fee Account........................................................................... 20
         Letter of Credit Fee Amount............................................................................ 20
         Letter of Credit Proceeds Sub-Account.................................................................. 20
         LIBOR    .............................................................................................. 20
         LIBOR Determination Date............................................................................... 20
         Lien     .............................................................................................. 20
         Liquidated Mortgage Loan............................................................................... 21
         Liquidation Proceeds................................................................................... 21
         Majority in Aggregate Voting Interest.................................................................. 21
         Monthly Excess Spread Amount........................................................................... 21
         Monthly Payment........................................................................................ 21
         Monthly Premium........................................................................................ 21
         Moody's  .............................................................................................. 21
         Mortgage .............................................................................................. 21
         Mortgage File.......................................................................................... 21
         Mortgage Impairment Insurance Policy................................................................... 21
         Mortgage Interest Rate................................................................................. 21
         Mortgage Loan.......................................................................................... 22
         Mortgage Loan Group.................................................................................... 22
         Mortgage Loan Losses................................................................................... 22
         Mortgage Loan Schedule................................................................................. 22
         Mortgage Note.......................................................................................... 23
         Mortgage Pool.......................................................................................... 23
         Mortgaged Property..................................................................................... 23
         Mortgaged Property State............................................................................... 23
         Mortgagor.............................................................................................. 23
         Net Funds Cap Rate..................................................................................... 23
         Net Liquidation Proceeds............................................................................... 23


<PAGE>



         Net Spread Account Excess.............................................................................. 23
         Nondisqualification Opinion............................................................................ 23
         Nonrecoverable Advances................................................................................ 23
         Non-United States Person............................................................................... 24
         Officer's Certificate.................................................................................. 24
         Opinion of Counsel..................................................................................... 24
         Optional Purchase Date................................................................................. 24
         Original Class A-1 Principal Balance................................................................... 24
         Original Class A-2 Principal Balance................................................................... 24
         Original Class A-3 Principal Balance................................................................... 24
         Original Class A-4 Principal Balance................................................................... 24
         Original Class A-5 Principal Balance................................................................... 24
         Original Class A-6 Principal Balance................................................................... 24
         Original Class A-7 Principal Balance................................................................... 24
         Original Class A-8 Principal Balance................................................................... 24
         Original Pool Principal Balance........................................................................ 24
         Originator............................................................................................. 24
         Owner-Occupied Mortgaged Property...................................................................... 25
         Pass-Through Rate...................................................................................... 25
         Payment Date........................................................................................... 25
         Percentage Interest.................................................................................... 25
         Performance Default.................................................................................... 25
         Permitted Instruments.................................................................................. 25
         Permitted Transferee................................................................................... 27
         Person   .............................................................................................. 27
         Plan     .............................................................................................. 27
         Pool Factor............................................................................................ 27
         Pool Principal Balance................................................................................. 27
         Pre-Plan Interest...................................................................................... 27
         Pre-Plan Interest Payments............................................................................. 27
         Principal and Interest Account......................................................................... 27
         Principal Balance...................................................................................... 27
         Principal Prepayment................................................................................... 28
         Proceeding............................................................................................. 28
         Projected Excess Spread................................................................................ 28
         Prospectus............................................................................................. 28
         Qualified Substitute Mortgage Loan..................................................................... 28
         Rating Agencies........................................................................................ 28
         Reassignment of Assignment of Beneficial Interest...................................................... 29
         Record Date............................................................................................ 29
         Recordation Trigger.................................................................................... 29
         Reference Banks........................................................................................ 29
         Registered Holder...................................................................................... 29
         Reimbursable Amounts................................................................................... 29
         Released Mortgaged Property Proceeds................................................................... 29
         Remainder Excess Spread Amount......................................................................... 30
         REMIC    .............................................................................................. 30
         REMIC Provisions....................................................................................... 30
         Remittance Report...................................................................................... 30
         REO Disposition........................................................................................ 30
         REO Property........................................................................................... 30
         Representative......................................................................................... 30
         Representative's Yield................................................................................. 30
         Residential Dwelling................................................................................... 30


<PAGE>



         Responsible Officer.................................................................................... 30
         Rule of 78s Method..................................................................................... 31
         Rule of 78s Mortgage Loan.............................................................................. 31
         Series   .............................................................................................. 31
         Servicer .............................................................................................. 31
         Servicer Default....................................................................................... 31
         Servicer Employees..................................................................................... 31
         Servicing Advances..................................................................................... 32
         Servicing Compensation................................................................................. 32
         Servicing Fee.......................................................................................... 32
         Servicing Officer...................................................................................... 32
         Specified Spread Account Requirement................................................................... 33
         Spread Account......................................................................................... 33
         Spread Account Amount.................................................................................. 33
         Spread Account Excess:................................................................................. 33
         S&P      .............................................................................................. 33
         Startup Day............................................................................................ 33
         Subordinated Amount.................................................................................... 33
         Subservicer............................................................................................ 35
         Subservicing Agreement................................................................................. 35
         Substitution Adjustment................................................................................ 35
         Tax Matters Person..................................................................................... 36
         Termination Price...................................................................................... 36
         Transfer Agreement..................................................................................... 36
         Trust    .............................................................................................. 36
         Trust Fund............................................................................................. 36
         Trustee  .............................................................................................. 36
         Trust REMIC............................................................................................ 36
         UCC      .............................................................................................. 36
         United States Person................................................................................... 36

                                                    ARTICLE II

                                          CONVEYANCE OF THE TRUST ASSETS

         Section 2.01               Sale and Conveyance of Trust Assets;
                                    Priority and Subordination of Ownership
                                    Interests................................................................... 37
         Section 2.02               Possession of Mortgage Files................................................ 38
         Section 2.03               Books and Records........................................................... 38
         Section 2.04               Delivery of Mortgage Loan Documents......................................... 39
         Section 2.05               [Reserved].................................................................. 42
         Section 2.06               Acceptance by Trustee of the Trust Fund;
                                    Certain Substitutions; Certification by
                                    Trustee..................................................................... 42
         Section 2.07               REMIC ...................................................................... 45
         Section 2.08               Execution of Certificates................................................... 51
         Section 2.09               Application of Principal and Interest....................................... 51

                                                    ARTICLE III

                                          REPRESENTATIONS AND WARRANTIES

         Section 3.01               Representations of the Servicer and the


<PAGE>



                                    Depositors.................................................................. 51
         Section 3.02               Assignment of Transfer Agreement;
                                    Representations and Warranties as to the
                                    Individual Mortgage Loans and the
                                    Mortgage Pool............................................................... 56
         Section 3.03               Purchase and Substitution................................................... 68

                                                    ARTICLE IV

                                                 THE CERTIFICATES

         Section 4.01               The Certificates............................................................ 71
         Section 4.02               Registration of Transfer and Exchange of
                                    Certificates................................................................ 73
         Section 4.03               Mutilated, Destroyed, Lost or Stolen
                                    Certificates................................................................ 77
         Section 4.04               Persons Deemed Owners....................................................... 77
         Section 4.05               Determination of LIBOR...................................................... 77

                                                     ARTICLE V

                                ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

         Section 5.01               Duties of the Servicer...................................................... 78
         Section 5.02               Liquidation of Mortgage Loans............................................... 81
         Section 5.03               Establishment of Principal and Interest
                                    Accounts; Deposits in Principal and
                                    Interest Accounts........................................................... 82
         Section 5.04               Permitted Withdrawals From the Principal
                                    and Interest Account........................................................ 84
         Section 5.05               Payment of Taxes, Insurance and Other
                                    Charges..................................................................... 86
         Section 5.06               Transfer of Accounts; Monthly Statements
                                     ........................................................................... 87
         Section 5.07               Maintenance of Hazard Insurance............................................. 87
         Section 5.08               Maintenance of Mortgage Impairment
                                    Insurance Policy............................................................ 88
         Section 5.09               Fidelity Bond............................................................... 89
         Section 5.10               Title, Management and Disposition of REO
                                    Property.................................................................... 89
         Section 5.11               Collection of Certain Mortgage Loan
                                    Payments.................................................................... 91
         Section 5.12               Access to Certain Documentation and
                                    Information Regarding the Mortgage Loans
                                     ........................................................................... 92
         Section 5.13               Superior Liens.............................................................. 92

                                                    ARTICLE VI

                                        PAYMENTS TO THE CERTIFICATEHOLDERS

         Section 6.01               Establishment of Collection Account;
                                    Deposit in Collection Account............................................... 93
         Section 6.02               Permitted Withdrawals from Collection


<PAGE>



                                    Account..................................................................... 93
         Section 6.03               Establishment of Insurance Account:
                                    Deposits in Insurance Account: Permitted
                                    Withdrawals from Insurance Account.......................................... 94
         Section 6.04               Investment of Accounts...................................................... 95
         Section 6.05               Priority and Subordination of
                                    Distributions............................................................... 97
         Section 6.06               Certificate Insurer Default.................................................101
         Section 6.07               Statements..................................................................101
         Section 6.08               Advances by the Servicer....................................................106
         Section 6.09               Establishment of Spread Account;
                                    Deposits in Spread Account; Permitted
                                    Withdrawals from Spread Account.............................................106
         Section 6.10               Establishment of Letter of Credit Fee
                                    Account; Deposits in Letter of Credit
                                    Fee Account; Permitted Withdrawals from
                                    Letter of Credit Fee Account................................................110
         Section 6.11               Letters of Credit...........................................................111

                                                    ARTICLE VII

                                           GENERAL SERVICING PROCEDURES

         Section 7.01               Assumption Agreements.......................................................114
         Section 7.02               Satisfaction of Mortgages and Release of
                                    Mortgage Files..............................................................115
         Section 7.03               Servicing Compensation......................................................117
         Section 7.04               Annual Statement as to Compliance...........................................117
         Section 7.05               Annual Independent Public Accountants'
                                    Servicing Report............................................................118
         Section 7.06               Right to Examine Servicer Records...........................................118
         Section 7.07               Reports to the Trustee; Principal and
                                    Interest Account Statements.................................................118

                                                   ARTICLE VIII

                                        REPORTS TO BE PROVIDED BY SERVICER

         Section 8.01               Financial Statements........................................................119

                                                    ARTICLE IX

                                                   THE SERVICER

         Section 9.01               Indemnification; Third Party Claims.........................................119
         Section 9.02               Merger or Consolidation of the Servicer.....................................120
         Section 9.03               Limitation on Liability of the Servicer
                                    and Others..................................................................120
         Section 9.04               Servicer Not to Resign......................................................121
         Section 9.05               Removal of Servicer.........................................................121

                                                     ARTICLE X

                                                 SERVICER DEFAULT


<PAGE>



         Section 10.01              Servicer Default............................................................121
         Section 10.02              Trustee to Act; Appointment of Successor
                                    Servicer....................................................................125
         Section 10.03              Waiver of Defaults..........................................................127
         Section 10.04              Control by Majority in Aggregate Voting
                                    Interest....................................................................128

                                                    ARTICLE XI

                                                    TERMINATION

         Section 11.01              Termination.................................................................128
         Section 11.02              Additional Termination Requirements.........................................130
         Section 11.03              Accounting Upon Termination of Servicer.....................................131
         Section 11.04              Representative's Right to
                                    Representative's Yield Absolute.............................................132
         Section 11.05              Termination Upon Loss of REMIC Status.......................................132

                                                    ARTICLE XII

                                                    THE TRUSTEE

         Section 12.01              Duties of Trustee...........................................................133
         Section 12.02              Certain Matters Affecting the Trustee.......................................136
         Section 12.03              Trustee Not Liable for Certificates or
                                    Mortgage Loans..............................................................137
         Section 12.04              Trustee May Own Certificates................................................138
         Section 12.05              Servicer to Pay Trustee's Fees and
                                    Expenses....................................................................138
         Section 12.06              Eligibility Requirements for Trustee........................................139
         Section 12.07              Resignation and Removal of the Trustee......................................139
         Section 12.08              Successor Trustee...........................................................141
         Section 12.09              Merger or Consolidation of Trustee..........................................141
         Section 12.10              Appointment of Co-Trustee or Separate
                                    Trustee.....................................................................141
         Section 12.11              [Reserved]..................................................................143
         Section 12.12              Appointment of Custodians...................................................143
         Section 12.13              Protection of Trust Fund....................................................143

                                                   ARTICLE XIII

                                             MISCELLANEOUS PROVISIONS

         Section 13.01              The Certificate Insurer.....................................................144
         Section 13.02              Amendment...................................................................144
         Section 13.03              Recordation of Agreement....................................................146
         Section 13.04              Duration of Agreement.......................................................146
         Section 13.05              Governing Law...............................................................146
         Section 13.06              Notices.....................................................................146
         Section 13.07              Severability of Provisions..................................................147
         Section 13.08              No Partnership..............................................................147
         Section 13.09              Counterparts................................................................147
         Section 13.10              Successors and Assigns......................................................147
         Section 13.11              Headings....................................................................148


<PAGE>



         Section 13.12              Limitation of Liability of Trustee..........................................148
         Section 13.13              Limitations on Rights of Others.............................................148
         Section 13.14              No Petition.................................................................148


</TABLE>
<PAGE>
                                    EXHIBITS

EXHIBIT A              -     Contents of Mortgage File
EXHIBIT B-1            -     Form of Class A Certificate
EXHIBIT B-2            -     Form of Class R Certificate
EXHIBIT C              -     Certificate Depository Agreement
EXHIBIT D              -     Mortgage Loan Schedule
EXHIBIT E              -     Form of Trustee Initial Certification
EXHIBIT F-1            -     Form of Trustee Interim Certification
EXHIBIT F-2            -     Form of Trustee Final Certification
EXHIBIT G              -     List of Bankruptcy Loans
EXHIBIT H              -     Form of Delinquency Report
EXHIBIT I              -     Certificate Insurance Policy
EXHIBIT J              -     [Reserved]
EXHIBIT K              -     List of Originators
EXHIBIT L-1            -     Certification for Transfers Made Other Than
                             Pursuant to Rule 144A
EXHIBIT L-2            -     Certification for Transfers Made Pursuant to Rule
                             144A
EXHIBIT M-1            -     Form of Transfer Affidavit
EXHIBIT M-2            -     Form of Transferee's Letter
EXHIBIT N              -     Form of Custodial Agreement
EXHIBIT O              -     Form of Liquidation Report
EXHIBIT P              -     Principal and Interest Account Letter Agreement
EXHIBIT Q              -     Form of Notice of Event of Nonpayment
EXHIBIT R              -     Monthly Information Delivered by Servicer
EXHIBIT S              -     List of Delinquent Loans
EXHIBIT T              -     Schedule of Mortgage Loans subject to the Home
                             Ownership and Equity Protection Act of 1994
EXHIBIT U              -     Destroyed Mortgage Note Affidavit
EXHIBIT V              -     Reserved
EXHIBIT W              -     Schedule of Mortgage Loans that do not have Title
                             Insurance Policies


<PAGE>




                         POOLING AND SERVICING AGREEMENT


         This  Pooling and  Servicing  Agreement,  dated as of September 1, 1997
(the  "Agreement"),  is by and  among  EQUICREDIT  CORPORATION  OF  AMERICA,  as
representative  (the  "Representative")  and as servicer (the "Servicer"),  EQCC
RECEIVABLES  CORPORATION and EQCC ASSET BACKED  CORPORATION  (collectively,  the
"Depositors") and U.S. BANK NATIONAL ASSOCIATION, as trustee (the "Trustee"):


                                               PRELIMINARY STATEMENT

         In order to transfer  certain Mortgage Loans from the Depositors to the
Trustee for the benefit of the  Certificateholders  and the Certificate Insurer,
as their  interests  may appear,  and to  facilitate  the  servicing  of certain
Mortgage  Loans  by the  Servicer,  the  Representative,  the  Servicer  and the
Depositors are entering into this Agreement with the Trustee. The Depositors are
transferring  the  Mortgage  Loans  to  the  Trustee  for  the  benefit  of  the
Certificateholders  and the Certificate  Insurer, as their interests may appear,
under this Agreement,  pursuant to which nine classes of Certificates  are being
issued,  denominated  on the face  thereof as  EquiCredit  Funding  Asset Backed
Certificates,  Series 1997-B,  Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6, Class A-7, Class A-8 and Class R, respectively,  representing in
the aggregate a 100%  ownership  interest in the Mortgage Loans and all payments
and  other  collections  thereon  received  on or after  September  1, 1997 (the
"Cut-off Date")  (exclusive of the  Representative's  Yield and amounts received
after the  Cut-off  Date in respect of  interest  accrued  prior to the  Cut-off
Date). As of the Cut-off Date, the Mortgage Loans have an aggregate  outstanding
principal balance of $175,005,260.76,  the Mortgage Loans in the Adjustable Rate
Group have an aggregate outstanding principal balance of $27,002,350.49, and the
Mortgage Loans in the Fixed Rate Group have an aggregate  outstanding  principal
balance of $148,002,910.27,  in each case after application of payments received
by the Depositors on or before such date.

         As  provided  herein,  the  Trustee  will make an election to treat the
assets of the Trust Fund other  than the Spread  Account as a REMIC (as  defined
herein) for federal  income tax purposes.  The Class A-1,  Class A-2, Class A-3,
Class A-4,  Class  A-5,  Class A-6,  Class A-7 and Class A-8  Certificates  will
constitute  "regular  interests" in the Trust REMIC and the Class R Certificates
will constitute the "residual interests" in the Trust REMIC, for purposes of the
REMIC Provisions (as defined herein).

         The  following  table sets forth the  designation,  type,  Pass-Through
Rate,  aggregate Original Principal Balance and Final Scheduled Payment Date for
each Class of Certificates comprising


<PAGE>
the interests in the Trust REMIC created hereunder.
<TABLE>
<CAPTION>
                                                                                  Aggregate
                                                  Pass-Through                     Original                         Final Scheduled
Designation               Type                        Rate                    Principal Balance                       Payment Date
<S>                      <C>                      <C>                         <C>                                  <C>
       Class A-1         Senior                        5.905%                  $28,390,000                         June 15, 2004
       Class A-2         Senior                        6.250%                  $18,290,000                         July 15, 2007
       Class A-3         Senior                        6.415%                  $31,700,000                         March 15, 2012
       Class A-4         Senior                        6.545%                  $17,270,000                         May 15, 2012
       Class A-5         Senior                        6.900%                  $24,800,000                         October 15, 2022
       Class A-6         Senior                        7.295%                  $12,750,000                         October 15, 2028
       Class A-7         Senior                        6.855%                  $14,800,000                         October 15, 2028
       Class A-8         Senior                       Adjustable*              $27,000,000                         October 15, 2028
        Class R          Residual                      Variable**                     $0.0                         October 15, 2028
- --------------------
*        The  Pass-Through  Rate on the Class A-8  Certificates  for any Accrual
         period  will  equal  the  adjustable  interest  rate  set  forth in the
         definition of "Class A-8 Pass-Through Rate" herein.

**       Class R Certificateholders will be entitled to distributions
         pursuant to Section 6.05(d) and 6.09(b) and (c).
</TABLE>

         Except as described in the  following  sentence,  all  calculations  of
interest  pursuant to this  Agreement are based on a 360-day year  consisting of
twelve 30-day months. Calculations of interest on the Class A-8 Certificates are
based on a 360-day  year and the actual  number of days in the  related  Accrual
Period.  Unless otherwise noted,  references in this Agreement to percentages of
Mortgage Loans refer in each case to the  percentage of the aggregate  principal
balance of the Mortgage Loans as of the Cut-off Date,  based on the  outstanding
balances of the  Mortgage  Loans as of the Cut-off  Date,  and giving  effect to
principal payments received prior to the Cut-off Date.

         The parties hereto agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

         Whenever  used herein,  the  following  words and  phrases,  unless the
context otherwise requires, shall have the following meanings.

         Account:  The Principal and Interest Account, the Collection
Account, the Spread Account, the Insurance Account or the Letter


<PAGE>



of Credit Fee Account.

         Account  Party:  With  respect  to any  Letter of  Credit,  the  Person
obligated  to  reimburse  the  related  Letter of Credit  Bank for any  drawings
thereunder;  provided,  however,  that if such  Letter of  Credit  Bank is to be
reimbursed only from amounts deposited into the Spread Account, then such Letter
of Credit Bank shall be deemed to be the Account Party.

         Accrual  Period:  With  respect to each Payment Date and the Fixed Rate
Certificates, the period from and including the fifteenth day of the immediately
preceding  calendar month,  commencing  September 15, 1997, to but not including
the fifteenth day of the calendar month in which such Payment Date occurs.  With
respect to each Payment Date and the Adjustable  Rate  Certificates,  the period
from and including the immediately preceding Payment Date or, in the case of the
initial Accrual Period, September 29, 1997, to but excluding such Payment Date.

         Adjustable Rate  Carry-Forward  Amount: As of any Payment Date, the sum
of (i) the amount, if any, by which (x) the Adjustable Rate Remittance Amount as
of the immediately  preceding Payment Date exceeded (y) the amount of the actual
distribution made to the Adjustable Rate Certificateholders  pursuant to Section
6.05 hereof, exclusive of any portion of such amount attributable to any Insured
Payment,  on such immediately  preceding Payment Date and (ii) if any portion of
the amount in clause (i)  represents  Insured  Payments made by the  Certificate
Insurer, interest on such portion, if any, described in clause (i) above, at the
Class A-8 LIBOR Rate (for the  related  Accrual  Period)  from such  immediately
preceding Payment Date.

         Adjustable Rate Certificates:  The Class A-8 Certificates.

         Adjustable Rate Certificateholder:  A Holder of an
Adjustable Rate Certificate.

         Adjustable Rate Group:  The group of Mortgage Loans
indicated on the Mortgage Loan Schedule as belonging to the
Adjustable Rate Group.

         Adjustable Rate Interest  Remittance  Amount: For any Payment Date, the
aggregate  interest  accrued during the related  Accrual Period at the Class A-8
Pass-Through  Rate on the Adjustable  Rate  Principal  Balance from time to time
outstanding  during such  Accrual  Period  (after  giving  effect to payments of
principal made on the preceding Payment Date), calculated on the basis of actual
number of days over a 360-day year.

         Adjustable Rate Principal Balance: As of any date of determination, the
Original  Class  A-8  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of


<PAGE>



principal) previously distributed to Class A-8 Certificateholders
in respect of principal.

         Adjustable Rate Principal  Remittance  Amount:  As to any Payment Date,
the lesser of (A) the Adjustable Rate Principal  Balance as of such Payment Date
and (B) the sum of (a) the Basic Principal  Amount for the Adjustable Rate Group
for such Payment Date and (b) the Adjustable Rate Carry-Forward Amount.

         Adjustable Rate Remittance Amount:  As to any Payment Date,
the sum of (i) the Adjustable Rate Principal Remittance Amount
and (ii) the Adjustable Rate Interest Remittance Amount.

         Advance:  An advance made by the Servicer pursuant to
Section 6.08 hereof.

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

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

         Assignment of Beneficial  Interest:  With respect to each Mortgage Loan
secured by an interest in an Illinois Land Trust, an instrument  executed by all
of the  beneficiaries  of such  Illinois Land Trust and by any Person having any
interest in such  Illinois  Land Trust or the power to direct the trustee  under
such  Illinois  Land  Trust,  which  assigns  and  transfers  to the respec tive
Depositor  as a  secured  party,  all  of  the  beneficiaries'  rights,  powers,
privileges and beneficial interest in such Illinois Land Trust.

         Assignment  of  Mortgage:  An  assignment  of the  Mortgage,  notice of
transfer or equivalent instrument  sufficient,  upon proper recordation thereof,
under the laws of the  jurisdiction  wherein the related  Mortgaged  Property is
located to reflect of record the  transfer of the Mortgage to the party named as
assignee therein.

         Authorized Denominations:  The authorized denominations of
the Certificates, as set forth in Section 4.01 of this Agreement.

         Available  Payment  Amount:  With  respect to any Payment  Date and any
Mortgage Loan Group, an amount equal to (i) the sum of all amounts  described in
clauses (i) through (vii),  inclusive,  of Section 5.03 received by the Servicer
or any  Subservicer  (including  any  amounts  paid  by  the  Servicer  and  the
Representative and excluding any amounts not required to be


<PAGE>



deposited in the  Principal  and Interest  Account  pursuant to Section 5.03 and
excluding any amounts  withdrawn by the Servicer  pursuant to Section  5.04(ii),
(iii), (v), (vi), (vii) and (x) as of the related Determination Date) during the
related Due Period with  respect to the  Mortgage  Loans in such  Mortgage  Loan
Group and on deposit in the Collection  Account on such Payment Date,  plus (ii)
the amount of any  Advances  remitted  pursuant to Section 6.08 for such Payment
Date with  respect  to the  Mortgage  Loans in such  Mortgage  Loan Group and on
deposit in the  Collection  Account on such Payment Date,  less (iii) the Excess
Spread with respect to such Payment Date and such Mortgage Loan Group. No amount
included in the  Available  Payment  Amount by virtue of being  described by any
component of the  definition  thereof shall be included more than once by virtue
of also being described by any other component or otherwise.

         Bankruptcy Loan:  Each Mortgage Loan set forth on Exhibit G
hereto (as such Exhibit G may be supplemented in accordance with
an Assignment Agreement).

         Base  Spread  Account  Requirement:  (x)  $6,562,500.00  or (y) for any
Payment Date on or after a Base Spread Account Requirement Trigger Event occurs,
$9,843,750.00,  provided,  however, that (i) the Certificate Insurer may, in its
sole discretion, reduce the Base Spread Account Requirement to such amount as is
specified  in a notice  delivered to the Trustee,  the  Representative  and each
Rating Agency;  provided,  further, that (i) such reduction shall not affect the
rating assigned to the Certificates and (ii) the Certificate Insurer may, in its
sole discretion,  increase the amount of the Base Spread Account Requirement for
any period during which a Letter of Credit is used to fund the Spread Account.

         Base Spread Account  Requirement  Trigger Event:  (a) Prior to the 25th
Payment Date,  any Payment Date on which the  Cumulative  Losses exceed 1.25% of
the Original Pool Principal  Balance;  (b) on or after the 25th Payment Date and
before the 37th Payment Date,  any Payment Date on which the  Cumulative  Losses
exceed 2.75% of the Original Pool  Principal  Balance;  (c) on or after the 37th
Payment  Date and before the 49th  Payment  Date,  any Payment Date on which the
Cumulative Losses exceed 4.75% of the Original Pool Principal  Balance;  and (d)
on or after the 49th  Payment  Date,  any Payment  Date on which the  Cumulative
Losses exceed 6.25% of the Original Pool Principal Balance.

         Basic Documents:  The Transfer Agreement, this Pooling and
Servicing Agreement, the Custodial Agreement, the Certificate
Depository Agreement, and the other documents and certificates
delivered in connection therewith.

         Basic Principal Amount:  With respect to the Mortgage Loans
in a Mortgage Loan Group and any Payment Date and related Due
Period, the sum (without duplication) of (i) the principal
portion of all Monthly Payments received by the Servicer or any


<PAGE>



Subservicer in the related Due Period,  (ii) all  Curtailments and all Principal
Prepayments received during such related Due Period, (iii) the principal portion
of  all  Insurance  Proceeds,  Released  Mortgaged  Property  Proceeds  and  Net
Liquidation  Proceeds  received  during the related  Due  Period,  (iv) (A) that
portion of the purchase price (as set forth in Section 2.06(b)) of any purchased
Mortgage Loans which represents  principal and (B) the principal  portion of any
Substitution Adjustments deposited into the Principal and Interest Account as of
the related  Determination  Date and (v) the Principal  Balance of each Mortgage
Loan as of the  beginning  of the related Due Period  which  became a Liquidated
Mortgage Loan during the related Due Period (exclusive of any principal payments
in respect thereof included in clauses (i) through (iv) above).

         Book-Entry Certificates: A beneficial interest in the Certificates, the
ownership  and  transfer  of which  shall be made  through  book  entries by the
Depository as described in Section 4.01 hereof.

         Business Day: Any day other than (i) a Saturday or Sunday or (ii) a day
on which banking institutions in the States of Illinois, New York or Florida are
authorized  or  obligated  by law or  executive  order to be  closed;  provided,
however, that on the Closing Date the Servicer shall provide the Trustee and the
Certificate  Insurer  with an Officer's  Certificate  listing the dates on which
banking  institutions  in the  States  of  Illinois,  Florida  and New  York are
authorized or obligated by law or executive  order to be closed and the Servicer
shall deliver a new Officer's Certificate annually thereafter to the Trustee and
the  Certificate  Insurer  prior  to the  expiration  of the  most  recent  list
provided.  Failure to provide such an Officer's Certificate shall not constitute
an Event of Default;  provided that the Trustee and the Certificate  Insurer may
rely on the most recently delivered list without further investigation.

         Certificate: Any Class A Certificate or Class R Certificate executed by
the Trustee on behalf of the Trust Fund and  authenticated by the Trustee or its
authenticating  agent,  substantially in the form annexed hereto as Exhibits B-1
or B-2, respectively.

         Certificate  Depository  Agreement:  The  agreement,  dated  as of  the
Closing Date, among the Depositors and the initial  Depository,  relating to the
Class A Certificates and substantially in the form of Exhibit C hereto.

         Certificate  Insurance  Policy:  The certificate  guaranty surety bond,
policy  number  AB0125BE,  in the name of the Trustee,  dated the Closing  Date,
issued  by  the   Certificate   Insurer   for  the   benefit   of  the  Class  A
Certificateholders, pursuant to which the Certificate Insurer guarantees Insured
Payments, a copy of which is attached hereto as Exhibit I.



<PAGE>



         Certificate Insurer:  Ambac Assurance Corporation, a
Wisconsin stock insurance company, or any successor thereof, as
issuer of the Certificate Insurance Policy.

         Certificate Owner:  With respect to a Book-Entry
Certificate, the Person who is the beneficial owner of such
Certificate as reflected on the books of the Depository or on the
books of a Depository Participant.

         Certificate Register:  As described in Section 4.02 hereof.

         Certificateholder or Holder: Each Person in whose name a Certificate is
registered in the Certificate Register;  provided, however, that, solely for the
purposes  of giving any  consent  (except  any  consent  required to be obtained
pursuant  to  Section  10.02),  waiver,  request  or  demand  pursuant  to  this
Agreement,  any Certificate  registered in the name of the  Representative,  the
Servicer,  any Originator or either Depositor,  or any Affiliate of any of them,
shall be deemed not to be  outstanding  and the  undivided  Percentage  Interest
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  or  the  Certificate   Insurer's  request,  the  Servicer,   the
Representative, any Originator and either Depositor shall provide to the Trustee
and the  Certificate  Insurer  a  notice  identifying  any of  their  respective
Affiliates  that  is a  Certificateholder  as of the  date(s)  specified  by the
Trustee or the Certificate Insurer in such request.

         Class:  Collectively, Certificates bearing the same
alphabetical designation (A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8
or R).

         Class A-1 Certificate:  A Certificate denominated as an
EquiCredit  Funding  Asset  Backed   Certificate,   Series  1997-B,   Class  A-1
Certificate, 5.905% Pass-Through Rate.

         Class A-2 Certificate:  A Certificate denominated as an
EquiCredit  Funding  Asset  Backed   Certificate,   Series  1997-B,   Class  A-2
Certificate, 6.250% Pass-Through Rate.

         Class A-3 Certificate:  A Certificate denominated as an
EquiCredit  Funding  Asset  Backed   Certificate,   Series  1997-B,   Class  A-3
Certificate, 6.415% Pass-Through Rate.

         Class A-4 Certificate:  A Certificate denominated as an
EquiCredit  Funding  Asset  Backed   Certificate,   Series  1997-B,   Class  A-4
Certificate, 6.545% Pass-Through Rate.

         Class A-5 Certificate:  A Certificate denominated as an
EquiCredit Funding Asset Backed Certificate, Series 1997-B, Class


<PAGE>



A-5 Certificate, 6.900% Pass-Through Rate.

         Class A-6 Certificate:  A Certificate denominated as an
EquiCredit  Funding  Asset  Backed   Certificate,   Series  1997-B,   Class  A-6
Certificate, 7.295% Pass-Through Rate.

         Class A-7 Certificate:  A Certificate denominated as an
EquiCredit  Funding  Asset  Backed   Certificate,   Series  1997-B,   Class  A-7
Certificate, 6.855% Pass-Through Rate.

         Class A-8 Certificate:  A Certificate denominated as an
EquiCredit Funding Asset Backed Certificate, Series 1997-B, Class
A-8 Certificate, Adjustable Pass-Through Rate.

         Class A Certificateholder:  A Holder of a Class A
Certificate.

         Class A Certificates:  The Class A-1 Certificates, Class A-2
Certificates, Class A-3 Certificates, Class A-4 Certificates,
Class A-5 Certificates, Class A-6 Certificates, Class A-7
Certificates and Class A-8 Certificates.

         Class A-8 LIBOR Rate: For any Accrual  Period,  LIBOR as of the related
LIBOR  Determination  Date plus (i) 0.18% per annum on each  Payment  Date on or
prior to the  Optional  Purchase  Date and (ii) 0.36% per annum on each  Payment
Date following the Optional Purchase Date.

         Class A-7 Lockout Percentage: For any Payment Date, the percentage that
corresponds  to the  range  of  Payment  Dates  in which  such  Payment  Date is
included, as set forth in the following table:

                                                                  Class A-7
         Payment Dates                                       Lockout Percentage

         October 1997 - September 2000                                      0%
         October 2000 - September 2002                                     45%
         October 2002 - September 2003                                     80%
         October 2003 - September 2004                                    100%
         October 2004 and thereafter                                      300%

         Class A-7 Lockout Pro Rata Remittance  Amount: For any Payment Date, an
amount,  determined  immediately  prior  to  giving  effect  to any  payment  of
principal of the Fixed Rate  Certificates on such date,  equal to the product of
(x) a fraction, the numerator of which is the principal balance of the Class A-7
Certificates  as of such Payment Date and the  denominator of which is the Fixed
Rate Principal Balance as of such Payment Date, and (y) the Fixed Rate Principal
Remittance Amount for such Payment Date.

         Class A-7 Lockout Remittance Amount:  For any Payment Date,
an amount, determined immediately prior to giving effect to any


<PAGE>



payment of principal of the Fixed Rate  Certificates on such date,  equal to the
least of: (a) the product of (i) the applicable Class A-7 Lockout Percentage for
such Payment Date and (ii) the Class A-7 Lockout Pro Rata Remittance  Amount for
such  Payment  Date;  (b) the Fixed Rate  Principal  Remittance  Amount for such
Payment Date; and (c) the Class A-7 Principal Balance as of such Payment Date.

         Class A-1 Pass-Through Rate:  5.905% per annum.

         Class A-2 Pass-Through Rate:  6.250% per annum.

         Class A-3 Pass-Through Rate:  6.415% per annum.

         Class A-4 Pass-Through Rate:  6.545% per annum.

         Class A-5 Pass-Through Rate:  6.900% per annum.

         Class A-6 Pass-Through Rate:  7.295% per annum.

         Class A-7 Pass-Through Rate:  6.855% per annum.

         Class A-8 Pass-Through  Rate: For any Accrual Period, the lesser of the
Class A-8 LIBOR Rate for such Accrual Period and the Net Funds Cap Rate for such
Accrual Period.

         Class A Pool Factor:  As of any date of  determination  with respect to
any Class of Class A Certificates,  the principal  balance of such Class divided
by the original principal balance of such Class.

         Class  A-1  Principal  Balance:  As of any date of  determination,  the
Original  Class  A-1  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-1 Certificateholders in respect of
principal.

         Class A-2  Principal  Balance:  As of any date of determi  nation,  the
Original  Class  A-2  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-2 Certificateholders in respect of
principal.

         Class A-3  Principal  Balance:  As of any date of determi  nation,  the
Original  Class  A-3  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-3 Certificateholders in respect of
principal.


<PAGE>



         Class A-4  Principal  Balance:  As of any date of determi  nation,  the
Original  Class  A-4  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-4 Certificateholders in respect of
principal.

         Class A-5  Principal  Balance:  As of any date of determi  nation,  the
Original  Class  A-5  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-5 Certificateholders in respect of
principal.

         Class A-6  Principal  Balance:  As of any date of determi  nation,  the
Original  Class  A-6  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-6 Certificateholders in respect of
principal.

         Class A-7  Principal  Balance:  As of any date of determi  nation,  the
Original  Class  A-7  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-7 Certificateholders in respect of
principal.

         Class A-8  Principal  Balance:  As of any date of determi  nation,  the
Original  Class  A-8  Principal  Balance,  reduced  by the  sum  of all  amounts
(including,   except  for  purposes  of  effecting  the  Certificate   Insurer's
subrogation rights, that portion of Insured Payments, if any, made in respect of
principal) previously  distributed to Class A-8 Certificateholders in respect of
principal.

         Class A Remittance Amount:  As to any Payment Date, the sum
of (i) the Adjustable Rate Remittance Amount and (ii) the Fixed
Rate Remittance Amount.

         Class R Certificate:  A certificate denominated as an
EquiCredit Funding Asset Backed Certificate, Series 1997-B,
Class R.

         Class R Certificateholder:  A Holder of a Class R
Certificate.

         Closing Date:  September 29, 1997.

         Code:  The Internal Revenue Code of 1986, as amended from


<PAGE>



time to time.

         Collection Account:  The collection account established and
maintained by the Trustee pursuant to Section 6.01 hereof.

         Combined  Loan-To-Value  Ratio or CLTV:  With  respect to any  Mortgage
Loan,  the ratio  (expressed  as a  percentage)  of (a) the sum of the  original
principal balance of such Mortgage Loan and the outstanding principal balance of
any  related  First Lien as of the date of  origination  of the  Mortgage  Loan,
divided  by (b) (i)  the  lesser  of (1)  the  value  of the  related  Mortgaged
Property,  based  upon the  appraisal  made at the time such  Mortgage  Loan was
originated,  or (2) the purchase price of the Mortgaged Property if the Mortgage
Loan proceeds  were used to purchase the Mortgaged  Property or (ii) in the case
of a Mortgage Loan that has been deemed reissued for purposes of Section 1001 of
the  Code as a result  of  modifications  thereto,  the  value of the  Mortgaged
Property  based upon the  appraisal  made at the date of the most recent  deemed
reissuance.

         Commission:  The Securities and Exchange Commission.

         Corporate  Trust  Office:  With respect to the Trustee,  the  principal
office at which at any  particular  time the  corporate  trust  business  of the
Trustee shall be principally administered, which offices at the Closing Date are
located at U.S. Bank National Association, c/o First Trust National Association,
111 East Wacker Drive, Suite 3000, Chicago, Illinois 60601.

         Cross-over Date:  The date on which the Subordinated Amount
is reduced to zero.

         Cumulative Excess Spread Receipts: As of any date of determination, the
aggregate  amount of Excess  Spread from and after the Closing  Date paid to the
Class A  Certificateholders  pursuant  to  Section  6.09(b)(iii),  to the extent
attributable to Mortgage Loan Losses.

         Cumulative Losses:  As of any date of determination, the
aggregate Mortgage Loan Losses for all Due Periods since the
Cut-off Date.

         Current CLTV: With respect to any Bankruptcy Loan, the ratio (expressed
as a percentage) of (a) the sum of (i) the outstanding  principal  balance as of
the  Cut-off  Date of such  Mortgage  Loan and (ii)  the  outstanding  principal
balance of any  related  First Lien as of the  Cut-off  Date  divided by (b) the
current appraised value of the related Mortgaged  Property,  as determined by an
independent fee appraiser  acceptable to the Certificate  Insurer within 60 days
of the Closing Date.

         Curtailment:  With respect to a Mortgage Loan, any payment
of principal received in any month during a Due Period as part of
a payment which is neither intended to satisfy the Mortgage Loan


<PAGE>



in full nor to cure a delinquency.

         Custodial Agreement:  The agreement for the retention of the
Mortgage Files initially in the form attached hereto as
Exhibit N.

         Custodian:  Initially,  with respect to all Mortgage Loans, BankBoston,
N.A.,  and  thereafter,  any  successor  custodian  approved by the  Certificate
Insurer appointed pursuant to either Custodial Agreement which is not affiliated
with the Servicer, the Representative, the Depositors or the Originators.

         Cut-off  Date:  September  1, 1997;  provided,  that with  respect to a
Mortgage Loan  included in the Mortgage Pool on the Closing Date but  originated
after September 1, 1997, if any, Cut-off Date shall mean the date of origination
of such Mortgage Loan.

         Default:  Any occurrence that is, or with notice or the
lapse of time or both would become, a Servicer Default under
Section 10.01 hereof.

         Definitive Certificates:  As set forth in Section 4.01
hereof.

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

         Depositor:  Either EQCC Asset Backed Corporation or EQCC
Receivables Corporation, each of which is a direct or an indirect
wholly-owned subsidiary of the Representative.

         Depository:  Initially,  The Depository  Trust Company,  the nominee of
which is Cede & Co., as the registered Holder of the Class A-1, Class A-2, Class
A-3,  Class A-4,  Class A-5,  Class  A-6,  Class A-7 and Class A-8  Certificates
evidencing an amount in the Original Class A-1, Class A-2, Class A-3, Class A-4,
Class  A-5,  Class  A-6,  Class  A-7 and  Adjustable  Rate  Principal  Balances,
respectively,  as designated by the Servicer.  The Depository shall at all times
constitute  a  "clearing  corporation"  as defined in  Section  8-102(3)  of the
Uniform Commercial Code of the State of New York.

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

         Destroyed Mortgage Note:  A Mortgage Note the original of
which was permanently lost or destroyed and has not been
replaced.

         Destroyed Mortgage Note Affidavit:  An affidavit in the form
of Exhibit U delivered pursuant to Section 2.04(a)(i)(B) with


<PAGE>



respect to a Destroyed Mortgage Note.

         Determination Date:  With respect to each Payment Date, the
seventh Business Day of the month in which such Payment Date
occurs.

         Disqualified Organization: Either (i) the United States, (ii) any state
or  political  subdivision  thereof,  (iii)  any  foreign  government,  (iv) any
international  organization,  (v) any  agency or  instrumentality  of any of the
foregoing,  (vi) any tax-exempt organization (other than a cooperative described
in Section 521 of the Code) which is exempt from the tax imposed by Chapter 1 of
the Code unless such  organization  is subject to the tax imposed by Section 511
of the Code,  (vii) any organization  described in Section  1381(a)(2)(C) of the
Code, or (viii) any other entity  designated as a Disqualified  Organization  by
relevant  legislation amending the REMIC Provisions and in effect at or proposed
to be  effective  as of the  time  of  the  determination.  Notwithstanding  the
foregoing, a corporation will not be treated as an instrumentality of the United
States or of any state or political subdivision thereof if all of its activities
are subject to tax and a majority of its board of  directors  is not selected by
such   governmental   unit.  The  terms  "United   States"  and   "international
organization" shall have the meanings set forth in Section 7701 of the Code.

         Draw Amount:  As defined in Section 6.05(b)(iii).

         Due Date:  The day of the month on which the Monthly Payment
is due from the Mortgagor on a Mortgage Loan.

         Due Period:  With respect to any Payment Date, the calendar
month immediately preceding the calendar month in which such
Payment Date occurs.

         Eligible  Account:  Either  (A)  a  segregated  account  or  segregated
accounts  maintained with an institution  whose deposits are insured by the Bank
Insurance  Fund or the Savings  Association  Insurance Fund of the FDIC, (x) the
unsecured and  uncollateralized  debt obligations of which shall be rated "A" or
better by S&P or have the highest short-term rating by S&P and (y) the unsecured
and  uncollateralized  debt  obligations of which shall be rated A1 or better by
Moody's  and have the highest  short-term  rating by Moody's and which is either
(i) a federal savings and loan association duly organized,  validly existing and
in good  standing  under the federal  banking  laws,  (ii) an  institution  duly
organized,  validly  existing and in good standing under the applicable  banking
laws of any state, (iii) a national banking association duly organized,  validly
existing and in good standing under the federal  banking laws,  (iv) a principal
subsidiary  of a  bank  holding  company,  or (v)  approved  in  writing  by the
Certificate  Insurer,  S&P and  Moody's  or (B) a  segregated  trust  account or
accounts  maintained with the corporate  trust  department of a federal or state
chartered depository institution


<PAGE>



or trust  company,  having  capital  and  surplus of not less than  $50,000,000,
acting in its  fiduciary  capacity,  and has a rating from Moody's for long-term
deposits of at least Baa3;  provided,  that any Eligible Account maintained with
any Affiliate of Barnett  Banks,  Inc.  must be consented to by the  Certificate
Insurer.  Any Eligible Accounts maintained with the Trustee shall conform to the
preceding clause (B).

         Event of Nonpayment: An event of nonpayment shall occur with respect to
any Payment  Date if the amount  remitted by the  Servicer  pursuant to Sections
5.04(i),  6.04(e)  and 6.08 and on deposit in the  Collection  Account  for such
Payment Date,  plus any amounts  withdrawn from the Spread  Account  pursuant to
Section  6.09(b)(iii)  and on deposit in the  Collection  Account,  that are not
subject to any automatic stay under Section 362 of the United States  Bankruptcy
Code  pursuant  to an order of a United  States  bankruptcy  court of  competent
jurisdiction,  will not, taken together, be sufficient to pay the sum of (X) the
Fixed  Rate  Remittance   Amount  and  the  Adjustable  Rate  Remittance  Amount
(exclusive  of the  portion  of the  Fixed  Rate  Carry-Forward  Amount  and the
Adjustable Rate Carry-Forward Amount representing amounts previously paid to the
Fixed  Rate   Certificateholders   and   Adjustable   Rate   Certificateholders,
respectively,  as Insured  Payments) and (Y) the amount to be withdrawn from the
Collection  Account for deposit into the Insurance  Account and Letter of Credit
Fee Account pursuant to Sections 6.02(i) and (iii), respectively,  in respect of
such  Payment  Date,  unless such  insufficiency  results  from a failure by the
Certificate Insurer to perform in accordance with the terms of this Agreement or
the  Certificate  Insurance  Policy or a failure  by the  Trustee  to perform in
accordance with this Agreement.

         Excess  Proceeds:  With respect to any  Liquidated  Mortgage  Loan, the
excess, if any, of (a) the Net Liquidation  Proceeds received in respect thereof
over  (b) the  Principal  Balance  of such  Mortgage  Loan as of the  date  such
Mortgage Loan became a Liquidated Mortgage Loan plus accrued but unpaid interest
thereon at the Mortgage Interest Rate.

         Excess  Spread:  With respect to any Payment Date and any Mortgage Loan
Group, the excess (if any) of the aggregate interest accrued for the related Due
Period on the Mortgage  Loans in such  Mortgage  Loan Group at their  respective
Mortgage  Interest Rates over the sum of (i) interest  accrued on the Fixed Rate
Certificates  or  Adjustable  Rate  Certificates,   as  applicable,   since  the
immediately prior Payment Date, (ii) the Monthly Premium due with respect to the
applicable  Certificates  for such Payment Date,  (iii) the Letter of Credit Fee
Amount  accrued  during the related Due Period  with  respect to the  applicable
Certificates and (iv) the Servicing Fee accrued during the related Due Period on
the Mortgage Loans in such Mortgage Loan Group.

         Exchange Act:  The Securities Exchange Act of 1934, as


<PAGE>



amended.

         FDIC:  The Federal Deposit Insurance Corporation and any
successor thereto.

         FHLMC:  The Federal Home Loan Mortgage Corporation and any
successor thereto.

         Fidelity Bond:  As described in Section 5.09.

         Final  Scheduled  Payment Date: June 15, 2004 with respect to the Class
A-1  Certificates,  July 15,  2007 with  respect to the Class A-2  Certificates,
March 15,  2012 with  respect to the Class A-3  Certificates,  May 15, 2012 with
respect to the Class A-4  Certificates,  October  15,  2022 with  respect to the
Class  A-5  Certificates,  October  15,  2028  with  respect  to the  Class  A-6
Certificates,  October 15, 2028 with respect to the Class A-7  Certificates  and
October 15, 2028 with respect to the Class A-8 Certificates.

         First  Lien:  With  respect to any  Mortgage  Loan  secured by a second
priority  lien,  the  mortgage  loan  relating  to the  corresponding  Mortgaged
Property secured by a first priority lien.

         Fixed Rate Carry-Forward Amount: As of any Payment Date, the sum of (i)
the  amount,  if any,  by which (x) the Fixed Rate  Remittance  Amount as of the
immediately  preceding  Payment  Date  exceeded  (y) the  amount  of the  actual
distribution made to the Fixed Rate Certificateholders  pursuant to Section 6.05
hereof,  exclusive  of any  portion of such amount  attributable  to any Insured
Payment,  on such immediately  preceding Payment Date and (ii) if any portion of
the amount in clause (i)  represents  Insured  Payments made by the  Certificate
Insurer, interest on such portion, if any, described in clause (i) above, at the
Pass-Through  Rate with respect to the Class of Fixed Rate Certificates to which
such Insured Payment was applied from such immediately preceding Payment Date.

         Fixed Rate Certificateholder:  A Holder of a Fixed Rate
Certificate.

         Fixed Rate Certificates:  The Class A-1 Certificates, Class
A-2 Certificates, Class A-3 Certificates, Class A-4 Certificates,
Class A-5 Certificates, Class A-6 Certificates and Class A-7
Certificates.

         Fixed Rate Group:  The group of Mortgage Loans indicated on
the Mortgage Loan Schedule as belonging to the Fixed Rate Group.

         Fixed Rate Interest Remittance Amount:  For any Payment
Date, the aggregate interest accrued during the related Accrual
Period at the Class A-1 Pass-Through Rate, Class A-2 Pass-Through
Rate, Class A-3 Pass-Through Rate, Class A-4 Pass-Through Rate,


<PAGE>



Class  A-5  Pass-Through  Rate,  Class  A-6  Pass-Through  Rate  and  Class  A-7
Pass-Through   Rate  on  the  principal   balance  of  the  related  Fixed  Rate
Certificates  outstanding  during such Accrual  Period  (after  giving effect to
payments of principal made on the preceding Payment Date).

         Fixed Rate Principal Balance: As of any date of determination,  the sum
of the Original  Class A-1 Principal  Balance,  the Original Class A-2 Principal
Balance,  the Original  Class A-3  Principal  Balance,  the  Original  Class A-4
Principal Balance,  the Original Class A-5 Principal Balance, the Original Class
A-6 Principal Balance and the Original Class A-7 Principal  Balance,  reduced by
the  sum of all  amounts  (including,  except  for  purposes  of  effecting  the
Certificate  Insurer's  subrogation rights, that portion of Insured Payments, if
any,  made in  respect  of  principal)  previously  distributed  to  Fixed  Rate
Certificateholders in respect of principal.

         Fixed Rate  Principal  Remittance  Amount:  As to any Payment Date, the
lesser of (A) the Fixed Rate  Principal  Balance as of such Payment Date and (B)
the sum of (a) the Basic  Principal  Amount  for the Fixed  Rate  Group for such
Payment Date and (b) the Fixed Rate Carry-Forward Amount.

         Fixed Rate Remittance Amount:  The sum of (i) the Fixed Rate
Principal Remittance Amount and (ii) the Fixed Rate Interest
Remittance Amount.

         FNMA:  The Federal National Mortgage Association and any
successor thereto.

         Holder:  A Certificateholder.

         Home Equity Loan Ratio:  With respect to any Mortgage  Loan,  the ratio
(expressed  as a  percentage)  of (a) the  original  principal  balance  of such
Mortgage  Loan,  divided  by (b) the  lesser  of (i) the  value  of the  related
Mortgaged Property, based upon the appraisal made at the time such Mortgage Loan
was  originated  or (ii) the  purchase  price of the  Mortgaged  Property if the
Mortgage Loan proceeds were used to purchase the Mortgaged Property.

         IBCA:  International Bank Credit Agency.

         Illinois Land Trust: A trust formed under a trust agreement between the
trustee  and one or more  beneficiaries  named  therein,  pursuant to which such
trustee holds legal and equitable title to a Mortgaged  Property  located in the
State of  Illinois  and such  beneficiaries  are the  owners  of the  beneficial
interest in such trust.

         Increased LC Costs:  With respect to any Letter of Credit
Bank and the related Letter of Credit, costs which are imposed on
such Letter of Credit Bank and charged to the related Account


<PAGE>



Party in  accordance  with an  agreement  between such Letter of Credit Bank and
such  Account  Party  following  the date of delivery  of the related  Letter of
Credit to the Trustee resulting from:

                           (A) any  enactment,  promulgation  or  adoption of or
                  change in any  applicable  law,  regulation  or rule or in the
                  interpretation  or   administration   thereof  by  any  court,
                  administrative  or  governmental  authority,  central  bank or
                  comparable   agency   charged  with  the   interpretation   or
                  administration thereof, or compliance by such Letter of Credit
                  Bank with any guideline, request or directive issued after the
                  date of such delivery (whether or not having the force of law)
                  of any such  authority,  central  bank or  comparable  agency,
                  which shall either (i) impose,  modify or deem  applicable any
                  reserve,  special deposit or similar  requirement  (including,
                  without  limitation,  a guideline,  request or directive which
                  affects  the  manner  in which  such  Letter  of  Credit  Bank
                  allocates capital resources to its commitments,  including its
                  obligations under the related Letter of Credit),  (ii) subject
                  such  Letter of Credit  Bank to any tax or change the basis of
                  taxation of such Letter of Credit Bank (other than a change in
                  a rate of tax based on overall  net  income of such  Letter of
                  Credit  Bank),  or (iii)  impose on such Letter of Credit Bank
                  any other  condition  regarding the related  Letter of Credit,
                  with the  result  that the  direct  or  indirect  cost to such
                  Letter of Credit  Bank of issuing or  maintaining  the related
                  Letter of Credit is increased  or that the amounts  receivable
                  by such Letter of Credit  Bank  hereunder  are reduced  (which
                  increase in cost or reduction in amounts  receivable  shall be
                  determined  by  such  Letter  of  Credit   Bank's   reasonable
                  allocation  of such cost  increase  or  reduction  in  amounts
                  receivable resulting from such event); or

                           (B) any  enactment,  promulgation  or  adoption of or
                  change in any applicable  law,  regulation,  rule or guideline
                  regarding  capital  adequacy,  or  in  the  interpretation  or
                  administration  thereof, by any administrative or governmental
                  authority,  central bank or comparable agency charged with the
                  interpretation  or  administration  thereof,  or compliance by
                  such Letter of Credit Bank (or any controlling affiliate) with
                  any guideline, request or directive regarding capital adequacy
                  (whether  or not  having  the force of law and  whether or not
                  failure to comply  thereunder  would be  unlawful) of any such
                  authority,  central bank or comparable agency, with the result
                  that  the  amount  of  capital  required  or  expected  to  be
                  maintained  by such Letter of Credit Bank (or any  controlling
                  affiliate)   is  affected  and  such  Letter  of  Credit  Bank
                  determines,  on the basis of reasonable allocations,  that the
                  amount of


<PAGE>



                  such capital is increased by or is based on its
                  issuance or maintenance of the related Letter of
                  Credit.

         Independent:  When used with respect to any specified Person,  that the
Person (i) does not have any direct financial  interest or any material indirect
financial  interest in the Depositors,  the  Representative,  the Servicer,  the
Originators  or any  Affiliate of any of the  foregoing  Persons and (ii) is not
connected  with  the  Representative,  the  Servicer,  the  Originators  or  any
Affiliate of any of the  foregoing  Persons as an officer,  employee,  promoter,
underwriter, trustee, partner, director or person performing similar functions.


         Insurance Account:  The insurance account established and
maintained by the Trustee in accordance with Section 6.03 hereof.

         Insurance Proceeds: Proceeds paid to the Trustee or the Servicer by any
insurer  (except  the  Certificate  Insurer)  or by the  Servicer  pursuant to a
deductible  clause under a blanket policy  insuring  against fire and hazards of
extended  coverage on all of the Mortgage  Loans  pursuant to Section  5.08,  in
either  event  pursuant  to any  insurance  policy  covering  a  Mortgage  Loan,
Mortgaged  Property,  or REO Property or any other  insurance  policy net of any
expenses  which are incurred by the Servicer or the Trustee in  connection  with
the  collection of such  proceeds and not otherwise  reimbursed to the Servicer,
other than proceeds to be applied to the  restoration or repair of the Mortgaged
Property  or released to the  Mortgagor  in  accordance  with  customary  second
mortgage servicing procedures.

         Insured Payment:  As of each Payment Date, the amount, if any, by which
(A) the  sum of the  Fixed  Rate  Remittance  Amount  and  the  Adjustable  Rate
Remittance Amount  (excluding from such amounts any amount thereof  attributable
to clause (iv) of the definition of "Basic Principal Amount", to the extent such
amount  is due  but not  paid  by the  Representative,  the  Depositors,  or the
Originators)  exceeds (B) the sum of (x) the Available  Payment Amounts for each
Mortgage Loan Group (minus the amount  withdrawable from the Collection  Account
pursuant to Sections 6.02(i),  (ii) and (iii)) plus any amount  transferred from
the Spread Account to the Collection  Account  pursuant to Section  6.09(b)(iii)
and (y) the  aggregate  amount of any  previous  Insured  Payments for which the
Certificate  Insurer  has not  been  reimbursed  pursuant  to  Section  6.05(c);
provided,  however,  that the  determination  of Insured  Payments  shall not be
affected in any way by any  recharacterization of the transactions  contemplated
by this  Agreement  as a  financing  in any  bankruptcy,  insolvency  or similar
proceeding to which the Depositors or the  Originators  may be subject,  and the
Available  Payment Amount shall for the purpose of this  definition be deemed to
be decreased by the amount  thereof  that has been  deposited in the  Collection
Account but may not be withdrawn therefrom pursuant to


<PAGE>



an order of a United States bankruptcy court of competent  jurisdiction imposing
a stay pursuant to Section 362 of the United States Bankruptcy Code.

         LC Obligation:  As defined in Section 6.11(c) hereof.

         Latest Maturity Date:  With respect to any Class of
Certificates, its Final Scheduled Maturity Date.

         Letter of Credit:  An  unconditional  irrevocable  letter of credit (i)
issued by a bank holding company, commercial bank or trust company acceptable to
the Certificate  Insurer, the short-term and long-term debt obligations of which
(or, in the case of the principal bank in a bank holding system,  the short-term
and long-term  obligations of the bank holding  company) at the date of delivery
of such  Letter  of  Credit  are  rated  "A-2" or  better  and  "A-" or  better,
respectively,  by S&P and Prime-1 or better and A2 or better,  respectively,  by
Moody's,  (ii) in form and substance  reasonably  acceptable to the  Certificate
Insurer and the  Trustee,  (iii) with a maximum  term of one year,  (iv) for the
benefit of the Trustee and (v) providing for the amount  thereof to be available
to the Trustee in multiple  drawings  conditioned only upon  presentation of the
applicable certificate in the form attached to such Letter of Credit.

         Letter of Credit Bank:  Any bank holding company, commercial
bank or trust company issuing a Letter of Credit to the Trustee.

         Letter of Credit Fee Account:  The letter of credit fee
account established and maintained by the Trustee in accordance
with Section 6.10 hereof.

         Letter of Credit  Fee  Amount:  Any  monthly  fees due to any Letter of
Credit  Bank,  in such  amount as  certified  in writing  to the  Trustee by the
Account Party and the Servicer for the related Letter of Credit,  which amounts,
in the  aggregate,  to the extent funded from cash flows on the Mortgage  Loans,
shall in no event exceed $4,000 per month.

         Letter of Credit Proceeds Sub-Account:  The sub-account
established as part of the Spread Account pursuant to
Section 6.09 hereof and maintained by the Trustee.

         LIBOR: For any Accrual Period and the Adjustable Rate Certificates, the
London  interbank  offered rate for  one-month  United  States  dollar  deposits
determined  by the  Trustee  for each  Accrual  Period  in  accordance  with the
provisions of Section 4.05.

         LIBOR  Determination  Date:  With  respect to any Accrual  Period,  the
second business day preceding such Accrual Period (which for the initial Accrual
Period shall be September 25, 1997).

         Lien:  Any security interest, lien, charge, pledge, equity


<PAGE>



or encumbrance of any kind other than tax liens,  mechanics' liens and any liens
that attach by operation of law.

         Liquidated  Mortgage Loan: Any defaulted  Mortgage Loan or REO Property
as to which the Servicer has determined that all amounts which it reasonably and
in good faith expects to recover have been  recovered from or on account of such
Mortgage Loan.

         Liquidation Proceeds:  Cash, including Insurance Proceeds,  proceeds of
any REO  Disposition,  amounts  required to be  deposited in the  Principal  and
Interest Account pursuant to Section 5.10 hereof, and any other amounts received
in connection with the liquidation of defaulted Mortgage Loans,  whether through
trustee's sale, foreclosure sale or otherwise.

         Majority  in  Aggregate  Voting  Interest:  Class A  Certificateholders
representing  Class A  Certificates  voting  together  as a  single  class,  the
aggregate  denominations of which, when divided by the sum of the Original Class
A-1,  Original Class A-2, Original Class A-3, Original Class A-4, Original Class
A-5,  Original  Class A-6,  Original  Class A-7 and Original Class A-8 Principal
Balances  would be at least 51% when  expressed as a percentage  rounded to four
decimal places.

         Monthly Excess Spread Amount:  On any Payment Date, the amount equal to
the product of 100% and the amount of the Excess Spread as of such Payment Date;
provided,  however,  that the  percentage  set forth above may be reduced at any
time, solely at the discretion of the Certificate  Insurer,  with the consent of
each  Account  Party,  at  which  time  written  notice  shall  be  sent  to the
Representative, the Trustee, S&P and Moody's.

         Monthly  Payment:  The scheduled  monthly  payment of principal  and/or
interest required to be made by a Mortgagor on the related Mortgage Loan, as set
forth in the related Mortgage Note.

         Monthly Premium:  The monthly premium payable to the
Certificate Insurer pursuant to the Certificate Insurance Policy
and the Letter Agreement dated as of the Closing Date, among the
Certificate Insurer and the Depositors.

         Moody's:  Moody's Investors Service, a division of Dun &
Bradstreet, or any successor thereto.

         Mortgage:  The mortgage, deed of trust or other instrument
creating a first or second lien on the Mortgaged Property.

         Mortgage File:  As described in Exhibit A.

         Mortgage Impairment Insurance Policy:  As defined in Section
5.08.

         Mortgage Interest Rate:  With respect to a Mortgage Loan in
the Fixed Rate Group, the fixed per annum rate of interest borne


<PAGE>



by a Mortgage Note, as shown on the Mortgage Loan Schedule,  and with respect to
a Mortgage Loan in the Adjustable Rate Group and any date of determination,  the
per annum rate of interest  for the related  Due Period  computed in  accordance
with the related  Mortgage Note,  subject to any minimum rate,  maximum rate and
periodic cap on such rate  applicable  from time to time to the  calculation  of
interest thereon as set forth in the related Mortgage Note.

         Mortgage  Loan:  An  individual  mortgage  loan which is  assigned  and
transferred to the Trustee pursuant to this Agree ment, together with the rights
and obligations of a holder thereof and payments thereon and proceeds therefrom,
the Mortgage Loans originally  subject to this Agreement being identified on the
Mortgage Loan  Schedules  annexed  hereto as Exhibit D. Any mortgage loan which,
although intended by the parties hereto to have been, and which purportedly was,
transferred and assigned to the Trustee by the applicable Depositor, in fact was
not  transferred  and  assigned  to  the  Trustee  for  any  reason  whatsoever,
including,  without limitation,  the incorrectness of the statement set forth in
Section 3.02(g) hereof with respect to such mortgage loan, shall nevertheless be
considered a "Mortgage Loan" for all purposes of this Agreement.  As applicable,
Mortgage Loan shall be deemed to refer to the related REO Property.

         Mortgage Loan Group:  Either the Fixed Rate Group or the
Adjustable Rate Group.

         Mortgage Loan Losses:  With respect to any Payment Date, the sum of the
following amounts for each Mortgage Loan that became a Liquidated  Mortgage Loan
during the related Due Period:  the amount,  if any, by which (i) the sum of (A)
the Principal Balance of such Mortgage Loan (determined  immediately before such
Mortgage  Loan  became a  Liquidated  Mortgage  Loan) and (B) accrued and unpaid
interest  thereon  at the  Mortgage  Interest  Rate to the  date on  which  such
Mortgage Loan became a Liquidated Mortgage Loan exceeds (ii) the Net Liquidation
Proceeds  received  during such Due Period in connection with the liquidation of
such Mortgage Loan which have not theretofore  been used to reduce the Principal
Balance of such Mortgage Loan. For purposes of this definition,  a Mortgage Loan
as to which the  related  Mortgaged  Property is held by the Trust Fund shall be
deemed to have  continued to accrue  interest at the related  Mortgage  Interest
Rate.

         Mortgage Loan Schedule: The schedules of Mortgage Loans attached hereto
as Exhibit D as each may be amended to  reflect  Qualified  Substitute  Mortgage
Loans, such schedule identifying each applicable Mortgage Loan by address of the
Mortgaged  Property and the name of the  Mortgagor  and setting forth as to each
such Mortgage Loan the following  information:  (i) the Principal  Balance as of
the Cut-off Date, (ii) the account number,  (iii) the original principal amount,
(iv) the CLTV and


<PAGE>



Home Equity Loan Ratio as of the date of the origination of the related Mortgage
Loan, (v) the Due Date, (vi) the Mortgage Interest Rate, (vii) the first date on
which a Monthly  Payment is due under the  Mortgage  Note,  (viii)  the  Monthly
Payment,  (ix) the original  stated  maturity date of the Mortgage Note, (x) the
remaining  number  of  months  to  maturity  as of the  Cut-off  Date,  (xi) the
Mortgaged  Property State and (xii) whether the Mortgage Loan is included in the
Fixed Rate Group or the Adjustable Rate Group.

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

         Mortgage Pool:  The Mortgage Loans indicated on the Mortgage
Loan Schedule.

         Mortgaged  Property:  The underlying property securing a Mortgage Loan,
consisting of a fee simple estate or, with respect to certain properties located
in  Maryland,  a  leasehold  estate,  in a single  parcel of land  improved by a
Residential Dwelling.

         Mortgaged Property State:  The state in which the Mortgaged
Property related to a Mortgage Loan is located, as set forth on
the Mortgage Loan Schedule.

         Mortgagor:  The obligor on a Mortgage Note.

         Net Funds Cap Rate: With respect to any Accrual Period, a rate equal to
the weighted average of the Mortgage Interest Rates on the Mortgage Loans in the
Adjustable  Rate Group as of the first day of the related Due Period less either
(i) 0.70% per annum,  with respect to the first twelve  Accrual  Periods or (ii)
1.20% per annum, with respect to each subsequent Accrual Period.

         Net Liquidation Proceeds:  Liquidation Proceeds net of any
reimbursements to the Servicer made therefrom pursuant to
Section 5.04(ii).

         Net Spread Account Excess:  As defined in Section 6.09(b).

         Nondisqualification   Opinion:   An  Independent   Opinion  of  Counsel
addressed to the Trustee that a contemplated action will neither cause the Trust
REMIC to fail to  qualify  as a REMIC at any time the Class A  Certificates  are
outstanding nor cause an unindemnified "prohibited transaction" or a "prohibited
contribution" tax to be imposed on the Trust REMIC.

         Nonrecoverable  Advances:  With respect to any Mortgage  Loan,  (i) any
Servicing  Advance or Advance  previously  made and not  reimbursed  pursuant to
Section 5.04(ii), or (ii) a Servicing Advance proposed to be made, in respect of
any Mortgage Loan or REO Property which, in the good faith business  judgment of
the  Servicer  would  not  be  ultimately  recoverable  from  late  collections,
Insurance Proceeds or Liquidation Proceeds on such


<PAGE>



Mortgage Loan or REO Property or otherwise.

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

         Officer's  Certificate:  A certificate delivered hereunder or under any
other Basic Document signed by the President or a Vice President or an Assistant
Vice President of the Representative,  a Depositor, the Trustee or the Servicer,
as required hereunder or thereunder.

         Opinion of Counsel: A written opinion of counsel delivered hereunder or
under any Basic Document,  reasonably acceptable to the Trustee, and experienced
in matters  relating to the subject of such opinion;  except that any opinion of
counsel  relating to (a) the  qualification of the Trust 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 Representative and the Servicer,  (ii) does not have any
direct financial  interest or any material  indirect  financial  interest in the
Representative  or the  Servicer  or in an  affiliate  thereof  and (iii) is not
connected with the Representative or Servicer as an officer, employee,  director
or person performing similar functions.

         Optional Purchase Date:  As defined in Section 11.01.

         Original Class A-1 Principal Balance:  $28,390,000

         Original Class A-2 Principal Balance:  $18,290,000

         Original Class A-3 Principal Balance:  $31,700,000

         Original Class A-4 Principal Balance:  $17,270,000

         Original Class A-5 Principal Balance:  $24,800,000

         Original Class A-6 Principal Balance:  $12,750,000

         Original Class A-7 Principal Balance:  $14,800,000

         Original Class A-8 Principal Balance:  $27,000,000

         Original Pool Principal Balance:  The Pool Principal Balance
as of the Cut-off Date, which amount is equal to $175,005,260.76.

         Originator:  Any of the  entities  listed on Exhibit K hereto,  each of
which is an  "Originator"  pursuant to the Transfer  Agreement  and,  other than
EquiCredit  Corporation of America, is (i) a direct  wholly-owned  subsidiary of
the Representative, and (ii) a Subservicer as of the date hereof with respect to
the  Mortgage  Loans sold by it to either  Depositor  pursuant  to the  Transfer
Agreement.

         Owner-Occupied Mortgaged Property:  A Residential Dwelling


<PAGE>



that the related  Mortgagor  represented an intent to occupy as such Mortgagor's
primary or secondary residence at the origination of the Mortgage Loan.

         Pass-Through  Rate:  Any one of the Class A-1,  Class  A-2,  Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7 or Class A-8 Pass-Through Rates.

         Payment Date:  The 15th day of any month, or if such 15th
day is not a Business Day, the first Business Day immediately
following, commencing on October 15, 1997.

         Percentage Interest: With respect to a Class A-1, Class A-2, Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7 or Class A-8 Certificate, the portion
of the  Certificates  evidenced by such Class A-1,  Class A-2,  Class A-3, Class
A-4,  Class A-5, Class A-6,  Class A-7 or Class A-8  Certificate,  respectively,
expressed as a percentage  rounded to four decimal  places,  equal to a fraction
the numerator of which is the denomination  represented by such Class A-1, Class
A-2,  Class  A-3,  Class  A-4,  Class  A-5,  Class  A-6,  Class A-7 or Class A-8
Certificate,  respectively,  and the  denominator of which is the Original Class
A-1,  Original Class A-2, Original Class A-3, Original Class A-4, Original Class
A-5,  Original  Class A-6,  Original  Class A-7 or Original  Class A-8 Principal
Balance, respectively. With respect to a Class R Certificate, the portion of the
Class evidenced thereby as stated on the face of such  Certificate,  which shall
be  either a portion  of  99.9999%  or,  but only  with  respect  to the Class R
Certificate held by the Tax Matters Person, 0.0001%.

         Performance Default:  Any Servicing Default described in
clauses (vii), (viii) and (ix) of Section 10.01(a).

         Permitted Instruments:  As used herein, Permitted
Instruments shall include the following:

                    (i) (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 (B) Federal  Housing  Administration
         debentures,  FHLMC  senior  debt  obligations,  and  FNMA  senior  debt
         obligations  assigned  ratings in at least one of the top two long-term
         rating  categories  by S&P  and  Moody's,  but  excluding  any of  such
         securities  described in clauses (A) and (B) whose terms do not provide
         for  payment  of a fixed  dollar  amount  upon  maturity  or  call  for
         redemption;

                   (ii) federal funds,  certificates of deposit, time and demand
         deposits and banker's  acceptances  (in each case having  maturities of
         not more than 365 days) of any bank or trust company incorporated under
         the laws of the United States or any state  thereof,  provided that (A)
         the


<PAGE>



         short-term  debt  obligations of such bank or trust company at the date
         of acquisition  thereof have been rated "A-1+" or better by S&P (or, if
         so consented to by the Certificate Insurer, "A-1" or better by S&P) and
         (B) the short-term and long-term debt obligations of such bank or trust
         company at the date of acquisition  thereof have been rated Prime-1 and
         A1 or better, respectively, by Moody's;

                  (iii)  deposits  of any bank or savings  and loan  association
         which has combined  capital,  surplus and undivided profits of at least
         $3,000,000,  which deposits are not in excess of the applicable  limits
         insured by the Bank Insurance Fund or the Savings Association Insurance
         Fund of the FDIC,  provided that the long-term deposits of such bank or
         savings and loan  association  are rated at least "BBB" by S&P and Baa3
         by Moody's;

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

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

                   (vi)  investments  in Permitted  Instruments  on an overnight
         basis in  investment  accounts  maintained  at the  Trustee;  provided,
         however, that any such account shall be an Eligible Account; and

                  (vii) any  other  obligation  or  security  acceptable  to the
         Rating Agencies and the  Certificate  Insurer (as certified by a letter
         from each Rating  Agency and the  Certificate  Insurer to the Trustee);
         provided,  that no instrument described hereunder shall evidence either
         the right to receive (a) only interest with respect to the  obligations
         underlying such instrument or (b) both principal and interest  payments
         derived from  obligations  underlying  such instrument and the interest
         and principal payments with respect to such instrument 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; and provided,  further that no
         instrument shall be a Permitted  Instrument unless such instrument is a
         "permitted  investment" within the meaning of Section 860G(a)(5) of the
         Code.

         Permitted Transferee: Any Person other than a Disqualified
Organization or an agent or nominee acting on behalf of a
Disqualified Organization.

         Person:  Any individual, corporation, partnership, joint


<PAGE>



venture, association,  joint-stock company, trust, national banking association,
unincorporated organization or government or any agency or political subdivision
thereof.

         Plan: A Plan filed by a Mortgagor  pursuant to the Bankruptcy  Code (11
U.S.C.  Section 1321) and either confirmed or pending confirmation by a court of
competent jurisdiction pursuant to the Bankruptcy Code (11 U.S.C. Section 1325),
providing  for,  among other  things,  the payment of  defaulted  Mortgage  Loan
payments  all  of  which  were  due  prior  to,  but  in  no  event  after,  the
effectiveness of the Plan.

         Pool Factor:  As of any date of determination, the Pool
Principal Balance as of such date divided by the Original Pool
Principal Balance.

         Pool  Principal  Balance:  With respect to either or both Mortgage Loan
Groups,  the aggregate  Principal  Balances of the related Mortgage Loans, as of
any date of determination.

         Pre-Plan Interest:  With respect to a Bankruptcy Loan,
accrued but unpaid interest relating to the period prior to the
filing of the related Plan.

         Pre-Plan Interest Payments:  With respect to a Bankruptcy
Loan, payments made by a Mortgagor on account of Pre-Plan
Interest.

         Principal and Interest Account:  One of the principal and
interest accounts established and maintained by the Trustee
pursuant to Section 5.03 hereof.

         Principal  Balance:  With respect to any  Mortgage  Loan or related REO
Property,  at any date of  determination,  the principal balance of the Mortgage
Loan  outstanding as of such date. The Principal  Balance of any REO Property as
of the date on which  such REO  Property  became  an REO  Property  shall be the
Principal Balance of the related Mortgage Loan as of the date referred to in the
preceding sentence,  and the Principal Balance of a Mortgage Loan at the time it
becomes a Liquidated Mortgage Loan shall be zero.

         Principal  Prepayment:  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, that is intended to satisfy a Mortgage
Loan in full.

         Proceeding:  Any suit in equity, action at law or other
judicial or administrative proceeding.

         Projected  Excess  Spread:  With respect to any Payment Date,  five (5)
times the amount of the Monthly  Excess  Spread  Amount  deposited in the Spread
Account pursuant to Section 6.09(a) hereof as of such Payment Date.


<PAGE>



         Prospectus:  The prospectus (including the prospectus
supplement) prepared by the Representative and the Depositors in
connection with the initial issuance and sale of the Class A
Certificates.

         Qualified  Substitute  Mortgage Loan: A mortgage loan or mortgage loans
substituted for a Deleted Mortgage Loan pursuant to Section 2.06 or 3.03 hereof,
which (i) has or have a  mortgage  interest  rate or rates of not less than (and
not more than two  percentage  points more than) the Mortgage  Interest Rate for
the  Deleted  Mortgage  Loan  (which,  in the  case  of a  Mortgage  Loan in the
Adjustable Rate Group,  shall mean a Mortgage Loan having the same interest rate
index,  and a margin over such index and a maximum  interest rate at least equal
to (and in each  case not more  than two  percentage  points  more  than)  those
applicable to the related Deleted Mortgage Loan),  (ii) relates or relate to the
same type of Residential  Dwelling as the Deleted Mortgage Loan, or relates to a
one- to  four-family  dwelling,  and has or have a lien priority that is no more
junior or subordinate  than that of the Deleted  Mortgage Loan, (iii) matures or
mature  no later  than  (and not more than one year  earlier  than) the  Deleted
Mortgage  Loan,  (iv) 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, (v) has or have a
principal  balance or  principal  balances  (after  application  of all payments
received  on or  prior to the date of  substitution)  equal to or less  than the
Principal Balance of the Deleted Mortgage Loan as of such date, (vi) is of equal
or better Class quality (as described in the Prospectus) as the Deleted Mortgage
Loan,  (vii)  complies  or  comply  as of the  date of  substitution  with  each
representation and warranty set forth in Sections 3.01(b) and 3.02, (viii) is of
the same type, either a balloon loan or  fully-amortizing  Mortgage Loan, as the
Deleted  Mortgage Loan and (ix) would be in the same  Mortgage  Loan Group,  the
Fixed Rate Group or Adjustable Rate Group, as the related Deleted Mortgage Loan.

         Rating Agencies:  Collectively, Moody's and S&P.

         Reassignment of Assignment of Beneficial Interest: With respect to each
Mortgage Loan secured by an interest in an Illinois Land Trust, an assignment of
the  Assignment  of Bene  ficial  Interest,  sufficient  under  the  laws of the
jurisdiction  wherein  the related  Mortgaged  Property is located to effect the
transfer of the entire  beneficial  interest in such  Illinois Land Trust to the
Depositors  and the sale of such  beneficial  interest  to the  Trustee  for the
benefit of the Certificateholders.

         Record Date: The calendar day  immediately  preceding each Payment Date
or, if Definitive  Certificates  are issued,  the last calendar day of the month
preceding the month in which each such Payment Date occurs.

         Recordation Trigger:  The date on which (i) the long-term


<PAGE>



senior unsecured debt of Barnett Banks, Inc. or its successor in
interest is reduced below "A-" by S&P or below A3 by Moody's or
is withdrawn.

         Reference  Banks:  Barclay's Bank PLC, Chase Manhattan Bank,  Citibank,
N.A. 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 any  Depositor or any  affiliate  thereof,  (iii) whose  quotations
appear on the Telerate LIBOR Page on the relevant  Interest  Determination  Date
and (iv) which have been designated as such by the Trustee.

         Registered Holder:  The Person in whose name a Certificate
is registered on the Certificate Register.

         Reimbursable  Amounts:  As of any  date  of  determination,  an  amount
payable to the Servicer,  the  Representative  or the Depositors with respect to
(i) the  Servicing  Advances  and  Advances  reimbursable  pursuant  to  Section
5.04(ii) not previously  reimbursed,  (ii) any advances reimbursable pursuant to
Section 9.01 and not previously  reimbursed  pursuant to Section  6.05(d)(viii),
and (iii) any other amounts reimbursable to the Servicer or the Depositors prior
to a distribution to the Class R Certificateholders pursuant to this Agreement.

         Released Mortgaged Property Proceeds: 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,  customary  mortgage  servicing
procedures and this Agreement.

         Remainder Excess Spread Amount:  As of any Payment Date, the
amount equal to the excess of the aggregate Excess Spread over
the Monthly Excess Spread Amount.

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

         REMIC Provisions:  Provisions of the federal income tax law relating to
real estate mortgage investment conduits,  which appear at Sections 860A through
860G of the Code,  and related  provisions,  and  temporary  and final  Treasury
regulations promulgated thereunder,  as the foregoing may be in effect from time
to time (or proposed, if proposed to be retroactive).

         Remittance Report:  As defined in Section 6.07.



<PAGE>



         REO Disposition: The final sale by the Servicer of a Mortgaged Property
acquired by the Servicer in foreclosure or by deed in lieu of  foreclosure.  The
proceeds of any REO Disposition constitute part of the definition of Liquidation
Proceeds.

         REO Property:  As described in Section 5.10.

         Representative:  EquiCredit Corporation of America, or its
successor in interest.

         Representative's  Yield:  For  each  Mortgage  Loan,  the  sum  of  (A)
prepayment  penalties and premiums  collected on the Mortgage  Loans and (B) any
sum or other  finance  charge  payable by the Mortgagor on a prepaid Rule of 78s
Mortgage Loan that is in addition to (i) the Curtailment or Principal Prepayment
(as the case may be) on the related  Mortgage  Loan,  together  with accrued and
unpaid interest  thereon at the Mortgage  Interest Rate, plus (ii) the Servicing
Compensation exclusive of Servicing Fees. The Representative's Yield is retained
by the Representative and is not part of the assets of the Trust Fund.

         Residential Dwelling:  Any of the following:  (i) a one- to four-family
dwelling,  (ii) a  unit  in a  planned  unit  development,  (iii)  a  unit  in a
condominium  development,  or  (iv)  a  permanently  affixed  mobile  home  or a
permanently  affixed  manufactured  housing unit, as defined in the FNMA Selling
Guide,  which does not  constitute  other  than real  property  under  state law
provided that such home or housing  would  qualify as a single family  residence
under ss. 25(c)(10) of the Code.

         Responsible Officer: When used with respect to the Trustee, any officer
assigned to the Corporate Trust Division (or any successor  thereto) with direct
responsibility  for the  administration  of this  Agreement,  including any Vice
President,  Assistant  Vice  President,  Senior Trust  Officer,  Trust  Officer,
Assistant Trust Officer, any Assistant Secretary, any trust officer or any other
officer  of such  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
Representative, a Depositor, an Originator or the Servicer, the President or any
Vice  President,  Assistant  Vice  President,  or  any  Secretary  or  Assistant
Secretary  authorized  to  perform  the  actions  required,  including,  without
limitation,  each Person  whose name appears on a list of  Responsible  Officers
furnished to the Trustee and the  Certificate  Insurer on the Closing  Date,  as
such list may be amended from time to time.

         Rule of 78s Method: The method of calculating  interest on indebtedness
represented by a Mortgage Note under which (a) the total of the Monthly Payments
specified in the Mortgage Note  represents  the principal  amount  borrowed plus
interest in an


<PAGE>



amount calculated on the basis of the stated Mortgage Interest Rate for the term
of the  Mortgage  Loan,  (b) the  portion  of a  Monthly  Payment  allocated  to
reduction of the outstanding  Principal Balance is determined by multiplying the
total amount of add-on interest  payable over the term of the Mortgage Loan by a
fraction  (i) the  numerator  of  which  is the  sum of the  series  of  numbers
representing the number of each Monthly Payment remaining due under the Mortgage
Loan  (prior to giving  effect to the  payment  to which the  fraction  is being
applied) and (ii) the  denominator  of which is the sum of the series of numbers
representing  the  number  of each  Monthly  Payment  originally  due  under the
Mortgage  Loan  (from  the  first  to the  last,  inclusive)  and (c)  upon  the
prepayment in full of the Mortgage  Loan, a rebate is made in an amount equal to
the difference  between the amount  described in the preceding  clause (b) minus
the amount of interest  calculated on the basis of the stated Mortgage  Interest
Rate at the origination of the Mortgage Loan.  Notwithstanding  the foregoing or
any   provision   of  this   Agreement   to  the   contrary,   payments  to  the
Certificateholders  and  the  Servicing  Fee  and  with  respect  to Rule of 78s
Mortgage Loans will be computed as if such Mortgage  Loans were simple  interest
Mortgage Loans.

         Rule of 78s Mortgage  Loan:  A Mortgage  Loan that uses the Rule of 78s
Method of allocating interest payments during the term of such Mortgage Loan.

         Series:  1997-B.

         Servicer:  EquiCredit Corporation of America or any
successor appointed as herein provided.

         Servicer Default:  As specified in Section 10.01(a).

         Servicer Employees:  As defined in Section 5.09.

         Servicing Advances: 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 (i) the  preservation,
restoration  and  protection  of  the  Mortgaged  Property,  including,  without
limitation,  advances  in  respect  of real  estate  taxes and  assessments  and
insurance  premiums on fire,  hazard and flood insurance  policies and leasehold
payments, (ii) any enforcement or judicial proceedings,  including foreclosures,
(iii) the management and  liquidation of the REO Property,  (iv) compliance with
the obligations under Sections 5.02, 5.05 and 5.07, which Servicing Advances are
reimbursable to the Servicer to the extent provided in Section 5.04(ii), and (v)
in connection with the liquidation of a Mortgage Loan,  expenditures relating to
the purchase or  maintenance of the First Lien pursuant to Section 5.13, for all
of which  costs and  expenses  the  Servicer is  entitled  to  reimbursement  in
accordance with this Agreement. Notwithstanding anything herein to the contrary,
no Servicing Advance shall be required to be made hereunder if such Servicing


<PAGE>



Advance would, if made,  constitute a Nonrecoverable  Advance. The determination
by the Servicer that it has made a  Nonrecoverable  Advance or that any proposed
Servicing Advance, if made, would constitute a Nonrecoverable  Advance, shall be
evidenced by an Officer's  Certificate delivered to the Certificate Insurer, the
Depositors  and the  Trustee  no later  than the  Business  Day  following  such
determination.

         Servicing Compensation:  The Servicing Fee and other amounts
to which the Servicer is entitled pursuant to Section 7.03.

         Servicing Fee: As to each Mortgage Loan (including any Mortgage Loan as
to which the related Mortgaged Property has become an REO Property),  the annual
fee payable to the  Servicer,  which is  calculated at a rate equal to 0.60% per
annum with respect to all Mortgage Loans, which fee shall be payable monthly and
shall be  computed  on the same basis as  interest  is accrued on such  Mortgage
Loan.  The  Servicing  Fee is payable  solely from the  interest  portion of (i)
Monthly Payments, (ii) Liquidation Proceeds or (iii) Released Mortgaged Property
Proceeds collected by the Servicer or as otherwise provided in Section 5.04. The
Servicing Fee includes any servicing fees owed or payable to any Subservicer.

         Servicing  Officer:  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 by the Servicer on the Closing  Date,  as such list may from time to
time be amended.

         Specified Spread Account Requirement:  As of:

         (x) any date on or prior to the  thirtieth  Payment Date  (occurring in
March 2000), the greatest of (a) the Base Spread Account  Requirement as of such
date; (b) the sum of the Principal  Balances of the three largest Mortgage Loans
as of such date;  and (c) two times the excess of (i) one-half of the  aggregate
Principal  Balance of the  Mortgage  Loans which are 90 or more days  delinquent
(including  REO  Properties)  over (ii) the  Projected  Excess Spread as of such
date;

         (y) any date  after the  thirtieth  Payment  Date  (occurring  in March
2000), the greatest of (a) the lesser of (A) the Base Spread Account Requirement
as of such date and (B) the  product  of (x)  7.50%  and (y) the Pool  Principal
Balance  as of such date;  (b) the sum of the  Principal  Balances  of the three
largest  Mortgage  Loans as of such  date;  and (c) two times the  excess of (i)
one-half of the aggregate  Principal  Balance of the Mortgage Loans which are 90
or more days  delinquent  (including  REO  Properties)  over (ii) the  Projected
Excess  Spread as of such date.  Notwithstanding  the  foregoing,  however,  the
Specified  Spread Account  Requirement for any date shall in no event be greater
than  the  Subordinated  Amount  as of  such  date  and  may be  reduced  by the
Certificate Insurer at any time after the amount in the


<PAGE>



Spread  Account is equal to the Base Spread Account  Requirement;  provided that
such  reductions  shall not affect the rating  assigned by S&P or Moody's to the
Class A Certificates.

         Spread Account:  The account maintained pursuant to
Section 6.09.

         Spread Account Amount:  As defined in Section 6.09(b)(iii)
hereof.

         Spread Account Excess:  As defined in Section 6.09(b)(v)
hereof.

         S&P: Standard & Poor's Ratings Group, a division of McGraw-Hill,  Inc.,
or any successor thereto.

         Startup Day:  The day designated as such pursuant to Section
2.06 hereof.

         Subordinated Amount:  (a) The Subordinated Amount as of the
Cut-off Date shall be 10.25% times the sum of the Original Pool
Principal Balance (which is initially equal to $17,937,500.00).

         (b) As of any Payment  Date,  the  Subordinated  Amount shall equal the
Subordinated  Amount as of the preceding  September 1, minus  Cumulative  Excess
Spread  Receipts since such  preceding  September 1, through the last day of the
month preceding such Payment Date. After giving effect to such  adjustment,  the
Subordinated  Amount may be further  adjusted on each respective  September 1 as
follows to equal:

                    (i) on each September 1 up to but not including September 1,
         2002 the  amount,  if any,  by which (A)  10.25% of the  Original  Pool
         Principal  Balance exceeds (B) Cumulative  Excess Spread Receipts since
         the  Cut-off  Date  through  the  last  day of  August  preceding  such
         September 1;

                   (ii) on September 1, 2002, the lesser of (A) the Subordinated
         Amount as of the preceding  Payment Date, and (B) the sum of (x) 10.25%
         of the Pool Principal  Balance at the close of business on September 1,
         2002, and (y) 80% of the amount,  if any, by which the amount set forth
         under (A)  exceeds  the amount  computed  under  clause  (B)(x) of this
         paragraph (ii);

                  (iii) on September 1, 2003, the lesser of (A) the Subordinated
         Amount as of the preceding  Payment Date, and (B) the sum of (x) 10.25%
         of the Pool Principal  Balance at the close of business on September 1,
         2003, and (y) 75% of the amount,  if any, by which the amount set forth
         under (A)  exceeds  the amount  computed  under  clause  (B)(x) of this
         paragraph (iii);

                   (iv)    on September 1, 2004, the lesser of (A) the


<PAGE>



         Subordinated  Amount as of the preceding  Payment Date, and (B) the sum
         of (x) 10.25% of the Pool Principal Balance at the close of business on
         September 1, 2004, and (y) 66-2/3% of the amount,  if any, by which the
         amount set forth  under (A) exceeds the amount  computed  under  clause
         (B)(x) of this paragraph (iv);

                    (v) on September 1, 2005, the lesser of (A) the Subordinated
         Amount as of the preceding  Payment Date, and (B) the sum of (x) 10.25%
         of the Pool Principal  Balance at the close of business on September 1,
         2005, and (y) 50% of the amount,  if any, by which the amount set forth
         under (A)  exceeds  the amount  computed  under  clause  (B)(x) of this
         paragraph (v); and

                   (vi)  on  September  1,  2006,   and  on  each  September  1,
         thereafter, the lesser of (A) the applicable Subordinated Amount on the
         preceding  September 1, minus  Cumulative  Excess Spread Receipts since
         such  preceding  September  1,  through  the last day of the  preceding
         September  1, as  appropriate,  and (B)  10.25%  of the Pool  Principal
         Balance at the close of business on such current September 1;

provided,  however,  that the amount  determined  for part (B) of  clauses  (ii)
through (vi) above shall not be less than the sum of the  Principal  Balances of
the three largest  Mortgage Loans at the beginning of each such period.  Subject
to the preceding  sentence,  the Subordinated Amount as of any date other than a
Payment  Date shall be equal to the  Subordinated  Amount as of the  immediately
preceding Payment Date; and provided,  further,  however, that in no event shall
the Subordinated Amount be less than zero.

         Notwithstanding anything to the contrary herein contained, no reduction
to the  Subordinated  Amount described in clauses (ii) through (vi) hereof shall
be permitted to take effect if (x) as of September 1, 2002,  the amount equal to
aggregate  Cumulative  Excess  Spread  Receipts  exceeds 1% of the Original Pool
Principal Balance or (y) as of any September 1, after September 1, 2002, (I) the
amount equal to aggregate  Cumulative  Excess Spread Receipts  exceeds 5% of the
Subordinated  Amount  in  effect on the  preceding  September  1, or (II) on any
Payment Date  occurring  within the annual  period  immediately  preceding  such
September 1, the aggregate principal balance of all Mortgage Loans which were 60
or more days  delinquent  on such Payment Date  equalled or exceeded 2.5% of the
aggregate  principal  balance of all Mortgage Loans  outstanding on such Payment
Date.  If, by reason of the  application  of the provisions of clause (y) of the
immediately preceding sentence, reduction of the Subordinated Amount pursuant to
the  provisions  of any one of clauses  (ii)  through  (vi) shall not have taken
effect,  and, if as of any subsequent  September 1, no event shall have occurred
the effect of which would be to prohibit a reduction in the Subordinated  Amount
as of such September 1, then the Subordinated Amount shall be reduced on


<PAGE>



such  September  1, to the  amount  permitted  by the  clause  which  would have
otherwise taken effect had the provisions of the immediately  preceding sentence
not been applied.

         Subservicer:  Any Person  with whom the  Servicer  has  entered  into a
Subservicing  Agreement and who satisfies any  requirements set forth in Section
5.01(b)  hereof in respect of the  qualifica  tion of a  Subservicer.  As of the
Closing Date, the only  Subservicers are the Originators  (other than EquiCredit
Corporation of America).

         Subservicing  Agreement:  Any  agreement  between the  Servicer and any
Subservicer  relating to subservicing and/or administra tion of certain Mortgage
Loans as provided in Section 5.01(b), a copy of which shall be delivered,  along
with any modifications thereto, to the Certificate Insurer and the Trustee.

         Substitution Adjustment:  As to any date on which a substitution occurs
pursuant  to Section  2.06 or 3.03,  the amount (if any) by which the  aggregate
Principal Balances of any Qualified  Substitute Mortgage Loans as of the date of
substitution, together with accrued and unpaid interest thereon (but only to the
extent  deposited in the Principal and Interest  Account and  transferred to the
Collection  Account),  are less than the  aggregate  of the  Principal  Balances
(after  application  of  principal  payments  received  on or before the date of
substitution  and deposited into the Principal and Interest  Account),  together
with accrued and unpaid  interest  thereon to the date of  substitution,  of the
related Deleted Mortgage Loans plus any unreimbursed Servicing Advances.

         Tax Matters Person:  The Person designated from time to time
to act as the "tax matters person" (within the meaning of the
REMIC Provisions) of the Trust REMIC.

         Termination Price:  As defined in Section 11.01.

         Transfer Agreement: The agreement, dated as of September 1, 1997, among
the  Originators   and  the  Depositors,   pursuant  to  which  the  Originators
transferred the Mortgage Loans to the Depositors.

         Trust:  EquiCredit Funding Trust 1997-B.

         Trust Fund: The segregated pool of assets subject hereto,  constituting
the trust created hereby and to be  administered  hereunder,  consisting of: (i)
such Mortgage Loans as from time to time are subject to this Agreement, together
with the Mortgage Files  relating  thereto and all proceeds  thereof,  (ii) such
assets as from time to time are  identified  as REO Property or are deposited in
the  Collection  Account,  Principal and Interest  Account,  Spread  Account and
Insurance  Account,  including amounts on deposit in the foregoing  accounts and
invested  in  Permitted  Instruments,  (iii)  the  Trustee's  rights  under  all
insurance policies with respect to the Mortgage Loans required to be


<PAGE>



maintained  pursuant to this  Agreement  and any  Insurance  Proceeds,  (iv) the
Certificate  Insurance  Policy,  (v)  Liquidation  Proceeds  and  (vi)  Released
Mortgaged Property Proceeds.  The Representative's Yield and amounts received on
and after the Cut-off Date in respect of interest  accrued on the Mortgage Loans
prior to the Cut-off Date do not constitute part of the Trust Fund.

         Trustee:  U.S. Bank National Association, not in its
individual capacity but solely as trustee under this Agreement,
or its successor in interest, or any successor trustee appointed
pursuant to this Agreement.

         Trust REMIC:  As defined in Section 2.07(a)(1).

         UCC:  The Uniform Commercial Code as in effect in the
relevant jurisdiction.

         United States  Person:  (i) A citizen or resident of the United States,
(ii) a  corporation,  partnership  or other entity  created or organized  in, or
under the laws of, the United States or any political subdivision thereof, (iii)
an estate the income of which is  includible  in gross income for United  States
federal income tax purposes, regardless of its source or (iv) a trust if a court
within  the  United  States is able to  exercise  primary  supervision  over the
administration  of such trust and one or more  United  States  Persons  have the
authority to control all substantial decisions of such trust.


                                   ARTICLE II

                         CONVEYANCE OF THE TRUST ASSETS

         Section 2.01              Sale and Conveyance of Trust Assets; Priority
                                    and Subordination of Ownership Interests.

         (a) The  Depositors  do hereby  sell,  transfer,  assign,  set over and
convey  to the  Trustee  (for  the  benefit  of the  Certificateholders  and the
Certificate Insurer, as their interests may appear) without recourse, all of the
right,  title and interest of the  Depositors  in and to (i) the Mortgage  Loans
(excepting  the  Representative's  Yield and  amounts  received on and after the
Cut-off Date in respect of interest  accrued on the Mortgage  Loans prior to the
Cut-off Date), (ii) the Mortgage Files relating to the Mortgage Loans, (iii) the
related Mortgaged  Properties,  (iv) the Depositors'  rights under all insurance
policies with respect to the Mortgage Loans required to be maintained by it, (v)
all right,  title and interest of the  Depositors  in, to and under the Transfer
Agreement,  including  the  right to cause the  Originators  to  repurchase  the
Mortgage Loans under certain  circumstances,  (vi) all right, title and interest
of the Depositors in each of the Accounts established and maintained pursuant to
Articles V and VI and (vii) the


<PAGE>



interest of the Depositors in any proceeds of the property  described in clauses
(i), (ii), (iii), (iv), (v) and (vi),  including all proceeds of the conversion,
voluntary or involuntary, of the foregoing into cash, instruments, securities or
other property, including without limitation, all amounts from time to time held
or invested in the Accounts.

         (b) The rights of the Holders to receive  payments  with respect to the
Mortgage Loans in respect of the  Certificates,  and all ownership  interests of
the  Certificateholders  in  such  payments,  shall  be as  set  forth  in  this
Agreement.

         (c) It is the  intention  of this  Agreement  that the  transfer of the
Depositors' right, title and interest in and to the assets of the Trust pursuant
to this  Agreement  shall  constitute an absolute sale by the  Depositors to the
Trustee of the Mortgage Loans for the benefit of the  Certificateholders and not
a loan.  If a transfer  of  Mortgage  Loans from an  Originator  to a  Depositor
pursuant  to the  Transfer  Agreement  is  characterized  as a pledge and not an
absolute sale,  then such Depositor  shall be deemed to have  transferred to the
Trustee for the benefit of the  Certificateholders  and the Certificate Insurer,
as their interests may appear, all of such Depositor's right, title and interest
in, to and under the obligations of such Originator deemed to be secured by said
pledge; and it is the intention of this Agreement that the Depositors shall also
be deemed to have granted and for such purposes the Depositors  hereby grant, to
the  Trustee  for the  benefit  of the  Certificateholders  and the  Certificate
Insurer,  as their interests may appear, a first priority  security  interest in
all of the  Depositors'  right,  title,  and  interest  in,  to  and  under  the
obligations of the  Originators  to the Depositors  deemed to be secured by said
pledge and that the Trustee shall be deemed to be an  independent  custodian for
purposes of perfection of the security  interest  granted to the Depositors.  If
the  transfer of the  Mortgage  Loans and the other assets of the Trust from the
Depositors  to  the  Trustee  for  the  benefit  of  the  Certificateholders  is
characterized  as a pledge,  it is the  intention  of this  Agreement  that this
Agreement shall  constitute a security  agreement under applicable law, and that
the  Depositors  shall be  deemed  to have  granted  and for such  purposes  the
Depositors   hereby   grant,   to  the   Trustee   for   the   benefit   of  the
Certificateholders and the Certificate Insurer, as their interests may appear, a
first priority  security  interest in all of the  Depositors'  right,  title and
interest  in, to and under the Mortgage  Loans,  all payments of principal of or
interest on such Mortgage Loans,  all other rights relating to and payments made
in  respect  of the  assets  of the  Trust,  and all  proceeds  of any  thereof,
including  all  proceeds of the  conversion,  voluntary or  involuntary,  of the
foregoing  into  cash,  instruments,  securities  or other  property,  including
without  limitation  all  amounts  from  time to time  held or  invested  in the
Accounts.  If the  trust  created  by this  Agreement  terminates  prior  to the
satisfaction  of the  claims of any  Person in any  Certificates,  the  security
interest created hereby shall


<PAGE>



continue  in full  force and effect  and the  Trustee  shall be deemed to be the
collateral agent for the benefit of such Person.

         Section 2.02               Possession of Mortgage Files.

         (a)  Upon the  issuance  of the  Certificates,  the  ownership  of each
Mortgage  Note,  the Mortgage and the contents of the related  Mortgage  File is
vested in the Trustee for the benefit of the Certificateholders.

         (b) Pursuant to Section 2.04, the  Depositors  have delivered or caused
to be delivered each Mortgage File to the Custodian.

         Section 2.03               Books and Records.

         The sale of each  Mortgage  Loan shall be reflected on the  Depositor's
balance  sheets and other  financial  statements  prepared  in  accordance  with
generally accepted accounting  principles as a sale of assets by each Depositor.
The Depositors  shall be responsible  for  maintaining,  and shall  maintain,  a
complete set of books and records for each  Mortgage Loan which shall be clearly
marked to reflect the  ownership  of each  Mortgage  Loan by the Trustee for the
benefit of the Certificateholders.

         Section 2.04               Delivery of Mortgage Loan Documents.

         Contemporaneously  with the delivery of this Agreement,  the Depositors
delivered  or caused to be delivered  hereunder  to the Trustee the  Certificate
Insurance Policy,  and each Depositor has delivered to the Trustee (which may be
by delivery to the  Custodian  on behalf of the Trustee)  each of the  following
documents for each Mortgage Loan:

         (a)  (i)  (A)  The  original   Mortgage  Note,   with  any  intervening
endorsements, endorsed "Pay to the order of BankBoston, N.A., as Custodian under
the Custodial  Agreement  dated as of September 1, 1997,  without  recourse" and
signed,  by  facsimile  or  manual  signature,  in the  name  of the  Originator
transferring  such Mortgage  Loan to the  applicable  Depositor  pursuant to the
Transfer  Agreement by a  Responsible  Officer,  with all prior and  intervening
endorsements showing a complete chain of endorsement from the originator to such
Originator,  if the  Originator  from whom the Depositor  acquired such Mortgage
Loan was not the originator or (B) if such Mortgage Note is a Destroyed Mortgage
Note, an original Destroyed Mortgage Note Affidavit together with a copy of such
Mortgage Note attached  thereto and, (ii) with respect to  manufactured  housing
units, the certificate of title, if any;

         (b) Either:  (i) the  original  Mortgage,  with  evidence of  recording
thereon  (and,  in the case of a Mortgage  Loan secured by a Mortgaged  Property
held in an Illinois  Land Trust,  signed by the  trustee of such  Illinois  Land
Trust),  (ii) a copy of the Mortgage  certified as a true copy by a  Responsible
Officer of the


<PAGE>



Originator  transferring such Mortgage Loan to the applicable Depositor pursuant
to the Transfer Agreement (provided,  however, that such Responsible Officer may
complete  one or  more  blanket  certificates  attaching  copies  of one or more
Mortgages relating thereto) or by the closing attorney,  or by an officer of the
title  insurer or agent of the title  insurer  which  issued the  related  title
insurance policy, or commitment  therefor,  if the original has been transmitted
for  recording  until  such  time as the  original  is  returned  by the  public
recording  office  or  (iii)  a copy of the  Mortgage  certified  by the  public
recording  office in those  instances where the original  recorded  Mortgage has
been lost or not yet returned;

         (c)  The  original   Assignment   of  Mortgage   from  the   Originator
transferring  such Mortgage  Loan to the  applicable  Depositor  pursuant to the
Transfer  Agreement by assignment to  "BankBoston,  N.A., as Custodian under the
Custodial  Agreement  dated as of  September  1, 1997,  without  recourse" or in
blank; any such  Assignments of Mortgage may be made by blanket  assignments for
Mortgage Loans secured by the Mortgaged Properties located in the same county if
permitted by applicable local law;

         (d)  Except  with  respect  to any  Mortgage  Loan  secured by a second
priority lien and having a Principal Balance not in excess of $50,000 and listed
in Exhibit W, the original  policy of title insurance or a true copy thereof or,
if such policy has not yet been  delivered by the  insurer,  the  commitment  or
binder to issue same, or original documents of assurance of title;

         (e) All intervening  assignments,  if any,  showing a complete chain of
assignment  from the  originator  to the  applicable  Originator,  including any
recorded warehousing assignments,  with evidence of recording thereon, certified
by a  Responsible  Officer of the  applicable  Originator  as a true copy of the
original of such intervening assignments;

         (f)  A copy of all assumption and modification agreements,
if any, certified as a true copy by a Responsible Officer of the
applicable Originator;

         (g) If the Mortgaged  Property is held in an Illinois  Land Trust,  the
original Assignment of Beneficial Interest,  or, if the trustee of such Illinois
Land Trust retains such original Assignment of Beneficial  Interest, a certified
true  copy of such  Assignment  of  Beneficial  Interest  so  certified  by such
trustee;

         (h) If the  Mortgaged  Property is held in an Illinois  Land Trust,  an
original  Reassignment of Assignment of Beneficial  Interest from the applicable
Originator  to  "BankBoston,  N.A., as Custodian  under the Custodial  Agreement
dated as of September 1, 1997, Series 1997-B" or in blank. In the event that the
Mortgage  Loan was  acquired  by the  applicable  Originator  in a  merger,  the
Reassignment  of the Assignment of Beneficial  Interest must be by  "Originator,
successor by merger to [name of predecessor]"; and


<PAGE>



in the event that the Mortgage Loan was acquired or originated by the applicable
Originator  while  doing  business  under  another  name,  the  Reassignment  of
Assignment of  Beneficial  Interest must be by  "Originator,  formerly  known as
[previous name]";

         (i) If the  Mortgaged  Property  is held  in an  Illinois  Land  Trust,
originals of all intervening Reassignments of Assignment of Beneficial Interest,
showing a complete chain of assignment from the  beneficiaries  of such Illinois
Land Trust to the  applicable  Originator of all of such  beneficiaries'  right,
title,  and interest in, to, and under the trust  agreement with respect to such
Illinois Land Trust; and

         (j) If the Mortgaged  Property is held in an Illinois Land Trust, (A) a
certified copy of the instrument creating the Illinois Land Trust, (B) a copy of
the UCC-1  Financing  Statement  evidencing  the  assignment of the  Mortgagor's
beneficial interest in the Illinois Land Trust, with evidence of filing thereon,
and (C) the original  personal  guaranty of the Mortgage Note,  executed by each
beneficiary of the Illinois Land Trust.

         The applicable  Depositor shall use its reasonable  efforts to promptly
deliver  or cause to be  delivered  to the  Trustee  or the  Custodian:  (a) the
original recorded Mortgage in those instances where a copy thereof was delivered
hereunder;  (b) the original  recorded  Assignment of Mortgage to the applicable
Originator,  which,  together  with any  intervening  assignments  of  Mortgage,
evidences a complete  chain of assignment  from the originator to the applicable
Originator in those instances where copies of such  Assignments  were delivered;
and (c) the title insurance policy or assurance required in paragraph (d) above.
The applicable  Depositor shall, within five (5) Business Days after the receipt
thereof,  and in any event, within twelve months after the Closing Date, deliver
or cause to be delivered to the Trustee or the Custodian each document described
in any of the preceding clauses (a), (b) and (c); provided,  however,  that if a
document  described  in the  preceding  clause  (a) or  clause  (b) has not been
returned from the appropriate public recording office, the applicable  Depositor
shall  deliver a certified  copy of the  Mortgage  and a  receipted  copy of the
Assignment from the appropriate recording office prior to the expiration of such
twelve-month period.  Notwithstanding anything to the contrary contained in this
Section 2.04,  the  applicable  Depositor  shall be deemed to have satisfied its
obligations to deliver a Mortgage or Assignment of Mortgage upon delivery to the
Trustee or the Custodian a copy of such  Mortgage or Assignment of Mortgage,  as
applicable,  certified by the public  recording  office to be a true copy of the
recorded  original  thereof.  From  time to time the  applicable  Depositor  may
forward or cause to be  forwarded  to the  Trustee or the  Custodian  additional
original documents  evidencing an assumption or modification of a Mortgage Loan.
All  Mortgage  Loan  documents  held by the Trustee or the  Custodian as to each
Mortgage Loan are referred to herein as the "Mortgage File".



<PAGE>



         The  Servicer  covenants  and  agrees to take all action  necessary  or
desirable  under  applicable  state law to transfer the benefits of the lien and
security  interest in each manufactured or mobile home and the related Mortgaged
Property to the  Trustee,  including,  without  limitation,  the filing of UCC-3
assignments,  notations  on the  certificates  of title and  recordation  of the
Assignment of Mortgage within the time periods required by this Section 2.04.

         Contemporaneously  with the issuance of the  Certificates,  the Trustee
shall cause the  Custodian to (A) endorse each Mortgage Note to the order of the
Trustee for the benefit of the Certificateholders, which endorsement shall be in
substantially  the  form set  forth  in  Section  2.04(a)(i),  with  appropriate
alterations to reflect the interest of the Trustee and the limited nature of the
Custodian's  interest  therein  as may be  acceptable  to  the  Depositors,  the
Servicer,  the  Certificate  Insurer and the Trustee,  (B) execute (or complete)
each  Assignment  of  Mortgage  to the  Trustee,  which  assignment  shall be in
substantially   the  form  set  forth  in  Section  2.04(c),   with  appropriate
alterations  to reflect the interest of the Trustee and (C) with respect to each
Illinois Land Trust, execute a Reassignment of Assignment of Beneficial Interest
to the  Trustee for the benefit of the  Certificateholders,  which  reassignment
shall  be  substantially  in  the  form  set  forth  in  Section  2.04(h),  with
appropriate  alterations to reflect the interest of the Trustee.  As promptly as
practicable following the Recordation Trigger, but in no event more than 90 days
following the Recordation  Trigger, the Servicer shall at its own expense either
(i)  record  in  favor of the  Trustee  each  Assignment  of  Mortgage  and each
Reassignment of Assignment of Beneficial Interest referred to in clauses (B) and
(C) of the preceding  sentence with respect to all of the Mortgage  Loans in the
appropriate  real property or other  records,  or (ii) deliver to the Trustee an
Opinion  of Counsel  satisfactory  to the Rating  Agencies  and the  Certificate
Insurer to the effect that  recording is not required and no other action on the
part of such Depositor is required  (other than such actions as have been taken)
to  protect  the  Trustee's  right,  title and  interest  in and to the  related
Mortgage and Note.

         All  recording   required  pursuant  to  this  Section  2.04  shall  be
accomplished by and at the expense of the Servicer.  For purposes of determining
whether  a  signature  is made on an  instrument  or  document,  stapling  of an
attachment  shall  be  a  sufficient  affixation  to  cause  the  attachment  to
constitute part of the instrument or document.

         Section 2.05               [Reserved].



<PAGE>



         Section 2.06               Acceptance by Trustee of the Trust Fund;
                                    Certain Substitutions; Certification by
                                    Trustee.

         (a) The Trustee hereby acknowledges receipt of, for each Mortgage Loan,
the items listed in Section 2.04 (a), (b), (c), (g) and (h) and declares that it
will  hold  such  documents  and any  amendments,  replacements  or  supplements
thereto,  as well as any other assets delivered to it in trust, upon and subject
to  the  conditions  set  forth  in  this  Agreement  for  the  benefit  of  the
Certificateholders  and the Certificate  Insurer, as their interests may appear.
The  Trustee   shall  execute  and  deliver  on  the  Closing  Date  an  initial
certification  of  receipt by it or by the  Custodian  on its  behalf,  for each
Mortgage Loan of the items listed in Section 2.04(a),  (b), (c), (g) and (h), 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  delivered to it in trust, to the extent set forth herein,  for
the benefit of the  Certificateholders  and the  Certificate  Insurer,  as their
interests  may appear.  The Trustee  agrees to review (or cause to be  reviewed)
each  Mortgage  File within 45 days after the Closing Date (or,  with respect to
any Qualified Substitute Mortgage Loan, within 45 days after the receipt thereof
by the  Custodian) and to deliver to the  Representative,  the  Depositors,  the
Servicer  and the  Certificate  Insurer  an  interim  certification  in the form
attached  hereto as Exhibit F-1 on or before such date to the effect that, as to
each Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage
Loan  paid  in  full  or any  Mortgage  Loan  specifically  identified  in  such
certification as not covered by such certification),  (i) all documents required
to be delivered to it pursuant to this  Agreement are in its  possession  (other
than those described in Section  2.04(a)(ii)  and 2.04(f)),  (ii) such documents
have been reviewed by it and have not been mutilated, damaged, torn or otherwise
physically  altered  (handwritten  additions,  changes or corrections  shall not
constitute  physical  alteration if properly  initialled by the  Mortgagor)  and
relate to such Mortgage Loan, and (iii) based on its  examination and only as to
the foregoing documents, the information set forth on the Mortgage Loan Schedule
(other than items (i), (iv) and (x) of the definition of Mortgage Loan Schedule)
accurately  reflects the information set forth in the Mortgage File. 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.  Within 375 days after the
Closing  Date,  the  Trustee  shall  deliver (or cause to be  delivered)  to the
Servicer,  the Depositors and the Certificate  Insurer a final  certification in
the form  attached  hereto as Exhibit F-2  evidencing  the  completeness  of the
Mortgage Files.

         (b)  If the Certificate Insurer or the Trustee during the


<PAGE>



process of reviewing the Mortgage  Files finds any document  constituting a part
of a Mortgage File which is not executed, has not been received, is unrelated to
the Mortgage Loan identified in the Mortgage Loan Schedule,  or does not conform
to the requirements of Section 2.04 or substantively to the description  thereof
as set forth in the Mortgage  Loan  Schedule,  the Trustee,  or the  Certificate
Insurer, as applicable,  shall promptly so notify the Servicer, the Trustee, the
Representative,  the Depositors and the Certificate  Insurer.  In performing any
such review,  such Person may conclusively rely on the related  Originator as to
the purported  genuineness of any such document and any signature thereon. It is
understood  that the  scope of such  Person's  review of the  Mortgage  Files is
limited  solely to confirming  that the documents  listed in Section 2.04 (other
than those  described in Section  2.04(f))  have been  executed and received and
relate to the Mortgage  Files  identified  in the Mortgage  Loan  Schedule.  The
Servicer  agrees 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 Certificate Insurer or the Trustee. If, however,  within 60 days
after receipt by it of the final  certification  referred to in paragraph (a) of
this  Section  2.06,  the  Servicer  has not  caused to be  remedied  any defect
described in such final  certification  and such defect materially and adversely
affects the interest of the  Certificateholders  in the related Mortgage Loan or
the  interests  of the  Certificate  Insurer,  the  Servicer  will on the  third
Business Day preceding the Payment Date  immediately  succeeding the end of such
60 day  period  (i)  substitute,  or  cause  the  Depositors  or the  applicable
Originator to substitute,  in lieu of such Mortgage Loan a Qualified  Substitute
Mortgage Loan in the manner and subject to the  conditions  set forth in Section
3.03 or (ii) purchase, or cause the Depositors or the applicable  Originators to
purchase,  such Mortgage Loan at a purchase price equal to the Principal Balance
of such  Mortgage  Loan as of the date of purchase,  plus all accrued and unpaid
interest on such Principal Balance,  computed at the Mortgage Interest Rate, net
of the Servicing Fee if the  Representative is the Servicer,  plus the amount of
any  unreimbursed  Servicing  Advances made by the Servicer with respect to such
Mortgage  Loan out of funds on deposit in the  Principal  and  Interest  Account
pursuant to Section  5.01(f),  which  purchase  price shall be  deposited in the
Principal and Interest Account on the next succeeding  Determination Date (after
deducting  therefrom any amounts received in respect of such purchased  Mortgage
Loan or Loans and being held in the  Principal  and Interest  Account for future
distribution).

         (c) Upon  receipt by the  Trustee  of a  certification  of a  Servicing
Officer of the Servicer of such  substitution  or acceptance  and the deposit of
the  amounts  described  above in the  Principal  and  Interest  Account  (which
certification  shall be in the form of  Exhibit O  hereto),  the  Trustee  shall
release to the Servicer for release to the  Depositors  or the  Originators,  as
appropriate, the related Mortgage File and shall execute, without


<PAGE>



recourse,  and deliver such  instruments of transfer  necessary to transfer such
Mortgage Loan to the Representative or the respective Depositor.

         (d) If  recordation of any  Assignment of Mortgage or  Reassignment  of
Assignment of Beneficial  Interest is required hereunder after the occurrence of
a Recordation Trigger, the original of each such recorded Assignment of Mortgage
and Reassignment of Assignment of Beneficial  Interest shall be delivered to the
Trustee  or the  Custodian  within  10 days  following  the  date on which it is
returned to the related  Depositor or the Servicer by the office with which such
Assignment of Mortgage or Reassignment of Assignment of Beneficial  Interest was
filed for recordation  and,  within 10 days following  receipt by the Trustee or
Custodian, as applicable, of the recorded Assignment of Mortgage or Reassignment
of Assignment of  Beneficial  Interest,  the Trustee shall review or shall cause
the  Custodian  to  review  such  Assignment  of  Mortgage  or  Reassignment  of
Assignment of Beneficial Interest to confirm that such Assignment of Mortgage or
Reassignment  of  Assignment  of  Beneficial  Interest has been  recorded.  Upon
receipt  by the  Trustee  or  the  Custodian,  as  applicable,  of the  recorded
Assignment of Mortgage or  Reassignment  of  Assignment of Beneficial  Interest,
such recorded  Assignment of Mortgage or Reassigment of Assignment of Beneficial
Interest  shall become part of the Mortgage  File.  The Trustee shall notify the
related Depositor or Servicer and the Certificate  Insurer of any defect in such
Assignment of Mortgage or Reassignment  of Assignment of Beneficial  Interest if
it shall have actual  knowledge  of any such defect  based on such  review.  The
Servicer or the related  Depositor shall have a period of 30 days following such
notice to correct or cure such  defect.  In the event that the  Servicer  or the
related  Depositor  fails to record an Assignment of Mortgage or Reassignment of
Assignment  of  Beneficial  Interest as herein  provided  (which  Assignment  of
Mortgage or Reassignment of Assignment of Beneficial Interest was required to be
recorded)  and the Trustee  shall have actual  knowledge  of such  failure,  the
Trustee  shall prepare and file or shall cause the Custodian to prepare and file
such Assignment of Mortgage or Reassignment of Assignment of Beneficial Interest
for  recordation  in the  appropriate  real property or other  records,  and the
Servicer and the related Depositor hereby appoints the Trustee and the Custodian
as its  attorney-in-fact  with full power and authority  acting in its stead for
the purpose of such preparation, execution and recordation. Any expense incurred
by the Trustee or the Custodian not otherwise paid for by the related  Depositor
or the Servicer as required  hereunder in connection  with the  preparation  and
recordation  of such  Assignment of Mortgage and  Reassignment  of Assignment of
Beneficial  Interest  shall  be  reimbursed  to the  Trustee  or  Custodian,  as
applicable, pursuant to Section 12.05.

         Section 2.07               REMIC Administration.



<PAGE>



         (a)  Tax Administration

                  (1) An  election  will be made by the Trustee on behalf of the
Trust Fund to treat the assets of the Trust Fund,  excluding the Spread  Account
(which for the purpose of this Section 2.07 is understood to include  amounts on
deposit  therein  invested in  Permitted  Instruments  and the  proceeds of such
investments),  as a REMIC under the Code (the "Trust REMIC"). Such election will
be made on Form 1066 or other appropriate  federal tax or information return for
the  taxable  year  ending  on the last day of the  calendar  year in which  the
Certificates are issued. For purposes of such election, the Class A Certificates
shall be designated as the "regular  interests" in the Trust REMIC and the Class
R  Certificates  shall be designated  as the  "residual  interests" in the Trust
REMIC.  The final  scheduled  distribution  date for the Class A Certificates is
October 2028.  The second  anniversary  of such date (October 2030) shall be the
"latest  possible  maturity  date"  within the  meaning of  Treasury  Regulation
Section  1.860G-1(a)(4) and all amounts due on the Class A Certificates,  if not
previously paid, shall be due and payable on that date.

                  (2) The Closing Date is hereby designated as the "Startup Day"
of the Trust REMIC within the meaning of Section 860G(a)(9) of the Code.

                  (3) Except as provided in Section 12.05, the Trustee shall pay
(and shall be entitled to reimbursement  thereof by the Servicer or otherwise in
accordance  with the terms of this Agreement) the ordinary and usual expenses in
connection with the preparation,  filing and mailing of tax information  reports
and returns that are incurred by it in the ordinary course of its administration
of its tax-related  duties under this Agreement,  but  extraordinary  or unusual
expenses,  costs or  liabilities  incurred in  connection  with its  tax-related
duties under this Agreement, including without limitation any expenses, costs or
liabilities associated with audits,  required independent opinions regarding tax
methodology and related matters or any  administrative  or judicial  proceedings
with  respect to the Trust REMIC that involve the  Internal  Revenue  Service or
state tax authorities, shall be expenses of the Trust Fund.

                  (4) The  Trustee  shall  prepare  and  file  all of the  Trust
REMIC's  federal and state  income or  franchise  tax and  information  returns.
Except as provided in Section  12.05,  the expenses of preparing and filing such
returns  shall be borne by the Trustee.  The Servicer and the  Depositors  shall
provide on a timely basis to the Trustee or its designee such  information  with
respect to the Trust REMIC as is in their possession,  which the Servicer or the
Depositors  has or have  received  or prepared  by virtue of its  activities  as
Servicer or  Depositors  hereunder  and  reasonably  requested by the Trustee to
enable it to perform  its  obligations  under this  subsection,  and the Trustee
shall be entitled to rely on such information in the performance of its


<PAGE>



obligations hereunder.

                  (5) The Trustee  shall perform on behalf of the Trust Fund and
the Trust REMIC all tax reporting  duties and other tax  compliance  duties that
are the  responsibility of the Trust REMIC under the Code, REMIC Provisions,  or
other compliance guidance issued by the Internal Revenue Service or any state or
local taxing authority. Among its other duties, the Trustee shall provide (i) to
the Internal  Revenue Service or other Persons  (including,  but not limited to,
the transferor of any Class R Certificates to a Disqualified  Organization or to
an agent that has acquired the Class R Certificates  on behalf of a Disqualified
Organization)  such  information as is necessary for the  application of any tax
relating  to the  transfer  of any  Class  R  Certificates  to any  Disqualified
Organization   pursuant  to  Section  860E(e)  of  the  Code  and  the  Treasury
Regulations  thereunder and (ii) to the  Certificateholders  such information or
reports as are required by the Code or REMIC Provisions.  Each of the Depositors
and the Servicer  shall provide on a timely basis (and in no event later than 30
days  after  the  Trustee's  request)  to  the  Trustee  or  its  designee  such
information  with  respect  to  the  Trust  REMIC  as is in its  possession  and
reasonably  requested  in  writing by the  Trustee  to enable it to perform  its
obligations under this subsection.

                  (6) The Trustee or an affiliate of the Trustee  shall  acquire
and retain a 0.0001%  Percentage  Interest in the Class R Certificates and shall
act as Tax Matters Person of the REMIC.

                  (7) The Trustee,  the Holders of the Class R Certificates  and
the Servicer shall perform their  obligations under this Agreement and the REMIC
Provisions in a manner  consistent with the status of the Trust REMIC as a REMIC
or, as appropriate, shall adopt a plan of complete liquidation.

                  (8) The Trustee,  the Holders of the Class R Certificates  and
the  Servicer  shall not take any  action  or cause the Trust  REMIC to take any
action,  within  their  respective  control  and the  scope  of  their  specific
respective duties under this Agreement that, under the REMIC  Provisions,  could
(i)  endanger  the  status of the Trust  REMIC as a REMIC or (ii)  result in the
imposition of a tax upon the Trust REMIC  (including  but not limited to the tax
on prohibited  transactions as defined in Code Section 860F(a)(2) and the tax on
prohibited  contributions  as defined in Code  Section  860G(d))  unless (A) the
Trustee has received a Nondisqualification  Opinion (at the expense of the party
seeking to take such  action) with respect to such action or (B) the Trustee has
received an opinion (at the expense of the party seeking to take such action) to
the effect that such action will not cause the Trust REMIC to fail to qualify as
a REMIC and the Trustee has calculated that no tax will actually be imposed.

                  (9)      To the extent not paid pursuant to paragraph (d)
of this Section 2.07, each Holder of a Class R Certificate shall


<PAGE>



pay when due its pro rata share of any and all  federal,  state and local  taxes
imposed on the Trust  REMIC or its assets or  transactions,  including,  without
limitation,  "prohibited  transaction"  taxes, as defined in Section 860F of the
Code, any tax on  contributions  imposed by Section 860G(d) of the Code, and any
tax on "net income from  foreclosure  property" as defined in Section 860G(c) of
the Code.  To the extent that such Trust REMIC taxes are not paid by the Class R
Certificateholders, the Trustee shall pay any remaining Trust REMIC taxes out of
current or future amounts otherwise  distributable to the Holders of the Class R
Certificates.

                  (10) The  Trustee  shall,  for  federal  income tax  purposes,
maintain  books and records with  respect to the Trust REMIC on a calendar  year
and on an accrual  basis.  Notwithstanding  anything to the  contrary  contained
herein,  all amounts  collected on the Mortgage Loans shall,  for federal income
tax  purposes,  be  allocated  first to interest due and payable on the Mortgage
Loans (including  interest on overdue interest) (other than additional  interest
at a penalty  rate payable  following a default).  The books and records must be
sufficient  concerning the nature and amount of the Trust REMIC's investments to
show that the Trust REMIC has complied with the REMIC Provisions.

                  (11) Neither the Trustee nor the Servicer shall enter into any
arrangement  by which the Trust REMIC will  receive a fee or other  compensation
for services.

                  (12) In order to enable the  Trustee to perform  its duties as
set forth herein, the Depositors shall provide, or cause to be provided,  to the
Trustee  within 10 days after the Closing Date all  information or data that the
Trustee reasonably  determines to be relevant for tax purposes on the valuations
and offering prices of the  Certificates,  including,  without  limitation,  the
yield, issue prices,  pricing prepayment  assumption and projected cash flows of
the Class A Certificates  and the Class R Certificates,  as applicable,  and the
projected cash flows on the Mortgage  Loans.  Thereafter,  the Depositors  shall
provide to the Trustee,  promptly  upon request  therefor,  any such  additional
information or data that the Trustee may, from time to time,  reasonably request
in order to enable the  Trustee to perform its duties as set forth  herein.  The
Trustee is hereby directed to use any and all such  information or data provided
by the  Depositors  in the  preparation  of all  federal  and  state  income  or
franchise  tax and  information  returns  and  reports  for the  Trust  REMIC to
Certificateholders  as required  herein.  The  Depositors  hereby  indemnify the
Trustee for any losses, liabilities,  damages, claims or expenses of the Trustee
arising  from any errors or  miscalculations  of the  Trustee  pursuant  to this
Section that result from any failure of the  Depositors to provide,  or to cause
to be provided,  accurate  information or data to the Trustee (but not resulting
from  the  methodology  employed  by the  Trustee)  on a timely  basis  and such
indemnifications shall


<PAGE>



survive the termination of this Agreement.

                  (13) The  Servicer  shall  prepare and file with the  Internal
Revenue  Service,  on behalf of the Trust REMIC,  an application  for a taxpayer
identification  number for the Trust REMIC on IRS Form SS-4.  The Trustee,  upon
receipt   from  the  Internal   Revenue   Service  of  the  Notice  of  Taxpayer
Identification Number Assigned,  shall promptly forward a copy of such notice to
the  Depositors.  The Trustee  shall prepare and file Form 8811 on behalf of the
Trust REMIC and shall  designate  from time to time an  appropriate  Person (the
"REMIC   Reporting   Agent")  to  respond  to  inquiries  by  or  on  behalf  of
Certificateholders  for  original  issue  discount  and related  information  in
accordance  with  applicable  provisions of the Code. It is understood  that the
Trustee  shall  initially  use the  services  of the  accounting  firm of Arthur
Anderson or such other  accounting  firm as Barnett Banks,  Inc. shall engage in
discharging its responsibilities under this subsection 2.07(a).

         The Trustee agrees that all such  information or data so obtained by it
are to be regarded as confidential  information and agrees that it shall use its
best  reasonable  efforts to retain in  confidence,  and shall  ensure  that its
officers,  employees and  representatives  retain in  confidence,  and shall not
disclose,  without the prior written  consent of the  Depositors,  any or all of
such  information  or  data,  or make  any use  whatsoever  (other  than for the
purposes contemplated by this Agreement) of any such information or data without
the  prior  written  consent  of the  Depositors,  unless  such  information  is
generally  available  to the public  (other than as a result of a breach of this
Section) or is required by law or applicable regulations to be disclosed.

                  (14) The Spread  Account  shall be an "outside  reserve  fund"
within the meaning of  Treasury  Regulation  ss.1.860G-2(h)  and shall not be an
asset of the Trust REMIC.  The owner of the Spread  Account shall be the Holders
of the  Class  R  Certificates  in  proportion  to  their  respective  ownership
interests in the Class R Certificates.  For all federal income tax purposes, the
Trustee  and  the  Holders  of the  Class R  Certificates  shall  treat  amounts
distributed by the Trust REMIC to the Spread Account as having been  distributed
on  the  residual  interests   represented  by  the  Class  R  Certificates  and
distributions  on the Class R  Certificates  out of the Spread  Account shall be
considered not to be distributions from the REMIC.  Further,  amounts on deposit
in  the   Spread   Account   will  be   treated   as  owned   by  the   Class  R
Certificateholders, not in the capacity as holders of the residual interest, but
as owners of the separate Spread Account.

         (b)  Modifications of Mortgage Loans.  Notwithstanding  anything to the
contrary in this  Agreement,  neither the Trustee nor the Servicer  shall permit
any  modification  of, or take any action with  respect to, the  Mortgage  Loans
(including the Mortgage  Interest Rate or, in the case of a Mortgage Loan in the
Adjustable Rate Group, the method of determining the Mortgage


<PAGE>



Interest Rate, the Principal Balance,  the amortization  schedule,  or any other
term  affecting  the amount or timing of  payments on the  Mortgage  Loans) that
would  result in an  exchange  within the  meaning  of Section  1001 of the Code
unless the Trustee or the Servicer has received a Nondisqualification Opinion or
a ruling from the Internal  Revenue  Service (at the expense of the party making
the request of the Servicer or the Trustee to modify the Mortgage  Loans) to the
same effect as a Nondisqualification Opinion with respect to such modification.

         (c)  Prohibited  Transactions  and  Activities.  The Trustee  shall not
permit  the sale,  disposition  (except  in a  disposition  pursuant  to (i) the
bankruptcy or insolvency of the Trust REMIC or (ii) the termination of the Trust
REMIC in a "qualified liquidation" as defined in Section 860F(a)(4) of the Code)
or  substitution  of the  Mortgage  Loans  (except a  substitution  pursuant  to
Sections  2.06(b) or 3.03) or the  substitution  of a property  for a  Mortgaged
Property, nor acquire any assets for the Trust REMIC (other than REO Property or
a Qualified  Substitute Mortgage Loan pursuant to Sections 2.06(b) or 3.03), nor
accept any  contributions  to the Trust REMIC  (other  than a cash  contribution
during the 3-month period beginning on the Startup Day),  unless it has received
an Opinion of Counsel  (at the expense of the Person  requesting  the Trustee to
take  such   action)  to  the  effect   that  such   disposition,   acquisition,
substitution,  or  acceptance  will not (a) affect  adversely  the status of the
Trust REMIC as a REMIC or of the Class A Certificates  as the regular  interests
therein,   (b)  affect  the   distribution  of  interest  or  principal  on  the
Certificates,  (c)  result  in the  encumbrance  of the  assets  transferred  or
assigned  to the  Trust  REMIC  (except  pursuant  to  the  provisions  of  this
Agreement) or (d) cause the Trust REMIC to be subject to an unindemnified tax on
"prohibited  transactions" or "prohibited  contributions"  pursuant to the REMIC
Provisions.

         (d) In the event that any tax is imposed on  "prohibited  transactions"
of the Trust  REMIC as defined in Section  860F(a)(2)  of the Code,  on the "net
income  from  foreclosure  property"  of the Trust  REMIC as  defined in Section
860G(c) of the Code,  on any  contribution  to the Trust REMIC after the Startup
Day pursuant to Section  860G(c) 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,  which
breach  constitutes  negligence or willful misconduct of the Trustee or (ii) the
Servicer or the  Depositors,  if such tax arises out of or results from a breach
by the Servicer or the Depositors of any of their respective  obligations  under
this  Agreement.  In no event  shall the Trust Fund or the Trust REMIC be liable
for any such taxes.

         (e) Any  inconsistencies  or  ambiguities  in this  Agreement or in the
administration  of the Trust REMIC shall be resolved in a manner that  preserves
the validity of the election to be treated as a REMIC.


<PAGE>



         Section 2.08               Execution of Certificates.

         The Trustee  acknowledges (i) the assignment to it of Mortgage Loans in
trust for the benefit of the  Certificateholders and the Certificate Insurer, as
their  interests  may appear,  and subject to the terms and  conditions  of this
Agreement  and (ii) the delivery of the  Mortgage  Files as set forth above and,
concurrently  with such  delivery,  in  exchange  for the  Mortgage  Loans,  the
Mortgage  Files and the other  assets  conveyed  by the  Depositors  pursuant to
Section  2.01 and  Section  2.04,  the  Trustee  has  executed  and caused to be
authenticated  and  delivered  to or  upon  the  order  of the  Depositors,  the
Certificates, each in Authorized Denominations.

         Section 2.09               Application of Principal and Interest.

         In the event that Net  Liquidation  Proceeds on a  Liquidated  Mortgage
Loan are less than the  Principal  Balance of such  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 or if the related  Mortgaged  Property  has become an REO
Property,  first to interest  accrued at the Mortgage  Interest Rate and then to
principal;  provided,  however,  the Net Liquidation  Proceeds with respect to a
Bankruptcy Loan shall be applied first, to unpaid accrued  interest with respect
to the period  after the date of the related  Plan,  second,  to  principal  and
third, to Pre-Plan Interest.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

         Section 3.01               Representations of the Servicer and the
                                    Depositors.

         (1) The Servicer  hereby  represents  and warrants to the Trustee,  the
Certificate Insurer and the Certificateholders as of the Closing Date:

                       (a)  The Servicer is duly organized, validly
existing,  and in good standing  under the laws of the State of Delaware 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 perform its  obligations  as
Servicer  hereunder;  the  Servicer  has the power and  authority to execute and
deliver  this  Agreement  and the Basic  Documents to which it is a party and to
perform in accordance herewith; the execution,  delivery and performance of this
Agreement and the Basic Documents to which it is a party


<PAGE>



(including  all  instruments  of  transfer  to be  delivered  pursuant  to  this
Agreement  and the Basic  Documents  to which it is a party) by the Servicer and
the  consummation  of the  transactions  contemplated  hereby have been duly and
validly authorized by all necessary action; each of this Agreement and the Basic
Documents  to  which  it is a  party  is  the  valid,  binding  and  enforceable
obligation  of the  Servicer;  and all  requisite  action  has been taken by the
Servicer to make this  Agreement and the Basic  Documents to which it is a party
valid,  binding and enforceable  upon the Servicer in accordance with its terms,
subject to the effect of bankruptcy, insolvency, reorganization,  moratorium and
other,  similar laws relating to or affecting creditors' rights generally or the
application  of equitable  principles  in any  proceeding,  whether at law or in
equity;

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

                       (c)  The consummation of the transactions
contemplated  by this  Agreement and the Basic  Documents will not result in the
breach of any terms or provisions of the bylaws of the Servicer or result in the
breach of any term or  provision  of, or conflict  with or  constitute a default
under or  result in the  acceleration  of any  obligation  under,  any  material
agreement, indenture or loan or credit agreement or other material instrument to
which the Servicer or its property is subject, or result in the violation of any
law, rule,  regulation,  order,  judgment or decree to which the Servicer or its
property is subject;

                       (d)  None of this Agreement, any of the Basic
Documents to which it is a party or the Prospectus nor any


<PAGE>



statement, report or other document prepared by the Servicer and furnished or to
be furnished  pursuant to this Agreement or in connection with the  transactions
contemplated  hereby contains any untrue  statement of material fact or omits to
state a material  fact  necessary  to make the  statements  contained  herein or
therein not misleading;

                       (e)  There is no action, suit, proceeding or
investigation  pending  or,  to the  best  of  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 any Basic Document to which it is a party 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 be likely to impair materially the
ability of the  Servicer  to perform  under the terms of this  Agreement  or any
Basic Document to which it is a party;

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

                       (g)  The collection practices used by the Servicer
with respect to each  Mortgage  Note and  Mortgage  have been in and will be all
material  respects legal,  proper,  prudent and customary in the second mortgage
origination and servicing business;

                       (h)  The Servicer is (i) an approved seller/servicer
of first and second mortgage loans for FNMA and FHLMC in good standing, and (ii)
a mortgagee approved by the Secretary of Housing and Urban Development  pursuant
to Section 203 and 211 of the National Housing Act.

         (2) Each Depositor hereby  represents and warrants to the Trustee,  the
Certificate Insurer and the Certificateholders as of the Closing Date:

                       (a)  Such Depositor is duly organized, validly
existing,  and in  good  standing  under  the  laws of the  jurisdiction  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


<PAGE>



conduct  business  of the type  conducted  by such  Depositor  and  perform  its
obligations as a Depositor hereunder; such Depositor has the power and authority
to execute and deliver this Agreement and to perform in accordance herewith; the
execution, delivery and performance of this Agreement and the Basic Documents to
which it is a party  (including  all  instruments  of transfer  to be  delivered
pursuant to this  Agreement  and the Basic  Documents to which it is a party) by
such Depositor and the consummation of the transactions contemplated hereby have
been duly and validly authorized by all necessary action; each of this Agreement
and the  Basic  Documents  to  which  it is a party is the  valid,  binding  and
enforceable  obligation of such  Depositor;  and all  requisite  action has been
taken by such Depositor to make this Agreement and the Basic  Documents to which
it is a party valid,  binding and enforceable  upon such Depositor in accordance
with its terms, subject to the effect of bankruptcy, insolvency, reorganization,
moratorium  and other,  similar laws relating to or affecting  creditors  rights
generally or the application of equitable principles in any proceeding,  whether
at law or in equity;

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

                       (c)  The consummation of the transactions con
templated  by this  Agreement  and the Basic  Documents  will not  result in the
breach of any terms or provisions  of the bylaws of such  Depositor or result in
the breach of any term or provision of, or conflict with or constitute a default
under or  result in the  acceleration  of any  obligation  under,  any  material
agreement, indenture or loan or credit agreement or other material instrument to
which such  Depositor or its property is subject,  or result in the violation of
any law, rule,  regulation,  order, judgment or decree to which the Depositor or
its property is subject;


<PAGE>



                       (d)  None of this Agreement, any of the Basic
Documents  to  which  such  Depositor  is a  party  or the  Prospectus  nor  any
statement,  report or other document  prepared by the Depositor and furnished or
to be  furnished  pursuant  to  this  Agreement  or the  Basic  Documents  or in
connection  with  the  transactions  contemplated  hereby  contains  any  untrue
statement of material fact or omits to state a material  fact  necessary to make
the statements contained herein or therein not misleading;

                       (e)  There is no action, suit, proceeding or
investigation pending or, to the best of such Depositor's knowledge,  threatened
against such  Depositor  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 such Depositor or in any material impairment
of the right or ability of such Depositor to carry on its business substantially
as now conducted,  or in any material liability on the part of such Depositor or
which  would draw into  question  the  validity of this  Agreement  or the Basic
Documents  or the  Mortgage  Loans  or of any  action  taken  or to be  taken in
connection with the obligations of such Depositor  contemplated herein, or which
would be likely to impair  materially  the ability of the  Depositor  to perform
under the terms of this Agreement or the Basic Documents to which it is a party;

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

                       (g)  Upon the receipt of each Mortgage File under
this Agreement,  the Trustee will have good and indefeasible  title on behalf of
the  Certificateholders  to each Mortgage Loan (other than the  Representative's
Yield and amounts received after the Cut-off Date in respect of interest accrued
on or prior to the Cut-off Date) and such other items conveyed by the Depositors
to the Trustee hereunder free and clear of any lien (other than liens which will
be simultaneously released);

                       (h)  The transfer, assignment and conveyance of the
Mortgage  Notes and the Mortgages by such  Depositor  pursuant to this Agreement
are not subject to the bulk transfer laws or any similar statutory provisions in
effect in any applicable juris diction;

                       (i)  Such Depositor did not transfer any interest in
any Mortgage Loan with any intent to hinder, delay or defraud any
of its respective creditors;



<PAGE>



                       (j)  Such Depositor is solvent and such Depositor
will not be rendered insolvent as a result of the transfer of the
Mortgage Loans to the Trust Fund or the sale of any of the
Certificates;

                       (k)  Such Depositor will not amend Articles THIRD,
NINTH, TENTH and ELEVENTH of its Certificate of Incorporation  without the prior
written consent of the Certificate Insurer and the Rating Agencies; and

                       (l)  Such Depositor will not engage in any activity
which would result in a downgrading of the  Certificates by any Rating Agency or
in a downgrading of the "shadow rating" (that is, the rating without taking into
account the Certificate  Insurance  Policy) below investment grade by any Rating
Agency.

         Section 3.02               Assignment of Transfer Agreement;
                                    Representations and Warranties as to the
                                    Individual Mortgage Loans and the Mortgage
                                    Pool.

         Pursuant to Section 2.01,  each  Depositor  assigns to the Trustee (for
the benefit of the  Certificateholders  and the  Certificate  Insurer,  as their
interests may appear) all of its right,  title and interest in, to and under the
Transfer  Agreement  including,  without  limitation,  the  representations  and
warranties of the Originators made to the Depositors pursuant to Section 3.01 of
the Transfer  Agreement.  The  Depositors  hereby  represent  and warrant to the
Trustee  that the  Depositors  have  taken no  action  which  would  cause  such
representations  and  warranties of the  Originators to be false in any material
respect as of the Closing Date, and  acknowledge  that the Trustee relies on the
representations and warranties of the Depositors under this Agreement and of the
Originators  under the Transfer  Agreement in accepting  the Mortgage  Loans and
executing and  delivering the  Certificates.  The foregoing  representation  and
warranty  speaks as of the Closing  Date,  but shall  survive the  transfer  and
assignment  of the  Mortgage  Loans  to  the  Trustee  for  the  benefit  of the
Certificateholders and the Certificate Insurer, as their interests may appear.

         Each  Depositor  hereby  represents  and  warrants  as  follows  to the
Trustee,  the Certificate  Insurer and the  Certificateholders,  with respect to
each  Mortgage  Loan as of the Closing  Date  (except as  otherwise  indicated);
provided,  that all  references  to  percentages  of the Mortgage  Loans in this
Section 3.02 refer in each case to the  percentage  of the  aggregate  Principal
Balance of the Mortgage  Loans (or of the Mortgage Loans in the Fixed Rate Group
or Adjustable  Rate Group, as applicable) as of the Cut-off Date (rounded to two
decimal points):

         (a)  The information with respect to each Mortgage Loan set
forth in the Mortgage Loan Schedule is true and correct;



<PAGE>



         (b) All of the original or certified documentation set forth in Section
2.04  (including  all material  documents  related  thereto) has been or will be
delivered  to the Trustee  (or the  Custodian  on behalf of the  Trustee) on the
Closing Date or as otherwise provided in Section 2.04;

         (c)  (i)  Each  Mortgage  Loan  is  principally  secured  by  Mortgaged
Property.  Each  Mortgaged  Property  is  improved  by  a  one-  to  four-family
Residential Dwelling, which, to the best of such Depositor's knowledge, does not
include (A)  cooperatives  or (B) mobile  homes other than  permanently  affixed
mobile homes which constitute real property under state law, or (C) manufactured
housing units,  as defined in the FNMA Selling Guide,  which  constitute none of
the Mortgage Loans in the Adjustable Rate Group and not more than  approximately
0.32% of the Mortgage Loans in the Fixed Rate Group,  and which constitute other
than real property under state law; and

         (ii) With respect to each Mortgage Loan involving  property improved by
a manufactured or mobile home, the Originator has taken all action  necessary to
create a valid and  perfected  first or second  priority  (as  reflected  in the
Mortgage  Loan  Schedule)  lien and security  interest in such  manufactured  or
mobile home and the related Mortgaged Property,  including,  without limitation,
the filing of UCC financing  statements or notations on certificates of title if
necessary, under applicable state law;

         (d)  Each Mortgage Loan is being serviced by the Servicer or
one or more Subservicers;

         (e) The Mortgage  Note related to each  Mortgage Loan in the Fixed Rate
Group bears a fixed  Mortgage  Interest  Rate; the Mortgage Note related to each
Mortgage Loan in the Adjustable  Rate Group bears a Mortgage  Interest Rate that
adjusts semi-annually,  based on the London interbank offered rate for six-month
United States dollar deposits;

         (f) Mortgage Loans  constituting  approximately  28.21% of the Mortgage
Loans in the Fixed Rate Group, and approximately 55.34% of the Mortgage Loans in
the  Adjustable  Rate Group,  are balloon  loans which will  provide for a final
Monthly  Payment  substantially  greater than the  preceding  Monthly  Payments.
Approximately 0.12%, 7.76%, 1.26%, 19.04% and 0.03% of the Mortgage Loans in the
Fixed Rate Group (and  approximately  43.37%,  10.11% and 1.86% of the  Mortgage
Loans in the  Adjustable  Rate  Group)  are  balloon  loans  based on a  30-year
amortization  schedule and a single  payment of the remaining loan balance 5, 7,
10, 15 and 20 years (or 7, 10 and 15 years,  with respect to the Mortgage  Loans
in the  Adjustable  Rate Group)  after  origination,  respectively.  All of such
balloon loans provide for Monthly  Payments  based on an  amortization  schedule
specified  in the  related  Mortgage  Note and have a final  balloon  payment no
earlier than 60 months following origination and no later than 180 months


<PAGE>



following  origination.  Each other Mortgage Note will provide for a schedule of
substantially  equal Monthly  Payments which are, if timely paid,  sufficient to
fully  amortize the  principal  balance of such  Mortgage  Note on or before its
maturity date;

         (g) Each  Mortgage  relating to a Mortgage Loan in the Fixed Rate Group
is a valid and  subsisting  first or more junior lien on the Mortgaged  Property
subject,  in the case of any second  Mortgage Loan, only to a First Lien on such
Mortgaged  Property,  and  each  Mortgage  relating  to a  Mortgage  Loan in the
Adjustable  Rate Group is a valid and  subsisting  First  Lien on the  Mortgaged
Property,  and subject in all cases to the  exceptions to title set forth in the
title  insurance  policy or the other  evidence of title  enumerated  in Section
2.04(d),  with  respect to the  related  Mortgage  Loan,  which  exceptions  are
generally  acceptable  to second  mortgage  lending  companies,  and such  other
exceptions to which  similar  properties  are commonly  subject and which do not
individually, or in the aggregate,  materially and adversely affect the benefits
of the  security  intended  to be provided by such  Mortgage.  If the  Mortgaged
Property is held in an  Illinois  Land Trust (a "Land  Trust  Mortgage"),  (i) a
natural person is the  beneficiary of such Illinois Land Trust,  and either is a
party to the Mortgage  Note or is a guarantor  thereof,  in either  case,  in an
individual capacity, and not in the capacity of trustee or otherwise,  and, if a
party to the Mortgage  Note, is jointly and severally  liable under the Mortgage
Note;  (ii) the Mortgagor is the trustee of such Illinois Land Trust, is a party
to the Mortgage Note and is the mortgagor  under the Mortgage in its capacity as
such trustee and not otherwise; (iii) a land trust trustee, duly qualified under
applicable law to serve as such,  has been properly  designated and currently so
serves  and is named as such in the land  trust  agreement  and such  trustee is
named in the Land Trust Mortgage as Mortgagor; (iv) all fees and expenses of the
land trust trustee which have previously  become due or owing have been paid and
no such fees or expenses are or will become payable by the Certificateholders or
the Trust Fund;  (v) the  beneficiary  is solely  obligated  to pay any fees and
expenses  of the land trust  trustee  and the  priority  of the lien of the Land
Trust  Mortgage  is not and will not be subject or  subordinate  to any  amounts
owing to the land trust trustee;  (vi) the Mortgaged Property is occupied by the
beneficiary under the land trust agreement (if indicated to be owner occupied on
the Mortgage Loan Schedule) and, if such land trust  agreement  terminates,  the
beneficiary  will  become  the  owner  of  the  Mortgaged  Property;  (vii)  the
beneficiary  is obligated to make payments  under the related  Mortgage Note and
(subject  to  applicable  law)  will  have  personal  liability  for  deficiency
judgments;  (viii)  the Land  Trust  Mortgages  and  assignments  of  beneficial
interest  relating to land trusts in the Mortgage  Pool were made in  compliance
with their respective land trust agreements,  were validly entered into by their
respective land trust trustee or beneficiary and did not, do not currently,  and
will not in the future,  violate any  provision of their  respective  land trust
agreement; (ix) a UCC financing statement has been


<PAGE>



filed, continued, and will be continued, without intervening liens, as the first
lien  upon  the  beneficial  interest  in the  Land  Trust  Mortgage;  (x)  each
assignment  of beneficial  interest with respect to Land Trust  Mortgages in the
Mortgage Pool was at the time of respective  assignment  the only  assignment of
such beneficial  interest in the land trust, such assignment was accepted by the
respective  land  trust  trustee,  to the  best  of the  Depositors'  knowledge,
subsequent  assignments of the beneficial  interest in whole or in part have not
been made, and such  subsequent  assignments  of the beneficial  interest or any
part  thereof  are not  permitted  pursuant to a written  agreement  between the
respective  beneficiary and the Mortgagee,  until the expiration of the Mortgage
Note in each respective land trust;  (xi) the Land Trust Mortgages are the first
or second liens on the Mortgaged  Properties;  no liens are in place against the
beneficial  interests,  or any part  thereof,  of any  Land  Trust  Mortgage  or
collateral  assignment of beneficial  interest,  which liens are superior to the
interest  held by the  related  Depositor;  and the  beneficiary  or land  trust
trustee is forbidden, pursuant to a written agreement between the beneficiary or
the land trust trustee (as  applicable)  and the Mortgagee,  from using the land
trust property or beneficial  interest,  or any part of either,  as security for
any other debt of the same  priority  as or senior to such Land  Trust  Mortgage
until the expiration  date of its respective  Mortgage Note; and (xii) the terms
and conditions of the land trust  agreement do not prevent the free and absolute
marketability  of the Mortgaged  Property.  As of the Cut-off Date,  none of the
Mortgage  Loans in the Fixed  Rate Group and none of the  Mortgage  Loans in the
Adjustable Rate Group were related to Land Trust Mortgages;

         (h) Except  with  respect to liens  released  immediately  prior to the
transfer herein  contemplated,  immediately prior to the transfer and assignment
herein  contemplated,  the applicable Depositor held good and indefeasible title
to, and was the sole owner of, each  Mortgage  Loan  conveyed by such  Depositor
subject to no liens, charges,  mortgages,  encumbrances or rights of others; and
immediately upon the transfer and assignment  herein  contemplated,  the Trustee
for the benefit of the Certificateholders will hold good and indefeasible title,
to,  and  be  the  sole  owner  of,   each   Mortgage   Loan   (other  than  the
Representative's  Yield and amounts  received  on or after the Cut-off  Date) in
respect of  interest  accrued  prior to the  Cut-off  Date  subject to no liens,
charges, mortgages, encumbrances or rights of others;

         (i) None of the Mortgage Loans in the Fixed Rate Group, and none of the
Mortgage Loans in the Adjustable Rate Group (excluding  Bankruptcy Loans) are 30
or more days  contractually  delinquent.  Approximately  0.9699% of the Mortgage
Loans in the Fixed Rate Group (excluding  Bankruptcy  Loans), and 1.0311% of the
Mortgage Loans in the Adjustable Rate Group  (excluding  Bankruptcy  Loans) have
been 30 or more days  contractually  delinquent  more than once in the 12 months
preceding the Cut-off Date. For


<PAGE>



purposes of this  representation  and  warranty  "30 or more days  contractually
delinquent"  means that a Monthly Payment due on a Due Date was unpaid as of the
end of the  month  of the  next  succeeding  Due Date or  following  Due  Dates.
Approximately  0.07% of the Mortgage Loans in the Fixed Rate Group, and 0.41% of
the Mortgage Loans in the Adjustable  Rate Group are Bankruptcy  Loans.  None of
the Mortgage Loans in the Fixed Rate Group and none of the Mortgage Loans in the
Adjustable  Rate  Group  are  Bankruptcy   Loans  which  are  30  days  or  more
contractually delinquent.  Except for the Mortgage Loans listed on Exhibit G, to
the best of such Depositor's knowledge, none of the Mortgage Loans is subject to
a Plan. Except for the Bankruptcy Loans and the Mortgage Loans listed on Exhibit
S, as of the  Cut-off  Date no  Mortgage  Loan is 30 or more days  contractually
delinquent.  Exhibit  S  accurately  sets  forth  the  number  of days that each
Mortgage  Loan listed  therein was  contractually  delinquent  as of the Cut-off
Date;

         (j)  To the  best  of  such  Depositor's  knowledge,  (i)  there  is no
delinquent  tax or  assessment  lien on any  Mortgaged  Property  and (ii)  each
Mortgaged Property is free of material damage and is in average repair;

         (k) No Mortgage  Loan is subject to any right of  rescission,  set-off,
counterclaim or defense,  including the defense of usury, nor will the operation
of any of the terms of the Mortgage Note or the Mortgage, or the exercise of any
right thereunder,  render either the Mortgage Note or the Mortgage unenforceable
in  whole  or  in  part,  or  subject  to  any  right  of  rescission,  set-off,
counterclaim  or defense,  including the defense of usury,  and no such right of
rescission,  set-off,  counterclaim  or defense has been  asserted  with respect
thereto;

         (l) To the best of such Depositor's  knowledge,  there is no mechanics'
lien or claim for work, labor or material affecting any Mortgaged Property which
is or may be a lien prior to, or equal with,  the lien of such  Mortgage  except
those which are insured  against by the title  insurance  policy  referred to in
Section 3.02(n) below;

         (m) Each Mortgage Loan at the time it was made complied in all material
respects  with  applicable  state and federal laws and  regulations,  including,
without limitation, usury, equal credit opportunity and disclosure laws;

         (n) With respect to each  Mortgage  Loan,  other than any Mortgage Loan
secured by a second  priority lien and having a Principal  Balance not in excess
of $50,000 and listed on Exhibit W

hereto, a written  commitment for a lender's title insurance  policy,  issued in
standard  American Land Title  Association or California Land Title  Association
form, or other form customary and acceptable in a particular jurisdiction,  by a
title insurance company  acceptable to FNMA and FHLMC and authorized to transact
business in the state in which the related Mortgaged Property is


<PAGE>



situated,  together with a condominium endorsement,  if applicable, in an amount
at least equal to the original  Principal Balance of such Mortgage Loan insuring
the  mortgagee's  interest  under the related  Mortgage  Loan as the holder of a
valid first or second mortgage lien of record on the real property  described in
the Mortgage, subject only to exceptions of the character referred to in Section
3.02(g)  above,  was effective on the date of the  origination  of such Mortgage
Loan,  and, as of the Closing Date, such commitment will be valid and thereafter
the policy issued pursuant to such  commitment  shall continue in full force and
effect or, with respect to Mortgage Properties located in jurisdictions in which
it is  customary  and  acceptable  to obtain an  assurance of title in lieu of a
title insurance policy, such assurance of title has been obtained;

         (o) The  improvements  upon each  Mortgaged  Property  are covered by a
valid and existing hazard insurance policy with a generally  acceptable  carrier
that provides for fire and extended coverage  representing coverage described in
Sections 5.07 and 5.08;

         (p) A  flood  insurance  policy  is in  effect  with  respect  to  each
Mortgaged Property with a generally acceptable carrier in an amount representing
coverage  described in Sections 5.07 or 5.08,  if and to the extent  required by
Section 5.07 or 5.08;

         (q) Each  Mortgage  and Mortgage  Note is the legal,  valid and binding
obligation of the maker thereof and is enforceable in accordance with its terms,
except  only as such  enforcement  may be  limited  by  bankruptcy,  insolvency,
reorganization,  moratorium or other similar laws  affecting the  enforcement of
creditors'  rights  generally  and by  general  principles  of  equity  (whether
considered  in a proceeding  or action in equity or at law),  and all parties to
each  Mortgage  Loan had full  legal  capacity  to  execute  all  Mortgage  Loan
documents and convey the estate therein purported to be conveyed;

         (r) The  applicable  Depositor has directed the Servicer to perform any
and all acts required to be performed to preserve the rights and remedies of the
Trustee in any insurance  policies  applicable to the Mortgage Loans  including,
without  limitation,  any necessary  notifications  of insurers,  assignments of
policies or interests  therein,  and  establishments  of co-insured,  joint loss
payee and mortgagee rights in favor of the Trustee;

         (s) No more than approximately 0.19% of the Mortgage Loans in the Fixed
Rate Group,  and no more than  approximately  2.39% of the Mortgage Loans in the
Adjustable Rate Group,  are secured by Mortgaged  Properties  located within any
single zip code area within the State of California.  No more than approximately
0.43%  of the  Mortgage  Loans  in the  Fixed  Rate  Group,  and  no  more  than
approximately  1.29% of the Mortgage  Loans in the  Adjustable  Rate Group,  are
secured by Mortgaged  Properties located within any single zip code area outside
the State of California;


<PAGE>



         (t) At least  approximately  95.23% of the Mortgage  Loans in the Fixed
Rate Group,  and  approximately  96.74% of the Mortgage  Loans in the Adjustable
Rate Group, are secured by Owner Occupied Mortgaged Property;

         (u) The  terms  of the  Mortgage  Note and the  Mortgage  have not been
impaired,  altered or  modified  in any  material  respect,  except by a written
instrument  which has been recorded or is in the process of being  recorded,  if
necessary, to protect the interests of the Trustee and which has been or will be
delivered to the Trustee.  The substance of any such  alteration or modification
is reflected on the Mortgage Loan Schedule. Each original Mortgage was recorded,
and  all  subsequent  assignments  of the  original  Mortgage  (other  than  the
Assignment to the Trustee) have been recorded in the  appropriate  jurisdictions
wherein  such  recordation  is  necessary to perfect the lien thereof as against
creditors of the  Depositor  (or,  subject to Section  2.04  hereof,  are in the
process of being recorded);

         (v) No  instrument of release or waiver has been executed in connection
with the Mortgage Loan, and no Mortgagor has been released, in whole or in part;

         (w) To the best of such Depositor's knowledge, all taxes,  governmental
assessments,  insurance premiums, water, sewer and municipal charges,  leasehold
payments or ground rents which  previously  became due and owing have been paid,
or an escrow of funds has been  established  in an amount  sufficient to pay for
every such item which remains  unpaid and which has been assessed but is not yet
due and payable. Except for payments in the nature of escrow payments, including
without limitation,  taxes and insurance payments, the Servicer has not advanced
funds,  or induced,  solicited or  knowingly  received any advance of funds by a
party other than the Mortgagor,  directly or indirectly,  for the payment of any
amount required by the Mortgage,  except for interest  accruing from the date of
the Mortgage Note or date of disbursement of the Mortgage proceeds, whichever is
greater,  to the day  which  precedes  by one  month  the Due Date of the  first
installment of principal and interest. With respect to Mortgaged Properties that
are the subject of a ground lease,  to the best of such  Depositor's  knowledge,
all lease rents,  other payments or  assessments  that have become due have been
paid and the Mortgagor is not in material  default under any other provisions of
the lease and the lease is valid, in good standing and in full force and effect;

         (x) To the best of such Depositor's  knowledge,  there is no proceeding
pending or  threatened  for the total or partial  condemnation  of the Mortgaged
Property,  nor is such a proceeding  currently  occurring,  and such property is
undamaged  by waste,  fire,  earthquake  or earth  movement,  windstorm,  flood,
tornado or other casualty,  so as to affect adversely the value of the Mortgaged
Property as security  for the  Mortgage  Loan or the use for which the  premises
were intended;


<PAGE>



         (y) To the best of such Depositor's knowledge,  all of the improvements
which were included for the purpose of  determining  the appraised  value of the
Mortgaged  Property lie wholly within the  boundaries  and building  restriction
lines of such property,  and no  improvements on adjoining  properties  encroach
upon the Mortgaged Property;

         (z) To the best of such Depositor's  knowledge,  no improvement located
on or being part of the  Mortgaged  Property is in violation  of any  applicable
zoning  law or  regulation.  To the  best of  such  Depositor's  knowledge,  all
inspections,  licenses  and  certificates  required  to be made or  issued  with
respect to all occupied portions of the Mortgaged  Property and, with respect to
the use and occupancy of the same,  including but not limited to certificates of
occupancy and fire  underwriting  certificates,  have been made or obtained from
the  appropriate  authorities  and the Mortgaged  Property is lawfully  occupied
under applicable law;

         (aa) The proceeds of the Mortgage Loan have been fully  disbursed,  and
there is no  obligation  on the part of the mort gagee to make  future  advances
thereunder.  Any and all  require  ments  as to  completion  of any  on-site  or
off-site  improvements and as to disbursements of any escrow funds therefor have
been complied with. All costs,  fees and expenses  incurred in making or closing
or recording the Mortgage Loans were paid;

         (bb) The related  Mortgage  Note is not and has not been secured by any
collateral,   pledged   account  or  other  security  except  the  lien  of  the
corresponding Mortgage;

         (cc)  No Mortgage Loan was originated under a buydown plan;

         (dd) There is no obligation on the part of the applicable  Depositor or
any other party to make payments in addition to those made by the Mortgagor;

         (ee) With  respect to each  Mortgage  constituting  a deed of trust,  a
trustee, duly qualified under applicable law to serve as such, has been properly
designated and currently so serves and is named in such Mortgage, and no fees or
expenses  are or will become  payable by the  Trustee to the trustee  under such
deed of trust,  except in connection  with a trustee's sale after default by the
Mortgagor.  If the  Mortgaged  Property is held in an Illinois  Land Trust,  the
trustee thereof is duly qualified under applicable law to serve as such, and has
been properly designated and currently so serves, and no fees or expenses are or
will become payable by the Trustee to such trustee;

         (ff)  No Mortgage Loan has a shared appreciation feature, or
other contingent interest feature;

         (gg) With respect to each  Mortgage  Loan secured by a second  priority
lien, the related First Lien requires equal monthly payments,  or if it bears an
adjustable interest rate, the monthly


<PAGE>



payments for the related First Lien may be adjusted not more
frequently than once every six months;

         (hh) With respect to each  Mortgage  Loan secured by a second  priority
lien,  either (i) no consent for the Mortgage  Loan is required by the holder of
the related  First Lien or (ii) such consent has been  obtained and is contained
in the Mortgage File;

         (ii)  The  maturity  date of each  Mortgage  Loan  secured  by a second
priority  lien is prior to the maturity  date of the related  First Lien if such
First Lien  provides for a balloon  payment;  and with respect to any First Lien
that provides for negative  amortization  or deferred  interest,  the balance of
such First  Lien used to  calculate  the  Combined  Loan-to-Value  Ratio for the
Mortgage Loan is based on the maximum amount of negative  amortization  possible
under such First Lien;

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

         (kk) The Mortgage  contains a customary  provision for the acceleration
of the payment of the unpaid principal balance of the Mortgage Loan in the event
the related  security for the Mortgage Loan is sold without the prior consent of
the mortgagee thereunder;

         (ll) Any future advances made prior to (and excluding) the Cut-off Date
have been  consolidated  with the  outstanding  principal  amount secured by the
Mortgage,  and the secured  principal  amount,  as consolidated,  bears a single
interest rate and single  repayment term reflected on the Mortgage Loan Schedule
(or single  method of  determining  the Mortgage  Interest Rate if such Mortgage
Loan is in the Adjustable Rate Group).  The  consolidated  principal amount does
not exceed the original principal amount of the Mortgage Loan. The Mortgage Note
does not  permit  or  obligate  the  Servicer  to make  future  advances  to the
Mortgagor at the option of the Mortgagor;

         (mm) The related Mortgage contains customary and enforceable provisions
which  render the rights and  remedies of the holder  thereof  adequate  for the
realization  against the  Mortgaged  Property of the  benefits of the  security,
including,  (i) in the case of a  Mortgage  designated  as a deed of  trust,  by
trustee's  sale,  and (ii)  otherwise by judicial or  non-judicial  foreclosure.
There is no homestead or other exemption available


<PAGE>



to the Mortgagor  which would  materially  interfere  with the right to sell the
Mortgaged  Property at a trustee's  sale or the right to foreclose  the Mortgage
except as set forth in the Prospectus;

         (nn) Except for bankruptcy-related defaults under the Bankruptcy Loans,
to the  best  of  such  Depositor's  knowledge,  there  is no  default,  breach,
violation or event of  acceleration  existing  under the Mortgage or the related
Mortgage  Note and no event  which,  with the passage of time or with notice and
the expiration of any grace or cure period, would constitute a default,  breach,
violation or event of acceleration;  and neither the Servicer nor the applicable
Depositor has waived any default, breach, violation or event of acceleration;

         (oo) All  parties  to the  Mortgage  Note and the  Mortgage  had  legal
capacity to execute the Mortgage  Note and the Mortgage and each  Mortgage  Note
and Mortgage have been duly and properly executed by such parties;

         (pp) All amounts received on and after the Cut-off Date with respect to
the  Mortgage  Loans that are required to be deposited  into the  Principal  and
Interest Account pursuant to Section 5.03 have been so deposited;

         (qq)   All of the Mortgage Loans were purchased and re-
underwritten by a wholly-owned subsidiary of the Representative;

         (rr) As of the Cut-off  Date,  each  Mortgage  Loan  conforms,  and all
Mortgage  Loans in the  aggregate  conform,  in all  material  respects,  to the
description  thereof  set forth in the  Prospectus  dated  September  11,  1997,
including all statistical data provided therein in tabular format or otherwise;

         (ss) The  Mortgage  Loans were not selected by the  Originators  or the
Depositors   for   transfer   to  the   Trustee   (for   the   benefit   of  the
Certificateholders)  hereunder  on any basis  intended to  adversely  affect the
assets of the Trust;

         (tt)  A full interior inspection appraisal was performed in
connection with each Mortgaged Property;

         (uu) The Mortgage  Interest  Rate for each  Mortgage  Loan in the Fixed
Rate Group is not less than 7.75% per annum, and the Mortgage  Interest Rate for
each  Mortgage  Loan in the Fixed Rate Group is not more than  17.98% per annum;
approximately  0.13% of the Mortgage Loans in the Fixed Rate Group have Mortgage
Interest Rates less than 7.995%;

         (vv) The gross margin for each  Mortgage  Loan in the  Adjustable  Rate
Group is not less than  1.00% per annum  and not more  than  11.00%  per  annum.
Approximately  1.54% of the  Mortgage  Loans in the  Adjustable  Rate Group have
periodic adjustment caps of either 1.5% or 3.0%.



<PAGE>



         (ww) Each  hazard  insurance  policy  required to be  maintained  under
Section 5.07 of this  Agreement  with respect to such  Mortgage Loan is a valid,
binding,  enforceable and subsisting insurance policy of its respective kind and
is in full force and effect;

         (xx) If the  Mortgaged  Property  consists of a leasehold  estate,  the
Mortgage covers property  improvements and the Mortgagor's leasehold interest in
the land upon  which such  improvements  are  situated;  at  origination  of the
Mortgage  Loan the term of the  leasehold  estate was  scheduled  to last for at
least ten years  beyond  the  maturity  date of the  Mortgage  or  provided  for
perpetual  renewal  covenants;   the  leasehold  estate  is  assignable  by  the
Mortgagee; and the lease is valid and in full force and effect;

         (yy) To the best of such Depositors'  knowledge,  no Mortgaged Property
was,  at  origination,  located  within  a  1  mile  radius  of  any  site  with
environmental or hazardous waste risks;

         (zz) With respect to each  Bankruptcy  Loan as of the Cut-off Date, (a)
except for the  Bankruptcy  Loans  specified on Exhibit G, the  Mortgagor is not
contractually delinquent more than 30 days with respect to any payment due under
the related  Plan,  (b) the Current  CLTV is less than or equal to 85%,  and (c)
either (i) if the Current  CLTV is between 60% and 85%, as of the Cut-off  Date,
the Mortgagor has made at least six consecutive  payments under the related Plan
or (ii) if the  Current  CLTV is less  than 60%,  as of the  Cut-off  Date,  the
Mortgagor has made at least three consecutive payments under the related Plan;

         (aaa) With respect to each  Mortgage  Loan which was  originated in the
State of Alabama (each, an "Alabama  Loan"),  (i) each such Alabama Loan was (A)
originated and underwritten by EquiCredit  Corporation/Ala.&  Miss. ("EQCC/Ala.&
Miss.") or (B) purchased and  re-underwritten  by EQCC/Ala.&  Miss. from another
lender (each  originating  entity, an "Alabama  Originator"),  (ii) with respect
each such  Alabama  Loan  secured by second  mortgages,  (A) the total  "prepaid
finance  charge"  (as  defined in  Regulation  Z  promulgated  under the Federal
Truth-in-Lending  Act) paid by the  related  Mortgagor  to the  related  Alabama
Originator plus (B) any yield spread premium ("rate  participation") paid by the
Alabama  Originator did not exceed 5% of the original  Principal Balance of such
Alabama Loan, (iii) the original Principal Balance of such Alabama Loan exceeded
$2,000, (iv) the aggregate of all points and broker's fees did not exceed 10% of
the original  principal  balance of the Mortgage Loan, (v) no "referral fee" (as
defined  in  Regulation  X  promulgated  under the Real  Estate  Settlement  and
Procedures  Act) was paid to any third party by the related  Alabama  Originator
with  respect to such  Alabama  Loan,  (vi) such  Alabama Loan and the manner in
which it was originated  fully complied with Alabama law, and (vii) such Alabama
Loan was not originated in such a manner,  and neither the related Mortgage Note
nor Mortgage contain any provisions, that would cause such


<PAGE>



Alabama Loan to be deemed unconscionable under Alabama law; the aggregate of all
such Alabama Mortgage Loans does not exceed  approximately 0.02% of the Mortgage
Loans in the Fixed Rate Group. None of the Mortgage Loans in the Adjustable Rate
Group are Alabama Mortgage Loans;

         (bbb)  None of the  Mortgage  Loans in the Fixed Rate Group and none of
the  Mortgage  Loans in the  Adjustable  Rate Group of the  Mortgage  Loans were
originated in connection with the sale of properties acquired by the Originators
through foreclosure;

         (ccc) With respect to each Mortgage Loan in the Adjustable  Rate Group,
the CLTV does not exceed 95.00% and with respect to Mortgage  Loans in the Fixed
Rate Group, the CLTV does not exceed 99.00%;

         (ddd)  Except  for the  Mortgage  Loans  listed on Exhibit T, as of the
Cut-off Date none of the Mortgage  Loans are subject to the Home  Ownership  and
Equity  Protection  Act of 1994;  all notices  required to be  delivered  to the
related  Mortgagor  pursuant to the Home Ownership and Equity  Protection Act of
1994 have been  delivered with respect to each Mortgage Loan listed on Exhibit T
and all other  requirements  of that Act have been  complied  with for each such
Mortgage Loan;

         (eee) Each Mortgage Loan in the Adjustable Rate Group was originated by
a mortgagee approved by the Secretary of Housing and Urban Development  pursuant
to Sections 203 and 211 of the National Housing Act; and

         (fff) The  representations  and warranties with respect to the Mortgage
Loans and Mortgage Pool set forth in Section 3.02(a)  through (eee),  inclusive,
have been  made to the  Depositors  by the  Originators  and the  Representative
pursuant to Section 3.02(a) through (eee),  inclusive, of the Transfer Agreement
with respect to the Mortgage Loans and the Mortgage  Pool,  and the  Certificate
Insurer is entitled to rely thereon.

         Section 3.03               Purchase and Substitution.

         It is understood and agreed that the representations and warranties set
forth in Sections 3.01 and 3.02 shall survive transfer of the Mortgage Loans and
delivery of the  Certificates  hereunder.  Upon discovery by any Depositor,  the
Servicer,  any Subservicer,  any Custodian, a Responsible Officer of the Trustee
or the  Certificate  Insurer  of a  breach  of any of such  representations  and
warranties which materially and adversely affects the value of Mortgage Loans or
the interest of the Trustee, the  Certificateholders or the Certificate Insurer,
or which  materially  and adversely  affects the  interests of the Trustee,  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
Depositors'


<PAGE>



best  knowledge),  the party  discovering  such breach shall give prompt written
notice to the  others.  Within 60 days of the  earlier of its  discovery  or its
receipt of notice of any breach of a  representation  or warranty,  the Servicer
shall (a) promptly  cure, or cause the  applicable  Depositor or the  applicable
Originator to cure, such breach in all material  respects,  or (b) purchase,  or
cause the  applicable  Depositor or  applicable  Originator  to  purchase,  such
Mortgage Loan by depositing in the Principal and Interest  Account,  on the next
succeeding  Determination  Date,  in the  manner and at the price  specified  in
Section  2.06(b),  or by causing  the  applicable  Depositor  or the  applicable
Originator to  substitute,  one or more  Qualified  Substitute  Mortgage  Loans,
provided  such  substitution  is  effected  not later than the date which is two
years after the Closing Date.  Any such  substitution  shall be  accompanied  by
payment of the Substitution Adjustment, if any, to be deposited in the Principal
and Interest Account.

         As to any  Deleted  Mortgage  Loan  for  which a  Qualified  Substitute
Mortgage  Loan  or  Loans  is  substituted,   the  Servicer  shall  effect  such
substitution  by  delivering  to the Trustee or the  Custodian  on behalf of the
Trustee,  a  certification  in the form of Exhibit B attached  to the  Custodial
Agreement, executed by a Servicing Officer and delivering to the Trustee (or the
Custodian on behalf of the  Trustee,  with a copy of such  certification  to the
Trustee) a copy of such certification,  the documents  constituting the Mortgage
File for such Qualified Substitute Mortgage Loan or Loans and a trust receipt of
the Custodian as to the Substitute Mortgage Loan or Loans.

         The Servicer  shall deposit in the  Principal and Interest  Account all
payments received in connection with such Qualified  Substitute Mortgage Loan or
Loans after the date of such substitution;  provided,  however, that any amounts
received  after the date of  substitution  in respect of interest  accrued on or
prior to the date of  substitution  on such Qualified  Substitute  Mortgage Loan
will constitute the property of the related Depositor or Originator, as the case
may be. Monthly Payments received with respect to Qualified  Substitute Mortgage
Loans on or before the date of substitution  will be retained by the Servicer on
behalf of the related Depositor or related  Originator,  as the case may be. The
Trustee  will own,  for the  benefit  of the  Certificateholders,  all  payments
received on the Deleted Mortgage Loan on or before the date of substitution, and
the  Servicer on behalf of the  Depositors  or  Originator,  as the case may be,
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,   the  Representative  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


<PAGE>



of this Agreement in all respects,  and the  Depositors  shall be deemed to have
made with respect to such Qualified Substitute Mortgage Loan or Loans, as of the
date of substitution, the covenants, representations and warranties set forth in
Sections  3.01  and  3.02.  On the  date of such  substitution,  the  applicable
Depositor or the  applicable  Originator,  as the case may be, will remit to the
Servicer, and the Servicer will deposit into the Principal and Interest Account,
an amount equal to the Substitution Adjustment, if any.

         It is understood  and agreed that the  obligations  of the Servicer set
forth in Sections  2.06 and 3.03 to cure,  purchase or substitute or cause to be
cured,  purchased or  substituted  for a defective  Mortgage Loan as provided in
Sections  2.06 and  3.03  constitute  the  sole  remedies  of the  Trustee,  the
Certificate  Insurer  and the  Certificateholders  respecting  a  breach  of the
foregoing representations and warranties.

         Any cause of action  against  either of the  Depositors or the Servicer
relating to or arising  out of a defect in a Mortgage  File as  contemplated  by
Section  2.06  or the  breach  of any  representations  and  warranties  made in
Sections 3.01 or 3.02 shall arise as to any Mortgage Loan upon the occurrence of
not less than all of the  following  events:  (i)  discovery  of such  defect or
breach by any party and notice  thereof to the Servicer or notice thereof by the
Servicer  to the  Trustee  and the  Certificate  Insurer,  (ii)  failure  by the
Servicer  to cure or cause to be cured  such  defect or breach  or  purchase  or
substitute  or  cause to be  purchased  or  substituted  such  Mortgage  Loan as
specified  above,  and (iii)  demand  upon the  Servicer  by the  Trustee or the
Certificate  Insurer for all amounts  payable in respect of such Mortgage  Loan.
The party  delivering  such  notice  shall  also  deliver a copy  thereof to the
Certificate Insurer.

         Notwithstanding any contrary provision of this Agreement,  with respect
to any  Mortgage  Loan  which is not in  default  or as to which no  default  is
imminent,  no purchase,  or  substitution  pursuant to Sections  2.06(b) or 3.03
shall be made  unless the  Representative  provides to the Trustee an Opinion of
Counsel,  addressed  to the  Trustee,  to  the  effect  that  such  purchase  or
substitution  would not (i)  result in the  imposition  of taxes on  "prohibited
transactions"  of the Trust  REMIC,  as defined in Section 860F of the Code or a
tax on  contributions  to the Trust  REMIC under the REMIC  Provisions,  or (ii)
cause  the  Trust  REMIC to fail to  qualify  as a REMIC  at any  time  that any
Certificates  are  outstanding.  Any  Mortgage  Loan  as to  which  purchase  or
substitution  was  delayed  pursuant to this  paragraph  shall be  purchased  or
substituted (subject to compliance with Sections 2.06 and 3.03) upon the earlier
of (a) the occurrence of a default or imminent default with respect to such loan
and (b)  receipt by the Trustee of an Opinion of Counsel to the effect that such
purchase or substitution  will not result in the events described in clauses (i)
and (ii) of the preceding sentence. The Trustee shall give prompt written notice
to Moody's, S&P, the


<PAGE>



Certificate  Insurer  and  to  each   Certificateholder  of  any  repurchase  or
substitution made pursuant to this Section 3.03 or Section 2.06(b).


                                   ARTICLE IV

                                THE CERTIFICATES

         Section 4.01               The Certificates.

         (a) The Class A and the Class R Certificates  shall be substantially in
the forms annexed hereto as Exhibits B-1 and B-2, respectively,  and the Class A
Certificates shall be issued in minimum  denominations of $1,000 and in integral
multiples  thereof.  All  Certificates  shall be executed by manual or facsimile
signature  on  behalf of the  Trustee  by at least one  authorized  officer  and
authenticated  by the manual  signature of an authorized  officer.  Certificates
bearing the signatures of  individuals  who were at the time of the execution of
the Certificates 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 did not hold such offices
at the date of such  Certificates.  All  Certificates  issued hereunder shall be
dated the date of their authentication.

         (b) The Class A Certificates,  upon original issuance,  shall be issued
in the form of a typewritten Certificate or Certificates representing Book-Entry
Certificates,  to be delivered to the  Depository.  Such Class A Certificate  or
Certificates  shall initially be registered on the  Certificate  Register in the
name of Cede & Co., the nominee of the initial  Depository,  and no  Certificate
Owner of a Class A Certificate or Certificates  shall receive a definitive Class
A Certificate  representing  such  Certificate  Owner's interest in such Class A
Certificate,  except as provided in Section 4.01(c). Unless and until definitive
fully registered Class A Certificates (the "Definitive Certificates") shall have
been issued to Certificate Owners pursuant to Section 4.01(c):

                        (i)   the provisions of this Section 4.01(b) shall be
         in full force and effect;

                       (ii) the  Certificate  Registrar and the Trustee shall be
         entitled to deal with the Depository for all purposes of this Agreement
         (including the payment of principal of and interest on the Certificates
         and the giving of  instructions  or  directions  hereunder) as the sole
         Holder of the Class A Certificates, and shall have no obligation to the
         Certificate Owners with respect thereto;

                      (iii)   to the extent that the provisions of this
         Section 4.01(b) conflict with any other provisions of this


<PAGE>



         Agreement, the provisions of this Section 4.01(b) shall
         control;

                       (iv) the rights of the Certificate Owners with respect to
         the Class A Certificates shall be exercised only through the Depository
         and shall be limited to those established by law and agreements between
         such  Certificate  Owners  and the  Depository  and/or  the  Depository
         Participants.  Pursuant to the Certificate  Depository Agreement in the
         form  attached  hereto  as  Exhibit  C,  unless  and  until  Definitive
         Certificates  are issued  pursuant  to  Section  4.01(c),  the  initial
         Depository  will  make   book-entry   transfers  among  the  Depository
         Participants  and receive and  transmit  payments of  principal  of and
         interest on the Class A Certificates to such Depository Participants;

                        (v) whenever this Agreement  requires or permits actions
         to be taken  based  upon  instructions  or  directions  of  Holders  of
         Certificates  evidencing a specified aggregate Percentage Interest, the
         Depository  shall be deemed to represent  such  percentage  only to the
         extent  that  it  has  received   instructions   to  such  effect  from
         Certificate   Owners   and/or   Depository   Participants   owning   or
         representing, respectively, such required aggregate Percentage Interest
         of Class A Certificates  (taking into account the proviso  contained in
         the  definition  of  "Certificateholder"   contained  herein)  and  has
         delivered such instructions to the Trustee; and

                       (vi)  whenever  a notice  or other  communication  to the
         Class A Certificateholders is required under this Agreement, unless and
         until  Definitive  Certificates  shall have been issued to  Certificate
         Owners  pursuant to Section  4.01(c),  the Trustee  shall give all such
         notices  and  communications  specified  herein  to be given to Class A
         Certificateholders   to  the  Depository  and  shall  have  no  further
         obligation to the Certificate Owners of the Class A Certificates.

provided,  however,  that the  provisions  of this Section  4.01(b) shall not be
applicable  in respect of Class A  Certificates  issued to the  Depositors.  The
Depositors  or the Trustee may set a record date for the purpose of  determining
the identity of Holders of Class A  Certificates  entitled to vote or to consent
to any action by vote as provided in this Agreement;

         (c) The Class R Certificates  shall be issued in the form of Definitive
Certificates.  With  respect to the Class A  Certificates,  if (i) the  Servicer
advises the Trustee in writing that the  Depository is no longer willing or able
to  properly  discharge  its  responsibilities  with  respect  to  the  Class  A
Certificates,  and the Servicer is unable to locate a qualified successor;  (ii)
the  Servicer at its option  advises  the  Trustee in writing  that it elects to
terminate  the  book-entry  system  through the  Depository;  or (iii) after the
occurrence of a Servicer


<PAGE>



Default,  a Majority in  Aggregate  Voting  Interest  advise the  Depository  in
writing that the  continuation of a book-entry  system through the Depository is
no  longer  in the best  interests  of the  Certificate  Owners  of the  Class A
Certificates,  then the Depository  shall notify all Certificate  Owners and the
Trustee  of the  occurrence  of any  such  event  and  of  the  availability  of
Definitive   Certificates  to  Certificate  Owners  requesting  the  same.  Upon
surrender  to  the  Trustee  of  the  typewritten  Certificate  or  Certificates
representing  the  Book-Entry  Certificates  by the  Depository,  accompanied by
registration  instructions,  the  Trustee  shall  execute and  authenticate  the
Definitive  Certificates in accordance with the  instructions of the Depository.
Neither the Certificate  Registrar nor the Trustee shall be liable for any delay
in  delivery of such  instructions  and may  conclusively  rely on, and shall be
protected  in relying on, such  instructions.  Upon the  issuance of  Definitive
Certificates,  the  Trustee  shall  recognize  the  Holders  of  the  Definitive
Certificates as Certificateholders.

         Section 4.02               Registration of Transfer and Exchange of
                                    Certificates.

         (a) The  Trustee  shall  cause to be kept at its  office  or  agency in
Chicago,  Illinois, or at its designated agent, a Certificate Register in which,
subject to such reasonable regulations as it may prescribe, it shall provide for
the  registration of Certificates and of transfers and exchanges of Certificates
as herein provided.  The Certificate Register shall contain the name, remittance
instructions,  Class and Percentage Interest of each Certificateholder,  as well
as the Series and the number in the Series.

         (b) The Class R  Certificates  have not been  registered  or  qualified
under the  Securities  Act of 1933,  as amended (the "1933  Act"),  or any state
securities  laws or  "Blue  Sky"  laws.  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 1933 Act and
effective  registration or qualification  under applicable state securities laws
or "Blue Sky" laws,  or is made in a  transaction  which does not  require  such
registration  or  qualification.  In the event that a transfer  is to be made in
reliance  upon an exemption  from the 1933 Act, the Trustee,  in order to assure
compliance  with the 1933 Act,  shall not be required to register  such transfer
nless:

                  (i) the Class R  Certificateholder  desiring  to  effect  such
         disposition and such  Certificateholder's  prospective  transferee each
         certify  to  the  Trustee  in  writing  the  facts   surrounding   such
         disposition, which certification shall be substantially in the form of:

                  (A) Exhibit L-1 hereto in the case of any transfer  made other
                  than pursuant to Rule 144A under the 1933 Act; or


<PAGE>



                  (B)  Exhibit  L-2  hereto  in the  case of any  transfer  made
                  pursuant to Rule 144A under the 1933 Act; or

              (ii)  the  Class  R  Certificateholder  desiring  to  effect  such
         disposition  delivers to the Trustee an Opinion of Counsel satisfactory
         to it that such transfer may be made pursuant to an exemption  from the
         1933 Act,  which  Opinion  of  Counsel  shall not be an  expense of the
         Trustee.

None of the Servicer,  the  Depositors  or the Trustee are obligated  under this
Agreement to register the Class R  Certificates  under the 1933 Act or any other
securities law or to take any action not otherwise required under this Agreement
to permit the  transfer of Class R  Certificates  without such  registration  or
qualification.  Any such  Class R  Certificateholder  desiring  to  effect  such
transfer shall, and does hereby agree to, promptly  reimburse the Trustee,  each
Depositor and the Servicer for costs and expenses  incurred in  connection  with
any  liability  that  results if the transfer is not so exempt or is not made in
accordance with such applicable federal and state laws.

         (c)  Notwithstanding  anything to the contrary  contained  herein or in
this Agreement,  no Class R Certificate nor any percentage  interest therein may
be  owned,  pledged  or  transferred,   directly  or  indirectly,  by  or  to  a
Disqualified  Organization.  Prior to and as a condition of the  registration of
any  transfer,  sale  or  other  disposition  of a Class  R  Certificate  or any
percentage  interest  therein,  the  proposed  transferee  shall  deliver to the
Certificate  Registrar an affidavit in substantially the form attached hereto as
Exhibit M-1  representing  and  warranting  that such  transferee is a Permitted
Transferee.  In addition,  the Certificate Registrar shall require, prior to and
as a condition of any such transfer,  the delivery by the proposed transferee of
an Opinion of Counsel  satisfactory  in form and  substance  to the  Certificate
Registrar,  that such proposed  transferee or, if the proposed  transferee is an
agent  or  nominee,  the  proposed  beneficial  owner,  is  not  a  Disqualified
Organization.  The Certificate Registrar shall not be under any liability to any
person  for  any  registration  or  transfer  of  a  Class  R  Certificate  to a
Disqualified  Organization  or for the maturity of any payments due on a Class R
Certificate to the Holder thereof or for taking any other action with respect to
such Holder under the provisions of this Agreement,  so long as the transfer was
effected  in  accordance  with this  Section  4.02(c),  unless  the  Certificate
Registrar  shall have actual  knowledge at the time of such transfer or the time
of  such  payment  or  other  action  that  the  transferee  is  a  Disqualified
Organization (or an agent or nominee thereof).

         In addition to the  foregoing  restrictions  on transfer of the Class R
Certificates,  the  Certificate  Registrar  shall not register the transfer of a
Class R  Certificate  unless it has  received  a  transferee  letter in the form
attached as Exhibit M-2. Upon  satisfaction of the foregoing  requirements,  the
Certificate


<PAGE>



Registrar  shall  register the Class R Certificate in the name of the transferee
on whose behalf the transferee letter is made and delivered (and not in the name
of any nominee thereof).

         Each Holder of the Class R Certificate or any interest therein, by such
Holder's acceptance thereof,  shall be deemed for all purposes to have consented
to the provisions of this Section 4.02(c).

         The Class R Certificate shall bear a legend describing the restrictions
on transferability set forth in this Section 4.02(c).

         Transfers of the Class R Certificates to Non-United  States Persons are
prohibited.

         In the case of any Class R Certificate  presented for  registration  of
transfer, the Trustee shall require either (i) a certification by the transferee
to the effect that it is not an employee  benefit  plan or other plan subject to
the  fiduciary  responsibility  provisions  of the  Employee  Retirement  Income
Security  Act of 1974,  as amended  ("ERISA"),  or Section  4975 of the Code (or
comparable  provisions of any subsequent  enactments),  an investment manager, a
named  fiduciary or a trustee of any such plan, or any other Person who is using
"plan assets" of any such plan to effect such acquisition, or (ii) an Opinion of
Counsel acceptable to and in the form and substance  satisfactory to the Trustee
and the  Servicer  to the  effect  that the  purchase  or  holding  of a Class R
Certificate is permissible  under  applicable law, will not constitute or result
in any non-exempt  prohibited  transaction under Section 406 of ERISA or Section
4975 of the Code,  and will not  subject  the  Trustee,  the  Depositors  or the
Servicer to any  obligation or liability  (including  obligations or liabilities
under ERISA or Section 4975 of the Code) in addition to those undertaken in this
Agreement  or any other  liability,  which  Opinion of  Counsel  shall not be an
expense of the Trustee, either Depositor or the Servicer.

         None of (i) the Servicer, (ii) the Representative, (iii) any Depositor,
(iv) any Originator or (v) any Subservicer shall be a Class A Certificateholder.
Any attempted or purported transfer in violation of the preceding sentence 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 A
Certificate in violation of such sentence,  then the last preceding Holder shall
be  restored  to all  rights  as  Holder  thereof  retroactive  to the  date  of
registration  of transfer of such  Certificate.  The  Trustee  shall  notify the
Servicer of any transfer in violation of that  paragraph upon receipt of written
notice  thereof.  The Trustee  shall be under no liability to any Person for any
registration  of  transfer  of a  Class  A  Certificate  not  permitted  by this
paragraph  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


<PAGE>



Agreement so long as the  transfer was  registered  without  such  receipt.  The
Trustee shall be entitled,  but not  obligated,  to recover from any holder of a
Class  A  Certificate  that  was in  fact  not a  permitted  Holder  under  this
paragraph,  all payments made on such  Certificate  at and after 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.

         Subject to the preceding paragraphs, upon surrender for registration of
transfer of any  Certificate  at the office or agency of the Trustee  located in
New York, New York or Chicago, Illinois, the Trustee shall execute, authenticate
and  deliver in the name of the  designated  transferee  or  transferees,  a new
Certificate  of the same  Class and  Percentage  Interest  and dated the date of
authentication by the Trustee. The Trustee shall notify the Servicer of any such
transfer.

         At the option of the Certificateholders,  Certificates may be exchanged
for  other  Certificates  of  Authorized   Denominations  of  a  like  aggregate
Percentage 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 marked
"canceled" by the Trustee.

         (e) At the  option  of the  holder  of the  Class  R  Certificate,  the
residual   interest  in  the  Trust  REMIC  may  be   represented   by  separate
certificates;  provided, however, that such separate certification may not occur
until the  Servicer  receives an Opinion of Counsel to the effect that  separate
certification in the form and manner proposed would not result in the imposition
of federal  income tax upon the Trust  REMIC or cause the Trust REMIC to fail to
qualify as a REMIC;  and  provided,  further,  that the  provisions  of Sections
4.02(c) and  11.05(b)  will apply to each such  separate  certificate  as if the
separate certificate were a Class R Certificate.

         Section 4.03               Mutilated, Destroyed, Lost or Stolen
                                    Certificates.

     If (i) any mutilated  Certificate  is  surrendered  to the Trustee,  or the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any Certificate,  and (ii) there is delivered to the Servicer and the Trustee
such security or indemnity, which may include a letter of indemnity delivered by


<PAGE>



an insurance company reasonably  acceptable to the Trustee and the Servicer,  as
may be  required  by each of them to save each of them  harmless,  then,  in the
absence of notice to the Servicer 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 Percentage Interest, but
bearing a number not contemporaneously outstanding. Upon the issuance of any new
Certificate  under this Section  4.03,  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 any  other  expenses  connected
therewith.  Any duplicate Certificate issued pursuant to this Section 4.03 shall
constitute  complete and indefeasible  evidence of ownership in the REMIC, as if
originally  issued,  whether  or not the  mutilated,  destroyed,  lost or stolen
Certificate shall be found at any time.

         Section 4.04               Persons Deemed Owners.

         Prior  to  due  presentation  of  a  Certificate  for  registration  of
transfer,  the Servicer,  the Depositors 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 6.05 and for all other
purposes whatsoever,  and the Servicer, the Depositors and the Trustee shall not
be affected by notice to the contrary.

         Section 4.05               Determination of LIBOR.

         (a) On each LIBOR Determination Date, the Trustee shall determine LIBOR
on the  basis of the rate for  one-month  United  States  dollar  deposits  that
appears on Telerate  Page 3750 as of 11:00 a.m.,  London time,  on such date. If
such rate does not appear on Telerate Page 3750,  the rate for that date will be
determined on the basis of the rates at which  one-month  United States  dollars
are offered by the Reference Banks at approximately  11:00 a.m., London time, on
that day to prime banks in the London interbank market. The Trustee will request
the  principal  London  office  of each of the  Reference  Banks  to  provide  a
quotation of its rate. If at least two such  quotations  are provided,  the rate
for that date will be the arithmetic mean of the  quotations.  If fewer than two
quotations  are  provided  as  requested,  the rate for  that  date  will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the Servicer,  at approximately  11:00 a.m., New York City time, on that day for
one-month loans in United States dollars to leading European banks.

         (b) The Class A-8 Pass-Through  Rate applicable to the then current and
the  immediately  preceding  Accrual  Period  may be  obtained  by any Class A-8
Certificateholder  by telephoning  the Trustee at its Corporate  Trust Office at
612-973-5800.



<PAGE>



         (c) On each LIBOR  Determination  Date,  the Trustee  shall send to the
Servicer by facsimile notification of LIBOR for the following Accrual Period.



                                    ARTICLE V

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

         Section 5.01               Duties of the Servicer.

         (a)  It is  intended  that  the  Trust  REMIC  formed  hereunder  shall
constitute,  and that the affairs of the Trust 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 Servicer covenants and agrees
that it shall not knowingly or intentionally take any action or omit to take any
action that would cause the termination of the REMIC status of the Trust REMIC.

         (b) The Servicer,  as independent contract servicer,  shall service and
administer the Mortgage  Loans and shall have full power and  authority,  acting
alone,  to do  any  and  all  things  in  connection  with  such  servicing  and
administration which the Servicer may deem necessary or desirable and consistent
with the terms of this  Agreement.  The  Servicer  may enter into Sub  servicing
Agreements  for any  servicing  and  administration  of Mortgage  Loans with any
entity which is in compliance with the laws of each state necessary to enable it
to perform its obligations  under such  Subservicing  Agreement and (x) has been
designated  an  approved  Seller-Servicer  by FHLMC or FNMA for first and second
mortgage  loans,  or (y) is an  affiliate  or  wholly  owned  subsidiary  of the
Servicer. The Servicer shall give notice to the Depositors,  the Trustee and the
Certificate  Insurer  of  the  appointment  of  any  Subservicer  other  than  a
Subservicer  which is an affiliate or  wholly-owned  subsidiary of the Servicer.
Any such  Subservicing  Agreement  shall be consistent  with and not violate the
provisions of this  Agreement.  The Servicer  shall be entitled to terminate any
Subservicing  Agreement  in  accordance  with the terms and  conditions  of such
Subservicing  Agreement and either itself directly  service the related Mortgage
Loans or enter into a Subservicing  Agreement with a successor subservicer which
qualifies hereunder.

         (c) Notwithstanding any Subservicing  Agreement,  any of the provisions
of this Agreement  relating to agreements or  arrangements  between the Servicer
and  Subservicer  or  reference  to  actions  taken  through  a  Subservicer  or
otherwise,  the Servicer  shall remain  obligated  and  primarily  liable to the
Depositors,  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


<PAGE>



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.  The
Servicer  shall be entitled to enter into any agreement  with a Subservicer  for
indemnification  of the Servicer by such  Subservicer,  and nothing contained in
this Agreement shall be deemed to limit or modify such  indemnification or limit
or modify indemnification provided by the Servicer herein.

         (d)  Any  Subservicing  Agreement  that  may be  entered  into  and any
transactions or services  relating to the Mortgage Loans involving a Subservicer
in its capacity as such and not as an  Originator  shall be deemed to be between
the  Subservicer and the Servicer alone,  and the Depositors,  the Trustee,  the
Certificate Insurer and  Certificateholders  shall not be deemed parties thereto
and shall  have no  claims,  rights,  obligations,  duties or  liabilities  with
respect to the Subservicer except as set forth in Section 5.01(e).

         (e) In the event  the  Servicer  shall for any  reason no longer be the
Servicer  (including  by reason  of a  Servicer  Default),  the  Trustee  or its
designee  shall,  subject to Section 10.02 hereof,  thereupon  assume all of the
rights and  obligations of the Servicer under each  Subservicing  Agreement that
the Servicer may have entered into,  unless the Trustee  elects to terminate any
Subservicing  Agreement.  If the  Trustee  does  not  terminate  a  Subservicing
Agreement,  the Trustee,  its designee or the successor servicer for the Trustee
shall be deemed to have assumed all of the  Servicer's  interest  therein and to
have replaced the Servicer as a party to each Subservicing Agreement to the same
extent as if the  Subservicing  Agreements  had been  assigned  to the  assuming
party,  except that the Servicer  shall not thereby be relieved of any liability
or obligations  under the Subservicing  Agreements.  The Servicer at its expense
and without right of reimbursement therefor, shall, upon request of the Trustee,
deliver  to the  assuming  party all  documents  and  records  relating  to each
Subservicing  Agreement  and the  Mortgage  Loans  then  being  serviced  and an
accounting  of  amounts  collected  and  held by it and  otherwise  use its best
efforts  to effect  the  orderly  and  efficient  transfer  of the  Subservicing
Agreements to the assuming party.

         (f)  Consistent  with the terms of this  Agreement,  the  Servicer  may
waive,  modify  or  vary  any  term  of any  Mortgage  Loan  or  consent  to the
postponement  of strict  compliance  with any such term or in any  manner  grant
indulgence  to any  Mortgagor if in the  Servicer's  determination  such waiver,
modification,  postponement  or  indulgence  is not  materially  adverse  to the
interests of the Depositors, the Certificateholders and the Certificate Insurer;
provided,  however, that (unless (x) the Mortgagor is in default with respect to
the Mortgage Loan, or such default is, in the


<PAGE>



judgment  of the  Servicer,  imminent,  (y)  with  respect  to any  modification
lowering the Mortgage  Interest  Rate (or,  with respect to any Mortgage Loan in
the Adjustable Rate Group, a modification to the method of  determination  which
may result a lower Mortgage  Interest Rate) or effecting the  forgiveness of any
amount owed under the Mortgage  Note,  or extending  the final  maturity date on
such Mortgage Loan, the Certificate  Insurer has consented to such  modification
and notice of such  modification  has been delivered to the Rating  Agencies and
(z)  such  waiver,  modification,   postponement  or  indulgence  would  not  be
considered to constitute the acquisition by the REMIC of a new mortgage loan for
federal income tax purposes) the Servicer may not permit any  modification  with
respect to any Mortgage Loan that would change the Mortgage Interest Rate, defer
(except as permitted by Section 5.11) or forgive the payment of any principal or
interest  (unless in connection  with the  liquidation  of the related  Mortgage
Loan) or extend the final  maturity date on the Mortgage Loan. No costs incurred
by the Servicer or any Subservicer in respect of Servicing  Advances shall,  for
the purposes of distributions to  Certificateholders,  be added to the Principal
Balance of the related  Mortgage  Loan for purposes of this  Agreement.  Without
limiting  the  generality  of the  foregoing,  and subject to the consent of the
Certificate Insurer,  the Servicer shall continue,  and is hereby authorized and
empowered to execute and deliver on behalf of the Trustee,  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 (as
evidenced by an Officer's  Certificate of the Servicer to such effect  delivered
to the  Trustee),  the Trustee  shall  furnish the  Servicer  with any powers of
attorney and other documents  necessary or appropriate to enable the Servicer to
carry out its servicing and administrative duties under this Agreement.

         Notwithstanding   anything  to  the  contrary   contained  herein,  the
Servicer,  in servicing and  administering  the Mortgage Loans,  shall employ or
cause to be  employed  procedures  (including  collection,  foreclosure  and REO
Property  management  procedures) and exercise the same care that it customarily
employs and exercises in servicing and administering  mortgage loans for its own
account,  in accordance  with accepted second  mortgage  servicing  practices of
prudent lending  institutions  and giving due  consideration to the Depositor's,
the Certificate Insurer's and Certificateholders' reliance on the Servicer.

         Notwithstanding anything to the contrary contained herein, the Servicer
may reimburse itself for Servicing Advances pursuant to Section 5.04 and may pay
all or a portion of any  Servicing  Advance out of excess  amounts on deposit in
the Principal and Interest Account and held for future  distribution on the date
such Servicing  Advance is made; any excess amounts so used shall be replaced by
the Servicer by deposit to the Principal  and Interest  Account on or before the
next succeeding Determination


<PAGE>



Date.

         (g) 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 any  resignation  pursuant to Section 9.04,
after receipt of the Opinion of Counsel  required  pursuant to Section 9.04, the
Trustee or its designee  shall assume all of the rights and  obligations  of the
Servicer,  subject to Section 9.02 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.

         (h) The  Servicer  shall take all  actions  required  to be taken under
sections 6050H,  6050J and 6050P of Code in respect of the Mortgage  Loans,  the
Mortgaged Property and the REO Property.

         Section 5.02               Liquidation of Mortgage Loans.

         In the event  that any  payment  due under  any  Mortgage  Loan and not
postponed  pursuant  to Section  5.01 is not paid when the same  becomes due and
payable,  or in the event the Mortgagor  fails to perform any other  covenant or
obligation  under  the  Mortgage  Loan and such  failure  continues  beyond  any
applicable grace period, the Servicer shall take such action as it shall deem in
its good faith business  judgment to be in the best interest of the  Depositors,
the Certificate Insurer and the  Certificateholders  and otherwise in accordance
with the  accepted  second  mortgage  servicing  practices  of  prudent  lending
institutions.  The Servicer in  accordance  with the  provisions of Section 5.10
shall foreclose upon or otherwise comparably effect the ownership in the name of
the Trustee for the benefit of the  Certificateholders  of Mortgaged  Properties
relating to defaulted  Mortgage Loans as to which no  satisfactory  arrangements
can be made for collection of delinquent payments;  provided,  however, that the
Servicer shall not be obligated to foreclose in the event that the Servicer,  in
its good faith reasonable business judgment,  determines that it would not be in
the best interests of the Depositors,  the Certificateholders or the Certificate
Insurer, which judgment shall be evidenced by an Officer's Certificate delivered
to the Trustee and the Certificate  Insurer. In connection with such foreclosure
or  other  conversion,  the  Servicer  shall  exercise  and use  collection  and
foreclosure  procedures  with the  same  degree  of care  and  skill as it would
exercise or use under the  circumstances in the conduct of its own affairs.  Any
amounts  advanced in  connection  with such  foreclosure  or other  action shall
constitute "Servicing Advances."

         After a  Mortgage  Loan has  become a  Liquidated  Mortgage  Loan,  the
Servicer shall promptly prepare and forward to the


<PAGE>



Depositors, the Trustee and the Certificate Insurer a Liquidation Report, in the
form attached hereto as Exhibit O, detailing the Liquidation  Proceeds  received
from the Liquidated Mortgage Loan,  expenses incurred with respect thereto,  and
any loss incurred in connection therewith.

         Section 5.03               Establishment of Principal and Interest
                                    Accounts; Deposits in Principal and Interest
                                    Accounts.

         The  Servicer,  for  the  benefit  of the  Certificateholders  and  the
Certificate   Insurer,  as  their  interests  may  appear,  shall  cause  to  be
established  and maintained  one or more Principal and Interest  Accounts in the
name  of  the  Trustee,   which  shall  be  Eligible  Accounts,   which  may  be
interest-bearing, titled "EquiCredit Funding Trust 1997-B Principal and Interest
Account",  bearing an additional  designation  clearly indicating that the funds
deposited  therein  are held for the  benefit  of the  Certificateholders.  Such
Principal and Interest  Accounts  shall be insured by the Bank Insurance Fund or
the Savings  Association  Insurance Fund of the FDIC, as the case may be, to the
maximum  extent  provided by law.  The  creation of any  Principal  and Interest
Account  shall be  evidenced  by a letter  agreement  in the form of  Exhibit  P
hereto.  A copy of such letter  agreement  shall be furnished by the Servicer to
the Depositors,  the Trustee and the Certificate Insurer. The Servicer shall use
reasonable efforts to deposit (without duplication) within one Business Day, and
shall in any event deposit within two Business Days of receipt  thereof,  in the
Principal and Interest Account and retain therein:

                    (i) all  payments  received on or after the Cut-off  Date on
         account  of  principal  on  the  Mortgage   Loans  and  all   Principal
         Prepayments and Curtailments collected on or after the Cut-off Date;

                   (ii) (a) all  payments  received on or after the Cut-off Date
         on account of interest  accrued on the  Mortgage  Loans on or after the
         Cut-off Date and (b) Pre-Plan Interest Payments;

                  (iii)    all Net Liquidation Proceeds;

                   (iv)    all Insurance Proceeds;

                    (v)    all Released Mortgaged Property Proceeds;

                   (vi) any amounts  payable in connection  with the purchase of
         any  Mortgage  Loan  and  the  amount  of any  Substitution  Adjustment
         pursuant to Sections 2.06 and 3.03;

                  (vii)    any amount required to be deposited in the
         Principal and Interest Account pursuant to Section 5.04,
         5.07, 5.08 or 5.10; and


<PAGE>



                 (viii) all payments made by the Servicer  pursuant to the final
         paragraph of Section  5.01(f) to replace any amount  withdrawn from the
         Principal and Interest Account to make Servicing Advances.

         In  making  the  deposits  set  forth in  clauses  (i)  through  (viii)
(inclusive) above, the Servicer shall note in its records the respective amounts
deposited  with respect to the Fixed Rate Group and the  Adjustable  Rate Group.
The foregoing  requirements  for deposit in the  Principal and Interest  Account
shall be exclusive,  it being  understood and agreed that,  without limiting the
generality  of  the   foregoing,   with  respect  to  each  Mortgage  Loan,  the
Representative's  Yield,  amounts  received  on and  after the  Cut-off  Date in
respect of interest  accrued on the  Mortgage  Loans  prior to the Cut-off  Date
(other than amounts referred to in Section 5.03(ii)(b)), the Servicing Fee, late
payment  charges and assumption  fees, to the extent  permitted by Sections 7.01
and  7.03,  Excess  Proceeds,  and  any  amounts  received  after  the  date  of
substitution of a Qualified Substitute Mortgage Loan pursuant to Section 2.06 or
3.03 in respect of interest accrued on such Qualified  Substitute  Mortgage Loan
on or prior to the date of substitution (except to the extent taken into account
in calculating the Substitution  Adjustment with respect  thereto),  need not be
deposited by the Servicer in the Principal and Interest Account.  Any investment
earnings on funds held in the  Principal  and Interest  Account shall be for the
account  of the  Servicer.  Any  reference  herein to  amounts on deposit in the
Principal  and Interest  Account  shall refer to amounts net of such  investment
earnings.

         Section 5.04               Permitted Withdrawals From the Principal and
                                    Interest Account.

         The Servicer  shall  withdraw or cause to be  withdrawn  funds from the
Principal and Interest Account for the following purposes:

                    (i) to remit to the Trustee for deposit into the  Collection
         Account on the third Business Day prior to the Payment Date, the sum of
         the amounts set forth in Section 5.03  deposited in the  Principal  and
         Interest  Account during the related Due Period  (excluding any amounts
         not  required to be  deposited in the  Principal  and Interest  Account
         pursuant to Section  5.03 and  excluding  any amounts  withdrawn by the
         Servicer  pursuant to clauses (ii),  (iii),  (v),  (vi),  (vii) and (x)
         below as of the related Determination Date);

                   (ii) to  reimburse  itself for any accrued  unpaid  Servicing
         Fees,  for  unreimbursed  Servicing  Advances  and, with respect to any
         Advance  made by the  Servicer  from its own  funds,  any  unreimbursed
         Advance; provided, that any withdrawal of accrued unpaid Servicing Fees
         pursuant to this Section  5.04(ii)  shall be used first by the Servicer
         to pay any amounts due to the Trustee pursuant to this Agreement.


<PAGE>



         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
         as may be  collected  by the  Servicer  from the related  Mortgagor  or
         otherwise  relating  to the  Mortgage  Loan in  respect  of which  such
         unreimbursed  Advances are owed. The Servicer's rights to reimbursement
         for any  unreimbursed  Advances  shall be  limited  to  collections  of
         interest on any Mortgage Loan with respect to which an Advance was made
         or from late collections on such Mortgage Loans,  including Liquidation
         Proceeds, Released Mortgaged Property Proceeds,  Insurance Proceeds and
         such other amounts as may be collected by the Servicer from the related
         Mortgagors  or otherwise  relating to the Mortgage  Loans in respect of
         which such  unreimbursed  amounts are owed. It is  understood  that the
         Servicer's right to reimbursement pursuant hereto shall be prior to the
         rights of Certificateholders  unless the Representative is the Servicer
         and the Servicer or any Depositor or Originator is required to purchase
         or substitute (or cause to be purchased or substituted) a Mortgage Loan
         pursuant to Sections 2.06 and 3.03, in which case the Servicer's  right
         to such  reimbursement  shall be  subsequent  to the  deposit  into the
         Principal and Interest  Account of the purchase  price or  Substitution
         Adjustment pursuant to such Sections 2.06 and 3.03;

                  (iii) to withdraw any amount received from a Mortgagor that is
         recoverable  and sought to be recovered as a voidable  preference  by a
         trustee in bankruptcy  pursuant to the United States Bankruptcy Code in
         accordance  with a  final,  nonap  pealable  order  of a  court  having
         competent jurisdiction;

                   (iv) (a) to make investments in Permitted Instruments and (b)
         after  effecting  the  remittance to the Trustee as provided in Section
         5.04(i),  to pay to itself  interest  earned in  respect  of  Permitted
         Instruments  or on  funds  deposited  in  the  Principal  and  Interest
         Account;

                    (v) to withdraw  any funds  deposited in the  Principal  and
         Interest  Account that were not required to be deposited  therein (such
         as Servicing Compensation) or were deposited therein in error;

                   (vi) to pay itself Servicing Compensation pursuant to Section
         7.03  hereof to the extent not  retained  or paid  pursuant  to Section
         5.03;

                  (vii) to withdraw  funds  necessary for the  conservation  and
         disposition of REO Property  pursuant to the third paragraph of Section
         5.10 hereof to the extent such funds were  deposited  in the  Principal
         and Interest Account;



<PAGE>



                 (viii) to  utilize  any  excess  funds on  deposit  to make any
         Advance  pursuant to Section 6.08 or any Servicing  Advance pursuant to
         the final paragraph of Section 5.01(f);

                   (ix) to  clear  and  terminate  the  Principal  and  Interest
         Account upon the termination of this Agreement and allocate the amounts
         therein pursuant to the priority set forth in Section 6.05(d); and

                    (x) to  effect,  with  respect  to a  Bankruptcy  Loan,  the
         remittance to the Depositor  transferring  such Bankruptcy  Loan, of an
         amount equal to the excess,  if any, of (a) Pre-Plan  Interest Payments
         collected in the preceding  Due Period with respect to such  Bankruptcy
         Loan over (b) the interest  accrued in such  preceding Due Period,  but
         uncollected as of the last day of such Due Period, with respect to such
         Bankruptcy Loan.

         In  making  the  withdrawals  set  forth in  clauses  (i)  through  (x)
(inclusive)  above, the Servicer shall note (when applicable) in its records the
respective  amounts  withdrawn  with  respect  to the Fixed  Rate  Group and the
Adjustable Rate Group. So long as no Servicer Default shall have occurred and be
continuing, the funds held in the Principal and Interest Account may be invested
by the  Servicer  (to the  extent  practicable)  in  Permitted  Instruments,  as
directed in writing to the Trustee by the Servicer. In either case, funds in the
Principal and Interest Account must be available for withdrawal without penalty,
and any  Permitted  Instruments  must  mature  not later than the  Business  Day
immediately  preceding  the day on which  such funds are to be  remitted  to the
Trustee for deposit in the  Collection  Account,  but in no event later than the
Business Day  immediately  preceding the  Determination  Date next following the
date of such investment (except, in each case, that if such Permitted Instrument
is an obligation of the  institution  that  maintains the Principal and Interest
Account,  then such  Permitted  Instrument  shall  mature  not  later  than such
Determination  Date) and shall not be sold or disposed of prior to its maturity.
All Permitted  Instruments in which funds in the Principal and Interest  Account
are  invested  must be held by or  registered  in the name of the  Trustee.  All
interest or other  earnings  from funds on deposit in the Principal and Interest
Account (or any Permitted  Instruments  thereof) shall be the exclusive property
of the Servicer,  and may be withdrawn  from the Principal and Interest  Account
pursuant to clause (iv) above.  The amount of any losses  incurred in connection
with the investment of funds in the Principal and Interest  Account in Permitted
Instruments  shall be deposited  in the  Principal  and Interest  Account by the
Servicer  from its own  funds  immediately  as  realized  without  reimbursement
therefor.



<PAGE>



         Section 5.05               Payment of Taxes, Insurance and Other
                                    Charges.

         With  respect  to each  Mortgage  Loan,  the  Servicer  shall  maintain
accurate records reflecting fire and hazard 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,  property taxes and  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 fire and
hazard 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  monitor  such  payments to
determine if they are made by the  Mortgagor at the time they become due and, if
not paid by the Mortgagor,  shall advance such amounts as Servicing Advances. To
the extent ground lease payments are not made by the Mortgagor, and the Servicer
has notice of such failure to pay, the Servicer  shall  advance such  delinquent
payments.  Any out-of-pocket  expenses incurred by the Servicer pursuant to this
Section 5.05 shall constitute Servicing Advances.

         Section 5.06               Transfer of Accounts; Monthly Statements.

         The Accounts  (other than the  Principal  and Interest  Account,  which
shall be established  pursuant to Section 5.03 hereof) shall be established,  as
of the Closing Date, in the name of the Trustee as Eligible Accounts pursuant to
clause (B) of the definition thereof.  Any Account may, upon written notice from
the  Servicer  to  the  Trustee,  be  transferred  to  a  different   depository
institution  so long as (i) such transfer (A) is to an Eligible  Account and the
Certificate Insurer receives notice thereof from the Servicer or (B) is approved
in writing by the Certificate Insurer,  which approval shall not be unreasonably
withheld  and (ii)  written  notice of such  transfer  is sent to  Moody's.  The
Trustee shall provide to the Certificate Insurer a monthly statement of activity
in the Accounts established by it, and the Servicer shall provide to the Trustee
and the Certificate Insurer a monthly statement of activity in the Principal and
Interest Account from the party holding such account.



<PAGE>



         Section 5.07               Maintenance of Hazard Insurance.

         The Servicer shall cause to be maintained, subject to the provisions of
Section 5.08 hereof,  fire and hazard insurance with extended coverage customary
in the area where the  Mortgaged  Property is located,  in an amount which is at
least equal to the least of (a) the outstanding  principal  balance owing on the
Mortgage  Loan (and any prior lien if the related  Mortgage  Loan is in a junior
lien position),  (b) the full insurable value of the Mortgaged Property securing
the Mortgage Loan and (c) the minimum  amount  required to compensate for damage
or loss on a replacement  cost basis.  If the  Mortgaged  Property is in an area
identified in the Federal Register by the Flood Emergency  Management  Agency as
Flood Zone "A", and such flood insurance has been made  available,  the Servicer
will cause to be purchased a flood insurance policy with a generally  acceptable
insurance carrier, in an amount representing coverage not less than the least of
(i) the outstanding  principal  balance of the Mortgage Loan (plus the principal
balance of any lien  having  priority  over the  Mortgage  Loan),  (ii) the full
insurable  value of the  Mortgaged  Property,  or (iii)  the  maximum  amount of
insurance  available under the National Flood Insurance Act of 1968, as amended.
The  Servicer  shall also  maintain on REO  Property,  to the extent  reasonably
available,  on REO Property,  fire and hazard insurance in the amounts described
above,  liability  insurance and, to the extent required and available under the
National Flood  Insurance Act of 1968, as amended,  and the Servicer  determines
that such  insurance is necessary in accordance  with accepted  second  mortgage
servicing  practices  of prudent  lending  institutions,  flood  insurance in an
amount equal to that required above. Any amounts collected by the Servicer under
any such policies (other than amounts to be applied to the restoration or repair
of the Mortgaged Property, or to be released to the Mortgagor in accordance with
customary  second  mortgage  servicing  procedures)  shall be  deposited  in the
Principal and Interest Account,  subject to (X) retention by the Servicer to the
extent such amounts constitute Servicing Compensation or (Y) withdrawal pursuant
to Section  5.04.  It is  understood  and  agreed  that no  earthquake  or other
additional  insurance  need be required  by the  Servicer  of any  Mortgagor  or
maintained on REO  Property,  other than  pursuant to such  applicable  laws and
regulations  as  shall  at any  time  be in  force  and as  shall  require  such
additional  insurance.  All policies  required  hereunder shall be endorsed with
standard   mortgagee   clauses  with  losses   payable  to  the  Servicer.   Any
out-of-pocket  expenses  incurred by the Servicer pursuant to this Section 5.07,
including,  without  limitation,  any advances of premiums on insurance policies
required by this Section 5.07, shall constitute Servicing Advances.



<PAGE>



         Section 5.08               Maintenance of Mortgage Impairment Insurance
                                    Policy.

         In the event that the  Servicer  shall  obtain  and  maintain a blanket
policy  insuring  against  fire and hazards of  extended  coverage on all of the
Mortgage Loans, then, to the extent such policy names the Servicer as loss payee
and  provides  coverage in an amount  equal to the  aggregate  unpaid  principal
balance on the Mortgage Loans without co-insurance,  and otherwise complies with
the  requirements of Section 5.07, the Servicer shall be deemed  conclusively to
have  satisfied  its  obligations  with  respect  to fire and  hazard  insurance
coverage  under Section 5.07, it being  understood  and agreed that such blanket
policy may contain a deductible clause, in which case the Servicer shall, in the
event  that  there  shall  not have been  maintained  on the  related  Mortgaged
Property a policy  complying with Section 5.07, and there shall have been a loss
which  would have been  covered by such  policy,  deposit in the  Principal  and
Interest  Account from the Servicer's own funds the difference,  if any, between
the amount that would have been payable  under a policy  complying  with Section
5.07 and the amount  paid under such  blanket  policy.  Upon the  request of the
Certificate Insurer or the Trustee,  the Servicer shall cause to be delivered to
such requesting Person a certified true copy of such policy.

         Section 5.09               Fidelity Bond.

         The Servicer  shall  maintain  with a responsible  company,  at its own
expense, a blanket fidelity bond and an errors and omissions insurance policy in
a minimum  amount  acceptable  to FNMA or FHLMC or otherwise 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  5.09  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 or
the  Certificate  Insurer,  the  Servicer  shall cause to be  delivered  to such
requesting  Person a certified  true copy of such  fidelity  bond and errors and
omissions  insurance  policy. On the Closing Date, such fidelity bond and errors
and  omissions  insurance  policy is  maintained  with certain  underwriters  at
National Union Fire Insurance Company of Pittsburgh, Pa.



<PAGE>



         Section 5.10               Title, Management and Disposition of REO
                                    Property.

         In the event  that  title to the  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of foreclosure (an "REO  Property"),  the deed or
certificate of sale shall be taken in the name of the Trustee for the benefit of
the Certificateholders.

         The  Servicer  shall  manage,  conserve,  protect and operate  each REO
Property for the  Certificateholders  and the Certificate Insurer solely for the
purpose of its prudent and prompt  disposition  and sale.  The  Servicer  shall,
either itself or through an agent  selected by the Servicer,  manage,  conserve,
protect  and  operate  the REO  Property  in the same  manner  that it  manages,
conserves,  protects and operates  for its own account  similar  property in the
same locality as the REO Property is managed. The Servicer shall attempt to sell
the same (and may temporarily rent the same) on such terms and conditions as the
Servicer  deems to be in the best interests of the  Certificate  Insurer and the
Certificateholders. Any out-of-pocket expenses incurred by the Servicer pursuant
to this Section 5.10 shall  constitute  Servicing  Advances.  The Servicer shall
cause the  Trustee to be named as a  beneficiary  and loss  payee  under the REO
liability provisions of the Servicer's general comprehensive liability insurance
policy.

         The Servicer  shall cause to be deposited in the Principal and Interest
Account all revenues  received with respect to the  conservation and disposition
of the  related  REO  Property  and shall  retain or  withdraw  therefrom  funds
necessary  for the  proper  operation,  management  and  maintenance  of the REO
Property and the fees of any managing agent acting on behalf of the Servicer.

         The disposition of REO Property shall be carried out by the Servicer at
such price,  and upon such terms and conditions,  as the Servicer deems to be in
the best interest of the  Certificateholders and the Certificate Insurer and, as
soon as  practicable  thereafter,  the expenses of such sale shall be paid.  The
proceeds of sale of the REO Property and other  proceeds of any REO  Disposition
shall be  deposited  in the  Principal  and  Interest  Account,  net of  related
liquidation  expenses,  Excess  Proceeds,  any  related  unreimbursed  Servicing
Advances, accrued and unpaid Servicing Fees and unreimbursed Advances payable to
the Servicer in accordance with Section 5.04(ii).

         In the event  any  Mortgaged  Property  is  acquired  as  aforesaid  or
otherwise in connection  with a default or imminent  default on a Mortgage Loan,
the Servicer shall dispose of such Mortgaged Property within two years after its
acquisition unless the Servicer shall have received an Opinion of Counsel to the
effect that the holding of such Mortgaged Property subsequent to two years after
its  acquisition  will not  result  in the  imposition  of taxes on  "prohibited
transactions" as defined in Section 860F of


<PAGE>



the Code or cause the Trust REMIC to fail to qualify as a REMIC at any time that
any Class A Certificates are outstanding. Notwithstanding any other provision of
this Agreement,  (i) no Mortgaged  Property acquired by the Servicer pursuant to
this Section  shall be rented (or allowed to continue to be rented) or otherwise
used for the production of income or by or on behalf of the Trust Fund, and (ii)
no construction  shall take place on such Mortgaged Property if such activity as
described in the  preceding  clause (i) or clause (ii) is conducted or otherwise
undertaken  in such a manner or  pursuant  to any terms  that  would  cause such
Mortgaged  Property  to fail to qualify  as  "foreclosure  property"  within the
meaning of Section  860G(a)(8) of the Code or result in the receipt by the Trust
REMIC of any "net income from foreclosure property" which is subject to taxation
within the meaning of Sections 860G(c) and 857(b)(4)(B) of the Code. If a period
greater than two years is  permitted  under this  Agreement  and is necessary to
sell any REO  Property,  the  Servicer  shall  give  appropriate  notice  to the
Trustee,  the Certificate  Insurer and the  Certificateholders  and shall report
monthly  to the  Trustee  as to the  progress  being  made in  selling  such REO
Property.

         If the Servicer has actual  knowledge  that a Mortgaged  Property which
the Servicer is  contemplating  acquiring in  foreclosure  or by deed in lieu of
foreclosure is located within a 1 mile radius of any site with  environmental or
hazardous  waste  risks  known to the  Servicer,  the  Servicer  will notify the
Certificate  Insurer and the Trustee prior to acquiring  the Mortgaged  Property
and  shall  not take any  action  without  the  prior  written  approval  of the
Certificate Insurer and the Trustee.

         Nothing  in this  Section  shall  affect the  Servicer's  right to deem
certain advances proposed to be made Nonrecoverable Advances. For the purpose of
this Section 5.10,  actual knowledge of the Servicer means actual knowledge of a
Responsible  Officer of the Servicer  involved in the  servicing of the relevant
Mortgage  Loan.  Actual  knowledge  of the Servicer  does not include  knowledge
imputable  by virtue of the  availability  of or  accessibility  to  information
relating to environmental or hazardous waste sites or the locations thereof.

         Section 5.11              Collection of Certain Mortgage Loan Payments.

         The  Servicer  shall make  reasonable  efforts to collect all  payments
called for under the terms and provisions of the Mortgage  Loans,  and shall, to
the extent such procedures shall be consistent with this Agreement,  comply with
the terms and pro visions of any applicable hazard insurance policy.  Consistent
with the  foregoing,  the Servicer may in its  discretion  waive or permit to be
waived any late payment charge, prepayment charge, assumption fee or any penalty
interest in connection  with the  prepayment of a Mortgage Loan or any other fee
or charge which the Servicer would be entitled to retain hereunder as Servicing


<PAGE>



Compensation  and extend the due date for payments due on a Mortgage  Note for a
period (with  respect to each payment as to which the due date is extended)  not
greater than 125 days after the  initially  scheduled due date for such payment,
provided  that such  extension  may only be made once in any twelve month period
without the prior  written  consent of the  Certificate  Insurer,  which consent
shall not be unreasonably  withheld.  In the event the Servicer shall consent to
the deferment of the Due Dates for payments due on a Mortgage Note, the Servicer
shall  nonetheless  remit any required  Advance in accordance  with Section 6.08
hereof  with  respect to the  payments so extended to the same extent as if such
installment were due, owing and delinquent and had not been deferred.

         Section 5.12               Access to Certain Documentation and
                                    Information Regarding the Mortgage Loans.

         The  Servicer and the  Depositors  shall  provide to the  Trustee,  the
Certificateholders,  the  Certificate  Insurer,  the FDIC,  the Office of Thrift
Supervision,  and to  the  supervisory  agents  and  examiners  of  each  of the
foregoing, access to the documentation regarding the Mortgage Loans (such access
in the case of the FDIC, the Office of Thrift  Supervision  and the  supervisory
agents and examiners  shall be limited to that required by applicable  state and
federal  regulations),  such access being afforded  without charge but only upon
reasonable  request  and  during  normal  business  hours at the  offices of the
Servicer designated by it.

         Section 5.13               Superior Liens.

         The Servicer  shall file (or cause to be filed) of record a request for
notice  of any  action  by a  superior  lienholder  under a First  Lien  for the
protection of the  Depositor's  and the Trustee's  interest,  where permitted by
local  law and  whenever  applicable  state law does not  require  that a junior
lienholder be named as a party defendant in foreclosure  proceedings in order to
foreclose such junior lienholder's equity of redemption.  The Servicer must also
notify any superior  lienholder in writing of the existence of the Mortgage Loan
and request  notification of any action (as described below) to be taken against
the Mortgagor or the Mortgaged Property by the superior lienholder.

                  If the Servicer is notified  that any superior lien holder has
accelerated or intends to accelerate the obligations  secured by the First Lien,
or has  declared  or  intends  to declare a default  under the  mortgage  or the
promissory note secured thereby,  or has filed or intends to file an election to
have the Mortgaged  Property sold or foreclosed,  the Servicer shall advance the
necessary  funds to cure the default or  reinstate  the superior  lien,  if such
advance is in the best interests of the Depositors,  the Certificate Insurer and
the  Certificateholders.  The Servicer  shall not make such an advance except to
the extent that it determines  in its  reasonable  good faith  judgment that the
advance


<PAGE>



would be recoverable from Liquidation Proceeds on the related Mortgage Loan. The
Servicer shall thereafter take such action as is necessary to recover the amount
so advanced.


                                   ARTICLE VI

                       PAYMENTS TO THE CERTIFICATEHOLDERS

         Section 6.01               Establishment of Collection Account; Deposit
                                    in Collection Account.

         No later than the Closing  Date,  the  Trustee,  for the benefit of the
Certificateholders  and the Certificate  Insurer, as their interests may appear,
will establish and maintain one or more Eligible Accounts as trust accounts with
itself which shall not be  interest-bearing,  titled  "EquiCredit  Funding Trust
1997-B  Collection  Account"  and  bearing  an  additional  designation  clearly
indicating  that the funds  deposited  therein  are held for the  benefit of the
Certificateholders  and the Certificate  Insurer, as their interests may appear.
The Trustee shall, promptly upon receipt,  deposit in the Collection Account and
retain therein:

                    (i)    the amounts remitted by the Servicer pursuant to
         Section 5.04(i);

                   (ii)    the Advances pursuant to Section 6.08 remitted to
         the Trustee by the Servicer;

                  (iii) amounts  transferred from the Spread Account pursuant to
         Section  6.09(b)(iii) and Insured Payments pursuant to Section 6.05(c);
         and

                   (iv) amounts required to be paid by the Servicer  pursuant to
         Section  6.04(e) in connection with losses on investments of amounts in
         the Collection Account.

         In  making  the   deposits  set  forth  in  clauses  (i)  through  (iv)
(inclusive)  above,  the Trustee shall note in its records (if  applicable)  the
respective  amounts  deposited  with  respect  to the Fixed  Rate  Group and the
Adjustable Rate Group.

         Section 6.02               Permitted Withdrawals from Collection
                                    Account.

         The Trustee shall withdraw amounts on deposit in the Collection Account
on each Payment Date (except as set forth in clause (v) below) in the  following
order of priority:

                    (i)    to make deposits in the Insurance Account pursuant
         to Section 6.03(a);

                   (ii)    to make deposits in the Spread Account pursuant to
         Section 6.09(a)(i);


<PAGE>



                  (iii)    to make deposits in the Letter of Credit Fee
         Account pursuant to Section 6.10(a)(i);

                   (iv)    to make the distributions pursuant to Section
         6.05(d); and

                    (v)    on any day during the related Accrual Period, and
         in no particular order of priority:

                           (A) to invest  amounts on  deposit in the  Collection
                  Account in Permitted  Instruments or such other instruments as
                  may be approved in writing by the  Certificate  Insurer  (with
                  written notice to Moody's) pursuant to Section 6.04;

                           (B) to pay to the Servicer interest paid and
                  earnings realized on Permitted Instruments;

                           (C) to withdraw any amount not required to be
                  deposited in the Collection Account or deposited
                  therein in error;

                           (D)  to  withdraw  any  amount  that  constitutes  an
                  Advance by Servicer  of its own funds or a  Mortgagor  payment
                  previously  deposited into the Collection Account that is held
                  to constitute a voidable preference by a trustee in bankruptcy
                  pursuant to the United  States  Bankruptcy  Code in accordance
                  with a final,  nonappealable order of a court having competent
                  jurisdiction; and

                           (E) to clear and  terminate  the  Collection  Account
                  upon the  termination of this  Agreement and allocate  amounts
                  therein pursuant to Section 6.05(d).

         In  making  the  withdrawals  set  forth in  clauses  (i)  through  (v)
(inclusive)  above,  the Trustee shall note in its records (if  applicable)  the
respective  amounts  withdrawn  with  respect  to the Fixed  Rate  Group and the
Adjustable Rate Group.

         Section 6.03               Establishment of Insurance Account: Deposits
                                    in Insurance Account: Permitted Withdrawals
                                    from Insurance Account.

         (a) No later than the Closing Date, the Trustee, for the benefit of the
Certificateholders  and the Certificate Insurer, will establish and maintain one
or more  Eligible  Accounts as trust  accounts  with  itself  which shall not be
interest-bearing,  titled "EquiCredit  Funding Trust 1997-B Insurance  Account".
The Insurance Account shall bear an additional  designation  clearly  indicating
that  the  funds   deposited   therein   are  held  for  the   benefit   of  the
Certificateholders  and the  Certificate  Insurer.  On each  Payment  Date,  the
Trustee, upon receipt (and to the extent received),  promptly shall deposit into
the Insurance


<PAGE>



Account in accordance with Section 6.02:

                    (i) an amount equal to the  aggregate  Monthly  Premium with
         respect to the Fixed Rate Certificates and Adjustable Rate Certificates
         (in each case based on the respective principal balances of the related
         Certificates)  due on such Payment  Date in  accordance  with  Sections
         6.05(d) and (e); and

                   (ii)  upon  receipt,  amounts  required  to be  paid  by  the
         Servicer  pursuant  to Section  6.04(e) in  connection  with  losses on
         investments of amounts in the Insurance Account.

         If at any time the  amount  then on deposit  in the  Insurance  Account
shall be  insufficient  to pay in full the fees and expenses of the  Certificate
Insurer  then due,  the  Trustee  shall  withdraw  such  amount  from the Spread
Account,  and any excess funds available after payment of the Monthly Premium in
the  amount so  withdrawn  from the Spread  Account  shall be  deposited  by the
Trustee in the Spread Account.

         (b) The Trustee may make  withdrawals  from the  Insurance  Account for
investment in Permitted  Instruments  pursuant to Section 6.04,  and the Trustee
shall withdraw  amounts on deposit in the Insurance  Account for applications in
the following order:

                    (i)    pay the Certificate Insurer the aggregate Monthly
         Premium on each Payment Date in accordance with Section
         6.05(d) and (e);

                   (ii)    [reserved];

                  (iii)    withdraw amounts not required to be deposited in
         the Insurance Account or deposited therein in error; and

                   (iv)    deposit in the Spread Account for amounts
         withdrawn from it pursuant to the last paragraph of
         subclause (a) above; and

                    (v)    remit to the Servicer as additional Servicing
         Compensation any such remaining amounts.

         Section 6.04               Investment of Accounts.

         (a)  So  long  as no  Servicer  Default  shall  have  occurred  and  be
continuing,  all or a  portion  of any  Account  held by the  Trustee  shall  be
invested and  reinvested by the Trustee (or remain  uninvested),  as directed in
writing by the Servicer on its own behalf, in one or more Permitted  Instruments
(or, in the case of the Collection Account,  in such other instruments  approved
in writing by the Certificate  Insurer (with written notice to Moody's)) bearing
interest or sold at a discount. If a Servicer Default shall have occurred and be
continuing,  the Trustee  shall  invest all  Accounts in  Permitted  Instruments
described in


<PAGE>



paragraph (iv) of the definition of Permitted Instruments.  At no time shall any
such  investment in any Account  mature later than the Business Day  immediately
preceding  the date on which such amounts are required by the terms hereof to be
withdrawn from such Account,  which (i) in the case of the  Collection  Account,
shall be the next Payment  Date,  (ii) in the case of the Principal and Interest
Account,  shall be the third  business day  preceding  the next Payment date and
(iii) in all other cases, until the day actually withdrawn pursuant to the terms
hereof.

         (b) If any amounts are needed for disbursement from any Account held by
the Trustee  and  sufficient  uninvested  funds are not  available  to make such
disbursement,  the Trustee shall cause to be sold or otherwise converted to cash
a sufficient amount of the investments in such Account. 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 6.04 is the cause
of such loss or charge.

         (c) Subject to Section 12.01  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  Instrument  (or  other
instrument  permitted by Section 6.04(a))  included herein (except to the extent
that the Trustee is the obligor and has defaulted thereon).

         (d) The Trustee shall invest and reinvest funds in the Accounts held by
it, to the fullest extent practicable, in such manner as the Servicer shall from
time to time  direct as set forth in  Section  6.04(a),  but only in one or more
Permitted Instruments (or other instrument permitted by Section 6.04(a)).

         (e) All income or other gain from  investments  in any Account  held by
the  Trustee,  or from  amounts on  deposit  in such  Account  and  invested  in
Permitted  Instruments,  shall be deposited in such Account, as the case may be,
immediately  on receipt,  and the Trustee  shall notify the Servicer of any loss
resulting from such investments. Upon receipt of such notification, the Servicer
shall  promptly  remit the amount of any such loss from its own  funds,  without
reimbursement therefor, to the Trustee for deposit in the Account from which the
related funds were withdrawn for investment.

         (f) Any investment earnings on funds held in the Principal and Interest
Account may be reinvested by the Servicer and the proceeds of such  reinvestment
are for the account of the Servicer.

         Section 6.05               Priority and Subordination of Distributions.

         (a)      The rights of the Certificateholders to receive
distributions from the proceeds of the Trust Fund, and all
ownership interests of the Certificateholders in such distribu
tions, shall be as set forth in this Agreement. The rights of the


<PAGE>



Class R  Certificateholders  to receive  distributions in respect of the Class R
Certificates shall be subject and subordinate to the preferential  rights of the
Class A  Certificateholders  to receive  distributions in respect of the Class A
Certificates,  to the extent set forth herein,  and distributions on the Class R
Certificates  are subject and  subordinate  to the  maintenance of the Specified
Spread  Account   Requirement  as  specified  herein.  In  accordance  with  the
foregoing,  the ownership interests of the Class R Certificateholders in amounts
deposited in the Accounts 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.  Notwithstanding  anything  contained in this
Agreement to the contrary, no Certificateholder  shall be required to refund any
amount  properly  distributed to it pursuant to Section 6.02,  6.05,  6.09(b) or
6.09(d).

         (b) No  later  than  10:00  a.m.  New  York  time on the  Business  Day
immediately  following  each  Determination  Date  occurring  on or prior to the
earlier to occur of (x) the Cross-Over Date or (y) the Payment Date on which all
amounts  due have  been paid to the Class A  Certificateholders  (including  the
Certificate  Insurer  as  subrogee  of the  Class  A  Certificateholders)  based
exclusively on the computer tape and other information  prepared by the Servicer
pursuant to Section 6.07, indicating with respect to the immediately  succeeding
Payment Date:

                          (i)   whether, any withdrawals from the Spread
                Account would be required pursuant to
                Section 6.09(b)(iii);

                         (ii) if so,  whether the amount  available  in cash and
                from  liquidation  of  Permitted  Instruments  on deposit in the
                Spread Account would be  insufficient  to fund such  withdrawal;
                and

                        (iii) if so,  the  amount  that is the lesser of (A) the
                amount of  shortfall  and (B) the amount  then  available  to be
                drawn  under the  Letter(s)  of Credit  then on  deposit  in the
                Spread Account (the "Draw Amount");

the Trustee shall promptly cause to be presented to the Letter of Credit Bank(s)
of such Letter(s) of Credit a drawing  certificate(s) of proper form for payment
thereunder  such that the proceeds of such  drawing(s)  will be available on the
Business Day next  preceding  the next Payment Date and  otherwise in conformity
with the terms thereof for the aggregate Draw Amount.

         The Trustee  shall draw upon all other  Letters of Credit,  to the full
extent  amounts are available  thereunder.  Proceeds  received in payment of any
Letter of Credit  drawings  shall be deposited  and held in the Letter of Credit
Proceeds Sub-Account of the Spread Account.



<PAGE>



         (c) As soon as possible, and in no event later than 10:00 a.m. New York
time on the Business Day  immediately  preceding  each Payment Date, the Trustee
shall furnish the Certificate  Insurer and the Servicer with a completed  notice
in the form set forth as Exhibit Q hereto  (the  "Notice")  in the event that an
Event of Nonpayment will occur, pursuant to the definition thereof, with respect
to such Payment Date. The Notice shall specify the amount of Insured Payment and
shall  constitute  a claim for an Insured  Payment  pursuant to the  Certificate
Insurance Policy.  Upon receipt of Insured Payments for the benefit of the Class
A Certificateholders  under the Certificate  Insurance Policy, the Trustee shall
deposit such Insured Payments in the Collection Account.

         The Trustee  shall  receive,  as  attorney-in-fact  of each Holder of a
Class A  Certificate,  any  Insured  Payment  from the  Certificate  Insurer and
disburse  the same to each  Holder of a Class A  Certificate,  respectively,  in
accordance with the provisions of this Section 6.05.  Insured Payments disbursed
by the Trustee from proceeds of the  Certificate  Insurance  Policy shall not be
considered  payment  by the Trust  Fund nor shall  such  payment  discharge  the
obligation of the Trust Fund with respect to such Class A Certificates,  and the
Certificate  Insurer shall become the owner of such unpaid  amounts due from the
Trust Fund in respect of Class A  Certificates.  The  Trustee  hereby  agrees on
behalf  of  each  Holder  of a  Class  A  Certificate  for  the  benefit  of the
Certificate  Insurer  that it  recognizes  that to the  extent  the  Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through the Trustee), to the Class A Certificateholders, the Certificate Insurer
will  be  subrogated  to  the  rights  of the  Class  A  Certificateholders,  as
applicable,  with  respect to such  Insured  Payment  and shall be deemed to the
extent of the payments so made to be a registered Class A Certificateholder  and
shall receive all future Class A Remittance  Amounts,  as the case may be, until
all such Insured Payments by the Certificate  Insurer have been fully reimbursed
together with interest thereon at the applicable  Pass-Through  Rate, subject to
the following  paragraph.  To evidence such subrogation,  the Trustee shall note
the  Certificate   Insurer's  rights  as  subrogee  on  the  registration  books
maintained by the Trustee upon receipt from the Certificate  Insurer of proof of
payment of any  Insured  Payment.  Except as  otherwise  described  herein,  the
Certificate Insurer shall not acquire any voting rights hereunder as a result of
such subrogation.

     It is  understood  and agreed that the intention of the parties is that the
Certificate  Insurer shall not be entitled to  reimbursement on any Payment Date
for  amounts  previously  paid by it  unless  on such  Payment  Date the Class A
Certificateholders  shall  also  have  received  the full  amount of the Class A
Remittance   Amount   (exclusive  of  the  principal  portion  of  any  Class  A
Carry-Forward  Amount  representing  amounts  previously  paid  to the  Class  A
Certificateholders as Insured Payments),  for such Payment Date. For purposes of
implementing the Certificate


<PAGE>



Insurer's  rights as subrogee,  distributions  shall be made to the  Certificate
Insurer under  priority  sixth of subsection  (d) of this Section 6.05 after all
distributions  are  made to the  Class A  Certificateholders  on the  applicable
Payment Date as aforesaid.

         (d) Not later than 12:00 p.m. New York time on each Payment Date,  with
respect to the Fixed Rate Certificates and the Adjustable Rate Certificates, the
Trustee shall  withdraw from the Collection  Account from the amounts  available
therein  as set forth in this  Article  VI, if any,  and  shall,  to the  extent
available,   distribute  (without  duplication)  such  amount  in  the  priority
indicated:

                    (i) first,  for deposit into the  Insurance  Account for the
         benefit of the Certificate Insurer, the Monthly Premium with respect to
         such Certificates payable to the Certificate Insurer;

                   (ii) second, for deposit into the Spread Account,  the Excess
         Spread with respect to the related Mortgage Loan Group;

                  (iii)  third,  for  deposit  into the  Letter  of  Credit  Fee
         Account,  the  Letter  of  Credit  Fee  Amount  with  respect  to  such
         Certificates;

                   (iv)  fourth,  from  amounts   attributable  to  the  related
         Mortgage Loan Group, (A) to each of the Fixed Rate  Certificateholders,
         the Fixed Rate Interest  Remittance  Amount;  and (B) to the Adjustable
         Rate  Certificateholders,   the  Adjustable  Rate  Interest  Remittance
         Amount;

                    (v)    fifth, [Reserved];

                   (vi)  sixth,  to  the  Fixed  Rate  Certificates  and  to the
         Adjustable  Rate  Certificates,  the Fixed  Rate  Principal  Remittance
         Amount  and  the   Adjustable   Rate   Principal   Remittance   Amount,
         respectively, as follows:

              (a) first,  to the Class A-7  Certificates,  the Class A-7 Lockout
         Remittance  Amount;  and then, to the Class A-1,  Class A-2, Class A-3,
         Class A-4, Class A-5 and Class A-6 and Class A-7 Certificates  (without
         regard to the Class A-7 Lockout Remittance  Amount),  in that order, in
         each  case  until the  Principal  Balance  of each such  Class has been
         reduced to zero, the Fixed Rate Principal Remittance Amount; and

                               (b) concurrently, to the Class A-8 Certificates,
         until the Principal Balance of such Class has been reduced
         to zero, the Adjustable Rate Principal Remittance Amount;

                  (vii) seventh, to the Trustee,  any amounts then due and owing
         representing   fees  of  the   Trustee   (without   regard  to  amounts
         attributable to either Mortgage Loan Group);


<PAGE>



         provided, that the Trustee certifies in writing that such amount is due
         and owing and has not been paid by the  Servicer  within 30 days  after
         written demand therefor;

                 (viii) eighth,  to the Servicer and/or the  Representative,  as
         applicable,   any  Reimbursable   Amount  (without  regard  to  amounts
         attributable to either Mortgage Loan Group);

                   (ix) ninth, to the Servicer an amount equal to Nonrecoverable
         Advances previously made by the Servicer and not previously  reimbursed
         (without regard to amounts attributable to either Mortgage Loan Group);
         and

                    (x)    tenth, to the Class R Certificateholders, the
         balance, if any.

         (e)      [Reserved]

         (f) All  distributions  made to the Class A Certificate  holders or the
Class R Certificateholders as a Class on each Payment Date will be made on a pro
rata basis among the Certificateholders of the respective Class of record on the
next preceding Record Date based on the Percentage Interest 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 such  Certificateholder  shall
own of record Class A Certificates which have denominations aggregating at least
$1,000,000 appearing in the Certificate Register,  and in all cases with respect
to  the  Class  R  Certificates,   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.

         Section 6.06               Certificate Insurer Default.

         If, as of any Payment Date,  the  Certificate  Insurer fails to make an
Insured   Payment,   the  amount   available  for  distribution  to  Fixed  Rate
Certificateholders  and Adjustable Rate  Certificateholders  pursuant to Section
6.05(d)  shall  be   distributed   among  holders  of  each  Class  of  Class  A
Certificateholders in the priority set forth in Section 6.05(d) in proportion to
the percentage  interests set forth on each such Certificate;  provided that, if
as of such Payment  Date there are no amounts on deposit in the Spread  Account,
the amount available for distribution to the Class A Certificateholders pursuant
to  Section  6.05(d)  shall be  distributed  among  the  holders  of the Class A
Certificates on a pro rata basis, based on the respective Principal Balances for
each such Class of Class A Certificates.



<PAGE>



         Section 6.07               Statements.

         Not later than 12:00 noon  Chicago,  Illinois  time on the Business Day
preceding each Determination Date, the Servicer shall deliver to the Trustee and
the  Certificate  Insurer a  computer  tape or  written  report  containing  the
information  set forth on Exhibit R as to each Mortgage Loan with respect to the
related Due Period and such other information with respect to the Mortgage Loans
in the aggregate as the Trustee shall reasonably  require.  Not later than 12:00
noon Chicago,  Illinois time two Business Days  preceding each Payment Date, the
Trustee shall deliver to the  Depositors,  any Paying Agent,  the Servicer,  the
Certificate Insurer,  Moody's and S&P by telecopy,  by request, a statement (the
"Remittance  Report") containing the information set forth below with respect to
the  succeeding  Payment  Date,  with a hard copy thereof to be delivered on the
immediately succeeding Business Day:

                    (i)  the  Available  Payment  Amount  attributable  to  each
         Mortgage  Loan Group and any portion of the  Available  Payment  Amount
         that  has  been  deposited  in the  Collection  Account  but may not be
         withdrawn  therefrom pursuant to an order of a United States bankruptcy
         court of competent jurisdiction imposing a stay pursuant to Section 362
         of the United States Bankruptcy Code;

                   (ii) the Class A-1 Principal Balance, the Class A-2 Principal
         Balance,  the  Class A-3  Principal  Balance,  the Class A-4  Principal
         Balance,  the  Class A-5  Principal  Balance,  the Class A-6  Principal
         Balance,  the  Class A-7  Principal  Balance,  the Class A-8  Principal
         Balance and the Pool  Principal  Balance with respect to each  Mortgage
         Loan Group, as reported in the Remittance  Report provided  pursuant to
         subclause (xiii) below for the immediately  preceding Payment Date, or,
         in the case of the first  Determination  Date,  the Original  Class A-1
         Principal  Balance,  the  Original  Class A-2  Principal  Balance,  the
         Original Class A-3 Principal Balance,  the Original Class A-4 Principal
         Balance,  the Original Class A-6 Principal Balance,  the Original Class
         A-7 Principal Balance, the Original Class A-8 Principal Balance and the
         Original  Pool  Principal  Balance with respect to each  Mortgage  Loan
         Group;

                  (iii) with respect to the Mortgage Pool and each Mortgage Loan
         Group,  the number and Principal  Balances of all Mortgage  Loans which
         were the  subject  of  Principal  Prepayments  during the  related  Due
         Period;

                   (iv) with respect to the Mortgage Pool and each Mortgage Loan
         Group,  the amount of all  Curtailments  which were received during the
         related Due Period;

                    (v)    with respect to the Mortgage Pool and each
         Mortgage Loan Group, the aggregate amount of principal


<PAGE>



         portion of all Monthly Payments received during the related
         Due Period;

                   (vi) with respect to the Mortgage Pool and each Mortgage Loan
         Group, the amount of interest received on the Mortgage Loans during the
         related Due Period;

                  (vii) with respect to the Mortgage Pool and each Mortgage Loan
         Group,  the aggregate  amount of the Advances  made and recovered  with
         respect to such Payment Date;

                 (viii) with respect to the Mortgage Pool and each Mortgage Loan
         Group,  the delinquency  and  foreclosure  information set forth in the
         form  attached  hereto as  Exhibit H and the  amount of  Mortgage  Loan
         Losses during the related Due Period;

                   (ix) the Class A-1 Principal Balance, the Class A-2 Principal
         Balance,  the  Class A-3  Principal  Balance,  the Class A-4  Principal
         Balance,  the  Class A-5  Principal  Balance,  the Class A-6  Principal
         Balance,  the Class A-7  Principal  Balance and the Class A-8 Principal
         Balance  after  giving  effect to the  distribution  to be made on such
         Payment Date;

                    (x) with respect to the Mortgage Pool and each Mortgage Loan
         Group,  the weighted average maturity and the weighted average Mortgage
         Interest  Rate of the Mortgage  Loans in each Mortgage Loan Group as of
         the last day of the related Due Period;

                   (xi)    the Servicing Fees paid and Servicing Fees accrued
         during the related Due Period;

                  (xii) the  amount of all  payments  or  reimbursements  to the
         Servicer  pursuant to Section 5.04 (ii), (iv), (v), (vi) and (vii) paid
         or to be paid since the prior Payment Date (or in the case of the first
         Payment Date, since the Closing Date);

                 (xiii)  the Pool  Principal  Balance  and  aggregate  Principal
         Balance for each  Mortgage Loan Group as of the last day of the related
         Due Period;

                  (xiv)    such other information as the Certificate Insurer,
         each Account Party and the Certificateholders may reasonably
         require;

                   (xv)    the amounts which are reimbursable to the
         Servicer, the Representative or the Depositors, as
         appropriate, pursuant to Section 6.05;

                  (xvi)    with respect to the Mortgage Pool and each
         Mortgage Loan Group, the number of Mortgage Loans


<PAGE>



         outstanding at the beginning and at the end of the related
         Due Period;

                 (xvii) the aggregate  interest accrued on the Mortgage Loans at
         their respective Mortgage Interest Rates for the related Due Period;

          (xviii)  [Reserved]

                  (xix) the  Subordinated  Amount,  the amount on deposit in the
         Spread Account,  the Cumulative  Excess Spread  Receipts,  in each case
         after  giving  effect to any  payments or  withdrawals  on such Payment
         Date,  and with respect to the  Mortgage  Pool and each  Mortgage  Loan
         Group, the Excess
         Spread with respect to such Payment Date;

                   (xx)    the aggregate Mortgage Loan Losses since the
         Cut-off Date as of the end of the related Due Period; and

                  (xxi)    [Reserved]

         The Trustee shall forward such report to the  Certificateholders on the
Payment  Date,  by  telecopy,  with a hard  copy to  follow  (in the case of the
Depository)  or by first class mail.  The  Depositors  and the Trustee may fully
rely upon and shall have no liability  with respect to  information  provided by
the Servicer.

         To the extent that there are  inconsistencies  between the  telecopy of
the  Remittance  Report and the hard copy thereof,  the Servicer and the Trustee
may rely upon the telecopy.

         In the case of information  furnished  pursuant to subclauses  (ii) and
(ix) above,  the amounts shall be expressed in a separate  section of the report
as a dollar amount for each of the Class A Certificates for each $1,000 original
dollar amount as of the Cut-off Date.

         (a) Upon  reasonable  advance  notice in  writing,  the  Servicer  will
provide to the Trustee access to  information  and  documentation  regarding the
Mortgage  Loans  sufficient  to permit  any Holder  which is a savings  and loan
association,  bank or insurance company to comply with applicable regulations of
the FDIC or other  regulatory  authorities  with  respect to  investment  in the
Certificates, as applicable.

         (b) The Servicer  shall  furnish to the Trustee and to the  Certificate
Insurer,  during the term of this Agreement,  such periodic,  special,  or other
reports  or  information  not  specifically  provided  for  herein,  as  may  be
necessary,  reasonable,  or  appropriate  with  respect  to the  Trustee  or the
Certificate  Insurer,  as the case may be,  or  otherwise  with  respect  to the
purposes of this  Agreement,  all such reports or  information to be provided by
and in accordance with such


<PAGE>



applicable instructions and directions as the Trustee or the Certificate Insurer
may  reasonably  require;  provided,  that the Servicer  shall be entitled to be
reimbursed by the requesting party, for the fees and actual expenses  associated
with providing such reports,  if such reports are not generally  produced in the
ordinary course of its business.

         (c) Reports and computer  tapes  furnished by the Servicer  pursuant to
this Agreement shall be deemed confidential and of proprietary nature, and shall
not be  copied  or  distributed  except  in  connection  with the  purposes  and
requirements of this Agreement;  provided that the Certificate  Insurer may copy
or distribute  such  information (A) pursuant to a subpoena or order issued by a
court  of  competent   jurisdiction  or  by  a  judicial  or  administrative  or
legislative body or committee,  (B) as may be required in any report,  statement
or testimony submitted to any Federal, state, municipal or other regulatory body
having  jurisdiction over the Certificate  Insurer,  (C) in order to comply with
any law, ruling,  order or regulation  applicable to the Certificate Insurer, or
(D) as may be required by any rating agency or reinsurer.  No Person entitled to
receive  copies of such reports or tapes shall use the  information  therein for
the purpose of  soliciting  the  customers of the  Originators  or for any other
purpose except as set forth in this Agreement.

         (d) The Trustee  shall  promptly send to the  Certificate  Insurer and,
upon request, to each Certificateholder in writing:

                    (i)    notice of any reduction in the Specified Spread
         Account Requirement;

                   (ii)    notice of any reduction of the percentages set
         forth in the definition of "Monthly Excess Spread Amount";

                  (iii)    notice of the appointment of any Subservicer;

                   (iv)    notice of any transfer of any Account to a
         different depository institution;

                    (v)    notice of any reduction in the rating of any
         Letter of Credit Bank below the minimum ratings described in
         Section 6.11(b);

                   (vi) a copy of each Officer's  Certificate delivered pursuant
         to Section 7.04 and any notice  received  from the Servicer of a change
         in the fiscal year of the Servicer;

                  (vii)    a copy of each letter delivered pursuant to
         Section 7.05; and

                 (viii) notice of the receipt by the Trustee of any  information
         regarding  the  Servicer's  servicing  activities  pursuant to the last
         paragraph of Section 10.01(c);



<PAGE>



provided,  that in each case the  Trustee  shall only be  required  to send such
notices  and other  items to such  Persons to the extent  that the  Trustee  has
itself received the related information.

         The   Depositors,   the   Servicer   and  the   Trustee  on  behalf  of
Certificateholders  (the  "Trust  Parties")  hereby  authorize  the  Certificate
Insurer  to  include  the  information  contained  in  reports  provided  to the
Certificate Insurer hereunder (the  "Information") on The Bloomberg,  an on-line
computer based information  network maintained by Bloomberg L.P.  ("Bloomberg"),
or in other electronic or print  information  services.  The Trust Parties agree
not to commence  any actions or  proceedings,  or  otherwise  assert any claims,
against the  Certificate  Insurer or its  affiliates  or any of the  Certificate
Insurer's or its  affiliates'  respective  agents,  representatives,  directors,
officers or employees (collectively, the "Certificate Insurer Parties"), arising
out of, or related to or in connection with the dissemination  and/or use of any
Information by the Certificate  Insurer,  including,  but not limited to, claims
based  on  allegations  of  inaccurate,  incomplete  or  erroneous  transfer  of
information by the Certificate  Insurer to Bloomberg or otherwise (other than in
connection with the Certificate Insurer's negligence or willful misconduct). The
Trust  Parties  waive  their  rights  to  assert  any such  claims  against  the
Certificate  Insurer  Parties  and fully and  finally  release  the  Certificate
Insurer Parties from any and all such claims, demands, obligations,  actions and
liabilities (other than in connection with the Certificate  Insurer's negligence
or willful  misconduct).  The Certificate  Insurer makes no  representations  or
warranties,  expressed or implied,  of any kind  whatsoever  with respect to the
accuracy, adequacy, timeliness, completeness, merchantability or fitness for any
particular  purpose of any  Information in any form or manner.  The  Certificate
Insurer reserves the right at any time to withdraw or suspend the  dissemination
of the Information by the Certificate Insurer. The authorizations, covenants and
obligations  of the Trust Parties under this section  shall be  irrevocable  and
shall survive the termination of this Agreement.

         Section 6.08               Advances by the Servicer.

         Not  later  than the  close  of  business  on the  third  Business  Day
preceding each Payment Date, the Servicer shall remit to the Trustee (but solely
from and to the  extent of amounts on  deposit  in the  Principal  and  Interest
Account as of the related Determination Date, after giving effect to withdrawals
from the Principal and Interest  Account as of the  Determination  Date for such
Payment Date pursuant to Section  5.04(i)),  an amount (the "Advance")  equal to
the sum of (a) the  interest  accrued in the related Due Period on the  Mortgage
Loans but  uncollected  as of the close of  business on the last day of such Due
Period  (net of the  Servicing  Fee) and (b) 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 interest on


<PAGE>



the  Principal  Balance of such REO  Property  computed at the related  Mortgage
Interest Rate (net of the Servicing  Fee) for the most recently ended Due Period
over the net  income  from  the REO  Property  deposited  in the  Principal  and
Interest Account during such Due Period pursuant to Section 5.10.

         Notwithstanding  the  provisions  in the  foregoing  paragraph  of this
Section 6.08,  with respect to the Payment Dates occurring on or before December
15, 1997 if the amounts on deposit in the  Principal  and  Interest  Account are
insufficient  to make the full  Advance  (as  defined  herein),  and as a result
thereof an Event of Nonpayment  would occur,  the Servicer shall make an Advance
from its own funds  equal to such  insufficiency  to the  extent  of  delinquent
payments of interest and to the extent of interest accrued on Mortgage Loans for
which there is no Monthly Payment due in September 1997 or October 1997, and may
reimburse  itself for such Advances  from  collections  on the related  Mortgage
Loans pursuant to Section 5.04(ii).

         Section 6.09               Establishment of Spread Account; Deposits in
                                    Spread Account; Permitted Withdrawals from
                                    Spread Account.

         (a) No later than the Closing  Date,  the Trustee  will  establish  and
maintain in a non-interest  bearing trust account with itself,  a Spread Account
(and  therein,  a Letter  of  Credit  Proceeds  Sub-Account)  which  shall be an
Eligible Account,  titled "EquiCredit  Funding Trust 1997-B Spread Account".  At
the time of the  issuance of the  Certificates,  there shall be deposited in the
Spread Account from the proceeds of the sale of Class A  Certificates  an amount
equal to $0.00. The Spread Account shall not be an asset of the Trust REMIC. Any
deposits in the Letter of Credit  Proceeds  Sub-Account  shall be and hereby are
deemed  deposits in the Spread  Account.  After the time of the  issuance of the
Certificates,  the Trustee shall, promptly upon receipt, deposit into the Spread
Account and retain therein:

                    (i) on each Payment Date,  the Excess Spread with respect to
         each Mortgage Loan Group  remitted by the Servicer  pursuant to Section
         5.04(i) for deposit into the Collection  Account and  transferred  from
         the Collection  Account by the Trustee pursuant to Section 6.02(ii) and
         the portion of the Advance  allocable to the Excess Spread  remitted by
         the Servicer  pursuant to Section 6.08 for deposit into the  Collection
         Account and transferred by the Trustee pursuant to Section 6.02(ii) for
         the related Payment Date;

                   (ii) upon receipt,  amounts required to be withdrawn from the
         Insurance Account for deposit in the Spread Account pursuant to Section
         6.03(b)(iv);

                  (iii) upon receipt,  amounts required to be withdrawn from the
         Letter of Credit Fee Account for deposit in the Spread Account pursuant
         to Section 6.10(b)(iv);


<PAGE>



                   (iv)    upon receipt, amounts required to be paid by the
         Servicer pursuant to Section 6.04(e); and

                    (v)    amounts drawn under any Letter of Credit pursuant
         to Section 6.05 or 6.11;

provided,  however, that the Trustee shall not accept funds for deposit into the
Spread  Account from any Person,  other than funds  constituting  Excess Spread,
without the consent of the Certificate Insurer.

         (b) From amounts on deposit in the Spread  Account (after giving effect
to the deposits  therein  pursuant to Section  6.09(a))  the Trustee  shall make
withdrawals on each Payment Date in the following order of priority:

                    (i) to deposit in the  Insurance  Account  the amount of any
         insufficiency  in such  Account  which the  Servicer  failed to advance
         pursuant to Section 6.03(a);

                   (ii) to  deposit  in the  Letter of Credit  Fee  Account  the
         amount of any  insufficiency  in such Account which the Servicer failed
         to advance pursuant to Section  6.10(a),  which amount shall not exceed
         the Letter of Credit Fee Amount;

                  (iii) to deposit in the  Collection  Account,  an amount  (the
         "Spread Account  Amount") equal to the excess of (x) the sum of (A) the
         Fixed Rate  Remittance  Amount and (B) the Adjustable  Rate  Remittance
         Amount  over (y) the  Available  Payment  Amount  with  respect to both
         Mortgage Loan Groups,  less the amounts  withdrawn  from the Collection
         Account with respect to both Mortgage Loan Groups,  pursuant to Section
         6.02(i) and (iii).  Amounts on deposit in the Spread  Account  shall be
         available  to all Class A  Certificateholders  pursuant  to this clause
         (iii)  without  regard to  whether  such  Certificates  are Fixed  Rate
         Certificates or Adjustable Rate Certificates;

                   (iv) (1) to pay to the related Account Party any Increased LC
         Costs;  provided that payments pursuant to this Section  6.09(b)(iv)(1)
         shall  not  exceed  $4,000  in  the  aggregate;  and  (2) to pay to the
         Servicer  from the  Remainder  Excess  Spread  Amount  (net of any such
         amounts paid pursuant to clauses  (b)(i),  (b)(ii) and (b)(iii)  above)
         with respect to any Payment Date for any  Reimbursable  Amounts and (3)
         the  remainder of such  Remainder  Excess  Spread Amount to the Class R
         Certificateholders;

                    (v) to the extent that the remaining  amount then on deposit
         in the Spread Account (taking into account the amounts  available to be
         drawn under any Letters of Credit in the Spread  Account)  then exceeds
         the Specified Spread Account  Requirement as of such Payment Date (such
         excess, a


<PAGE>



         "Spread Account Excess"), an amount equal to such Spread Account Excess
         shall be distributed in the following order of priority:

                           (A)first,  from amounts then on deposit in the Spread
                       Account  (other  than any amounts  available  to be drawn
                       under Letters of Credit),  to each Account Party which is
                       then  entitled  to  repayment  of an LC  Obligation,  the
                       amount then due and owing on such LC Obligation, applying
                       the amount of any partial  payment of such LC  Obligation
                       first to  interest  and  second to  principal;  provided,
                       however, that such amounts shall be applied to repay such
                       LC Obligations in direct order of the dates on which such
                       Obligations  were incurred,  and no payment on account of
                       any LC Obligation  shall be made until all LC Obligations
                       which  were  incurred  prior  to the  date  that  such LC
                       Obligation was incurred have been paid in full;

                           (B)second, from amounts then on deposit in the Spread
                       Account and equal to the difference,  if any, between the
                       Spread  Account  Excess  on  such  Payment  Date  and the
                       aggregate  payments made on such Payment Date pursuant to
                       clause  (A)  above  (such  difference,  the  "Net  Spread
                       Account  Excess")  the amount of such Net Spread  Account
                       Excess  (other than  amounts  available to be drawn under
                       Letters of Credit) shall be  distributed  to the Servicer
                       and/or   the   Representative   to  the   extent  of  any
                       Reimbursable  Amounts and the remainder to the Holders of
                       the Class R Certificates;  provided, however, that if any
                       Letter(s)  of Credit  are then on  deposit  in the Spread
                       Account,  the Trustee shall, in lieu of distributing  the
                       amount of such Net Spread  Account  Excess to the Holders
                       of  the  Adjustable   Rate   Certificates   and  Class  R
                       Certificates,  follow such written instructions as may be
                       delivered  to the  Trustee by the  Holders of the Class R
                       Certificates  for the purpose of reducing  the  aggregate
                       amounts  available  to be drawn under such  Letter(s)  of
                       Credit in an amount  not to exceed the amount of such Net
                       Spread Account Excess; and

                           (C)third, to the extent any Net Spread Account Excess
                       remaining  after  the  distributions   made  pursuant  to
                       subclause  (B)  above,   the  Trustee  shall  reduce  the
                       aggregate amounts available to be drawn under the Letters
                       of Credit.

and also, in no particular order of priority:

                   (vi)    to invest amounts on deposit in the Spread Account
         in Permitted Instruments pursuant to Section 6.04;


<PAGE>



                  (vii)  to pay to the  Class R  Certificateholders  the  amount
         available under a replacement Letter of Credit delivered in replacement
         of  amounts  on deposit  in the  Spread  Account,  pursuant  to Section
         6.11(f);

                 (viii)    to withdraw any amount not required to be
         deposited in the Spread Account or deposited therein in
         error; and

                   (ix)    to clear and terminate the Spread Account upon the
         termination of this Agreement.

         (c) Any  amounts  which are  required to be  withdrawn  from the Spread
Account  pursuant  to  paragraph  (b) above shall be  withdrawn  from the Spread
Account in the following order of priority: (i) first, from any uninvested funds
therein,  (ii) second,  from the proceeds of the  liquidation of any investments
therein  pursuant  to Section  6.04(b)  and (iii)  third,  from the  proceeds of
drawings under any Letter(s) of Credit in the order of priority specified by the
holders of the Class R Certificates,  or, in the absence of such specifications,
pro rata.

         (d) (i) Upon the earlier to occur of the Cross-Over Date or the Payment
Date on which all amounts due have been paid to the Class A  Certificateholders,
including the Certificate Insurer as subrogee of the Class A Certificateholders,
the  Trustee,  after making any  withdrawals  from the Spread  Account  required
pursuant to the preceding paragraph,  shall surrender any Letters of Credit held
in the Spread  Account to the  respective  Letter of Credit Bank, and no further
withdrawals from the Spread Account  pursuant to subclause  (b)(iii) above shall
be made.

                  (ii) Upon the later to occur of (X) the  earlier  of the dates
referred to in  subclause  (d)(i) above or (Y) the date on which there remain no
LC Obligations due and owing, the Trustee shall:

                           (A) clear and terminate the Spread Account, liquidate
                  any  investments  therein and distribute any uninvested  funds
                  therein or the  proceeds of such  liquidation  to the Servicer
                  and/or the  Representative  to the extent of any  Reimbursable
                  Amounts and the remainder to the Class R Certificateholders;

                           (B) distribute  future  receipts of the Excess Spread
                  to the Servicer and/or the Representative to the extent of any
                  Reimbursable   Amounts  and  the  remainder  to  the  Class  R
                  Certificateholders.



<PAGE>



         Section 6.10               Establishment of Letter of Credit Fee
                                    Account; Deposits in Letter of Credit Fee
                                    Account; Permitted Withdrawals from Letter
                                    of Credit Fee Account.

         (a) No later than the  Closing  Date,  the  Trustee  will  establish  a
non-interest  bearing  trust  account  with  itself,  which shall be an Eligible
Account, titled "EquiCredit Funding Trust, 1997-B, Letter of Credit Fee Account"
(the "Letter of Credit Fee Account").  The Trustee shall deposit into the Letter
of Credit Fee Account in accordance with Section 6.02(iii):

                    (i) an amount  equal to the Letter of Credit Fee Amount with
         respect  to  the  Fixed  Rate  Certificates  and  the  Adjustable  Rate
         Certificates;

                   (ii)  upon  receipt,  amounts  required  to be  paid  by  the
         Servicer  pursuant  to Section  6.04(e) in  connection  with  losses on
         investments of amounts in the Letter of Credit Fee Account.

If at any time the amount  then on  deposit in the Letter of Credit Fee  Account
shall be  insufficient  to pay in full the fees and  expenses  of each Letter of
Credit Bank then due pursuant to the terms of the related Letter of Credit,  the
appropriate  Letter of Credit Bank shall make demand on the  Servicer to advance
the amount of such  insufficiency,  and the Servicer shall promptly advance such
amount.  Thereafter,  the Servicer shall be entitled to  reimbursement  from the
Letter of Credit Fee Account for the amount of any such  advance from any excess
funds  available  in the  Letter of Credit Fee  Account  pursuant  to  subclause
(b)(iv)   below.   If  the  Servicer   fails  to  advance  the  amount  of  such
insufficiency,  the  Servicer  or the  appropriate  Letter of Credit  Bank shall
promptly give the Trustee  written notice thereof and the Trustee shall withdraw
such amount  from the Spread  Account,  and any excess  funds  available  in the
Letter of Credit Fee Account after  payment of such expenses  shall be deposited
by the Trustee in the Spread Account.

         (b) The  Trustee  may make  withdrawals  from the  Letter of Credit Fee
Account for  investment in Permitted  Instruments  pursuant to Section 6.04, and
the  Trustee  shall  withdraw  amounts  on  deposit  in the Letter of Credit Fee
Account to:

                    (i) remit on a monthly  basis to each Letter of Credit Bank,
         an amount  equal to the Letter of Credit Fee Amount due to such  Letter
         of Credit Bank;

                   (ii)    pay on a monthly basis to Servicer as additional
         servicing compensation interest paid and earnings realized
         on Permitted Instruments;

                  (iii)    withdraw amounts not required to be deposited in
         the Letter of Credit Fee Account or deposited therein in


<PAGE>



         error;

                   (iv) deposit in the Spread Account for amounts withdrawn from
         it, and reimburse the Servicer for advances made by it, pursuant to the
         last paragraph of subclause (a) above; and

                    (v) to deposit in the Spread  Account any amounts  remaining
         in the Letter of Credit Fee Account after  withdrawals made pursuant to
         the clauses (i), (ii), (iii) and (iv) above.

         Section 6.11               Letters of Credit.

                  (a) If, as of any date that is five Business Days prior to the
stated expiration date of any Letter of Credit, a Letter of Credit (which may be
a renewal or extension  of the expiring  Letter of Credit) in the same amount as
the amount then  available for drawing  under the expiring  Letter of Credit has
not been delivered to the Trustee,  the Trustee shall, on the next Business Day,
cause to be presented to the issuer of the expiring  Letter of Credit a draft in
proper form for payment  thereunder  and otherwise in conformity  with the terms
thereof for the full  amount then  available  to be drawn  thereunder.  Proceeds
received in payment of each such draft shall be deposited and held in the Letter
of Credit Proceeds Sub-Account of the Spread Account.

                  (b) Upon discovery by the  Representative,  any Account Party,
the  Certificate  Insurer or the Trustee that the  short-term or long-term  debt
obligations,  if any,  of any Letter of Credit  Bank have a rating of lower than
"A-2" or "A-" by S&P, respectively,  or Prime-1 or A2 by Moody's,  respectively,
the party  discovering  such rating hereby  covenants and warrants that it shall
promptly give written notice to the others.  If, within 15 days of its giving or
receipt of such  notice,  as the case may be,  the  Trustee  has not  received a
substitute  Letter of Credit  meeting  the  requirements  of this  Agreement  in
replacement of such Letter of Credit, the Trustee shall cause to be presented to
the  issuer  of such  Letter  of  Credit a draft  in  proper  form  for  payment
thereunder  and  otherwise  in  conformity  with the terms  thereof for the full
amount available to be drawn  thereunder.  Proceeds  received in payment of each
such draft shall be  deposited  and held in the payment of each such draft shall
be deposited and held in the Letter of Credit Proceeds Sub-Account of the Spread
Account.

                  (c) The  receipt by the  Trustee of any Draw  Amount or of the
proceeds of a drawing  under a Letter of Credit  pursuant to Section  6.11(a) or
6.11(b)  hereof shall be deemed to create an obligation to reimburse the Account
Party of the related Letter of Credit. Each such obligation (an "LC Obligation")
shall be deemed to have an original  principal  amount equal to the related Draw
Amount or drawing pursuant to Section 6.11(a) or 6.11(b) as the case may be, and
shall accrue interest at the rate agreed to


<PAGE>



by the related Account Party and the  Representative,  and shall be payable only
to the extent set forth in Section 6.09(b)(v).

                  (d) Upon  receipt by the Trustee of the  proceeds of a drawing
under any Letter of Credit,  (i) the Trustee will  deposit the same  directly to
the Letter of Credit Proceeds Sub-Account of the Spread Account, (ii) no portion
of said  proceeds  shall be applied by the  Trustee for any other  purpose,  and
(iii) no portion of said proceeds  shall be commingled  with other funds held by
the Trustee.

                  (e)  At  any  time  and  from   time  to  time  the   Class  R
Certificateholders may cause to be delivered to the Trustee, upon written notice
to S&P, one or more Letters of Credit for deposit in the Spread  Account,  to be
held by the Trustee in lieu of cash or Permitted  Instruments  or in replacement
of any other  Letter(s) of Credit.  The Trustee  shall accept any such Letter of
Credit only if such Letter of Credit is accompanied by (i) an opinion of counsel
to the issuer thereof reasonably  satisfactory to the Certificate  Insurer,  the
Trustee,  S&P and  Moody's to the effect that (x) such Letter of Credit has been
duly authorized,  executed and delivered by the issuer thereof and constitutes a
valid and binding  obligation  of such issuer,  subject  only to laws  affecting
creditors'  rights  generally,  (y) such  Letter  of  Credit  does  not  require
registration  under the Securities Act of 1933, as amended,  and (z) payments by
the  Trustee  in  respect  of the  Class  A  Certificates,  as  provided  in the
Agreement,  derived  from a draw by the  Trustee  under the Letter of Credit and
held in non-commingled  funds would not constitute  transfers avoidable under 11
U.S.C. ss. 547(b) and recoverable from the Trustee or the holders of the Class A
Certificates  under 11 U.S.C.  ss. 550(a) should the Account Party be the debtor
in a case under the United States Bankruptcy Code (Title 11, U.S.C), and (ii) an
opinion of tax counsel reasonably  acceptable to the Certificate Insurer and the
Trustee to the effect that  delivery of such Letter of Credit  either in lieu of
cash or  Permitted  Instruments,  or in  replacement  of any other  Letter(s) of
Credit,  as the case may be,  will not  cause (x) any tax to be  imposed  on the
Trust  Fund,  including  without  limitation,  any tax  imposed  on  "prohibited
transactions"  under Section  860F(a)(1) of the Code or on "contributions  after
the startup date" under Section 860G(d)(1) of the Code and (y) the Trust Fund to
fail to qualify as a REMIC at any time that any Certificate is outstanding.

                  The Trustee  may from time to time accept cash in  replacement
of any  Letter  of  Credit,  but only  upon the  prior  written  consent  of the
Certificate  Insurer,  and upon delivery of any Opinions of Counsel which may be
required by the Certificate Insurer. The Trustee shall give prompt notice of the
delivery of any such cash to Moody's and S&P.

                  Upon receipt of such Letter of Credit and opinions, the amount
available  to be drawn  under  the  Letter  of  Credit  shall be deemed to be on
deposit in the Spread Account for all purposes of


<PAGE>



this  Agreement.  As soon as  practicable  after the  delivery  of any Letter of
Credit,  or, in any event within two Business Days after its effective date, the
Trustee  shall  surrender to the issuer of any Letter of Credit being  replaced,
such Letter of Credit which is being  replaced,  or, if such Letter of Credit is
being  delivered in replacement  of amounts  (other than amounts  represented by
Letters of Credit)  then on deposit  in the Spread  Account,  withdraw  from the
Spread Account and pay to the Class R Certificateholders  delivering such Letter
of Credit an amount equal to the amount  available to be drawn under such Letter
of Credit.

                  (f)  At  any  time  and  from   time  to  time  the   Class  R
Certificateholders  may deliver cash or Permitted Instruments to the Trustee for
deposit in the Spread Account, and the Trustee shall accept any such delivery if
such delivery is accompanied by an opinion of tax counsel reasonably  acceptable
to the  Certificate  Insurer to the effect that such delivery will not cause (a)
any tax to be imposed on the Trust Fund,  including without limitation,  any tax
imposed on "prohibited  transactions" under Section 860F(a)(1) of the Code or on
"contributions  after the startup date" under Section 860G(d)(1) of the code and
(b) the  Trust  Fund to  fail  to  qualify  as a  REMIC  at any  time  that  any
Certificate is outstanding.


                                   ARTICLE VII

                          GENERAL SERVICING PROCEDURES

         Section 7.01               Assumption Agreements.

         When a  Mortgaged  Property  has been or is about to be conveyed by the
Mortgagor, the Servicer shall, to the extent it has knowledge of such conveyance
or prospective conveyance, exercise its rights to accelerate the maturity of the
related  Mortgage Loan under any  "due-on-sale"  clause contained in the related
Mortgage  or Mortgage  Note;  provided,  however,  that the  Servicer  shall not
exercise any such right if the "due-on-sale" clause, in the reasonable belief of
the  Servicer,  is not enforce  able under  applicable  law. In such event,  the
Servicer  shall enter into an assumption  agreement with the person to whom such
property  has been or is about to be  conveyed,  pursuant  to which such  person
becomes liable under the Mortgage Note and, unless  prohibited by applicable law
or the Mortgage Documents, the Mortgagor remains liable thereon. The Servicer is
also authorized with the prior approval of the Certificate Insurer to enter into
a substitution  of liability  agreement with such person,  pursuant to which the
original  Mortgagor is released from liability and such person is substituted as
Mortgagor and becomes  liable under the Mortgage Note. The Servicer shall notify
the  Depositors,   the  Trustee  and  the  Certificate  Insurer  that  any  such
substitution  or assumption  agreement  has been  completed by forwarding to the
Trustee (or to the Custodian on behalf of the


<PAGE>



Trustee)  the  original  of such  substitution  or  assumption  agreement  and a
duplicate thereof to the Depositors and the Certificate Insurer,  which original
shall be added by the Trustee (or by the  Custodian on behalf of 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 assumption or substitution
agreement  entered into  pursuant to this Section 7.01,  the Servicer  shall not
change the Mortgage  Interest Rate or the Monthly Payment,  defer or forgive the
payment of principal or interest,  reduce the  outstanding  principal  amount or
extend the final  maturity date on such Mortgage  Loan. Any fee collected by the
Servicer for consenting to any such conveyance or entering into an assumption or
substitution  agreement  shall  be  retained  by or  paid  to  the  Servicer  as
additional Servicing Compensation.

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

         With respect to any mortgage loan secured by an interest in an Illinois
Land  Trust,  if the  Servicer  receives  notice  of the sale of the  beneficial
interest  in a Illinois  Land Trust or the  related  Mortgaged  Property  by the
holder of a First Lien secured thereby to a Person other than the Servicer,  the
Depositors or the Trustee,  then,  prior to distribution of any proceeds of such
sale,  the Servicer shall demand in writing that such holder of a First Lien pay
the amount  necessary to satisfy all  indebtedness  under the Mortgage Loan from
the  proceeds  of such sale.  If such  holder of a First Lien so  requests,  the
Servicer  shall  furnish  reasonable  proof  of the  Depositor's  and  Trustee's
interest  with  respect  to such  proceeds.  Unless and until the  Servicer  has
received  instruction  otherwise from the Majority in Aggregate  Voting Interest
(with the consent of the Certificate  Insurer) or from the Certificate  Insurer,
the Servicer shall, with respect to any such First Lien and the related Mortgage
Loan,  follow  servicing  standards  consistent  with those of  prudent  lending
institutions  in the  geographic  area where the Mortgaged  Property is located,
including the making of any appropriate Servicing Advances with respect thereto.
In any event,  the Servicer shall follow any  instructions  from the Majority in
Aggregate  Voting Interest with the consent of the  Certificate  Insurer or from
the Certificate Insurer as soon as practicable following receipt thereof.



<PAGE>



         Section 7.02               Satisfaction of Mortgages and Release of
                                    Mortgage Files.

         The Servicer  shall not grant a  satisfaction  or release of a Mortgage
without  having  obtained  payment  in full of the  indebtedness  secured by the
Mortgage  or  otherwise  prejudice  any  right  the  Certificateholders  or  the
Certificate  Insurer may have under the mortgage  instruments subject to Section
5.01 hereof.  The Servicer  shall  maintain the Fidelity Bond as provided for in
Section 5.09 insuring the Servicer  against any loss it may sustain with respect
to any Mortgage Loan not satisfied in accordance  with the  procedures set forth
herein.

         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 will immediately notify the Trustee or
the Custodian on behalf of the Trustee by an Officers'  Certificate  in the form
of Exhibit B attached to the  Custodial  Agreement  (which  certification  shall
include a statement to the effect that all amounts received or to be received in
connection with such payment which are required to be deposited in the Principal
and Interest Account pursuant to Section 5.03 have been or will be so deposited)
of a Servicing  Officer and shall request  delivery to it of the Mortgage  File.
Upon receipt of such certification and request,  the Trustee or the Custodian on
behalf of the Trustee shall  promptly  release the related  Mortgage File to the
Servicer. Expenses incurred in connection with any instrument of satisfaction or
deed  of  reconveyance  shall  be  payable  by the  Servicer  and  shall  not be
reimbursed from the Principal and Interest Account or the Collection Account.

         From time to time and as  appropriate  for the servicing or foreclosure
of any Mortgage Loan, including, for this purpose,  collection under any primary
mortgage guaranty  insurance  policy,  the Trustee or the Custodian on behalf of
the Trustee  shall,  upon request of the Servicer and delivery to the Trustee or
the Custodian on behalf of the Trustee of a certification in the form of Exhibit
B attached to the Custodial  Agreement signed, by a Servicing Officer,  promptly
release the related Mortgage File or any document  therein to the Servicer,  and
the  Trustee  shall  execute  such  documents  as  shall  be  necessary  to  the
prosecution of any such  proceedings.  Such servicing receipt shall obligate the
Servicer to return the Mortgage File or any document  released  therefrom to the
Trustee or the  Custodian on behalf of the Trustee when the need therefor by the
Servicer no longer exists,  unless the Mortgage Loan has been liquidated and the
Net  Liquidation  Proceeds  relating to the Mortgage Loan have been deposited in
the  Principal  and Interest  Account and remitted to the Trustee for deposit in
the Collection  Account or the Mortgage File or such document has been delivered
to an attorney,  or to a public trustee or other public  official as required by
law, for purposes of  initiating or pursuing  legal action or other  proceedings
for the foreclosure of the Mortgaged Property either


<PAGE>



judicially  or  non-judicially,  and the Servicer has delivered to the Trustee a
certificate of a Servicing Officer  certifying as to the name and address of the
Person to which  such  Mortgage  File or such  document  was  delivered  and the
purpose  or  purposes  of such  delivery.  Upon  receipt of a  certificate  of a
Servicing Officer stating that such Mortgage Loan was liquidated,  the servicing
receipt shall be released promptly by the Trustee to the Servicer.

         The Trustee  shall  promptly  execute and deliver to the  Servicer  any
legal  notices,  court  pleadings,  requests for trustee's  sale in respect of a
Mortgaged  Property or any legal action brought to obtain  judgment  against any
Mortgagor on the Mortgage  Note or Mortgage or to obtain a deficiency  judgment,
or to enforce any other  remedies or rights  provided  by the  Mortgage  Note or
Mortgage  or  otherwise  available  at  law or in  equity.  Together  with  such
documents or pleadings,  the Servicer shall deliver to the Trustee a certificate
of a Servicing  Officer  requesting that such pleadings or documents be executed
by the Trustee and  certifying as to the reason such  documents or pleadings are
required and that the  execution  and  delivery  thereof by the Trustee will not
invalidate  or  otherwise  affect  the  lien  of the  Mortgage,  except  for the
termination of such a lien upon completion of the foreclosure or trustee's sale.
The Trustee shall,  upon receipt of a written request from a Servicing  Officer,
execute any  document  provided to the Trustee by the Servicer or take any other
action  requested  in such  request  that is, in the opinion of the  Servicer as
evidenced  by such  request,  required  by any  state or other  jurisdiction  to
discharge the lien of a Mortgage upon the  satisfaction  thereof and the Trustee
will  promptly  sign and deliver,  but will not  guarantee  receipt of, any such
documents  to the  Servicer,  or such other  party as the  Servicer  may direct,
within five Business Days, or more promptly if needed,  of the Trustee's receipt
of such certificate or documents.  Such certificate or documents shall establish
to the Trustee's  satisfaction  that the related  Mortgage Loan has been paid in
full by or on behalf of the Mortgagor  and that such payment has been  deposited
in the Principal and Interest Account.

         Section 7.03               Servicing Compensation.

         As  compensation  for its services  hereunder,  the  Servicer  shall be
entitled to withdraw from the  Principal and Interest  Account or to retain from
interest  payments  on  the  Mortgage  Loans,  the  Servicer's   Servicing  Fee.
Additional   servicing   compensation  in  the  form  of  assumption  and  other
administrative fees (including bad check charges,  late payment fees and similar
fees),  interest paid on funds on deposit in the Principal and Interest Account,
amounts  remitted  pursuant to Section  6.03(b)(v) and Excess  Proceeds shall be
retained by or remitted to the Servicer, to the extent not otherwise required to
be  remitted  to the  Trustee  for  deposit in the  Collection  Account  and not
constituting the  Representative's  Yield. The Servicer shall be required to pay
all expenses incurred by it in connection with


<PAGE>



its servicing  activities  hereunder and shall not be entitled to  reimbursement
therefor except as specifically provided for herein. The Representative's  Yield
is the property of the Representative, and not the property of the Servicer, and
such ownership shall not be affected by any termination of the Servicer.

         Section 7.04               Annual Statement as to Compliance.

         The Servicer will deliver to the Certificate  Insurer,  the Trustee and
each Rating  Agency,  not later than the last day of the fourth month  following
the end of the  Servicer's  fiscal year,  which  currently  ends on December 31,
beginning  with  the  fiscal  year  ending   December  31,  1997,  an  Officers'
Certificate stating that (i) the Servicer has fully complied with the provisions
of Articles V and VIII,  (ii) a review of the activities of the Servicer  during
the preceding fiscal year and of performance  under this Agreement has been made
under  such  officers'  supervision,  and  (iii) to the  best of such  officers'
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  officers  and the nature and status  thereof and the action being taken by
the  Servicer to cure such  default.  The  Servicer  shall  promptly  notify the
Certificate Insurer, the Trustee and each Rating Agency promptly upon any change
in the basis on which its fiscal year is determined.

         Section 7.05               Annual Independent Public Accountants'
                                    Servicing Report.

         Not later than the last day of the fourth  month  following  the end of
the Servicer's  fiscal year,  beginning with the fiscal year ending December 31,
1997, the Servicer,  at its expense,  shall cause a firm of  independent  public
accountants  reasonably acceptable to the Trustee and the Certificate Insurer to
furnish a letter or letters to the  Certificate  Insurer,  the  Trustee and each
Rating  Agency to the effect that such firm has with  respect to the  Servicer's
overall  servicing  operations  examined such  operations in accordance with the
requirements  of the Uniform  Single  Audit  Program for Mortgage  Bankers,  and
stating such firm's conclusions relating thereto.

         Section 7.06               Right to Examine Servicer Records.

         The Trustee or the  Trustee at the  request of a Majority in  Aggregate
Voting Interest (or the  representatives  thereof) and the  Certificate  Insurer
shall have the right upon reasonable prior notice,  during normal business hours
and as often as  reasonably  required,  to examine  and audit any and all of the
books,  records  or  other  information  of the  Servicer,  whether  held by the
Servicer or by another on behalf of the  Servicer,  which may be relevant to the
performance or observance by the Servicer


<PAGE>



of the terms, covenants or conditions of this Agreement.

         Section 7.07               Reports to the Trustee; Principal and
                                    Interest Account Statements.

         If the  Principal  and  Interest  Account  is not  maintained  with the
Trustee, then not later than 25 days after each Payment Date, the Servicer shall
forward to the Certificate  Insurer and the Trustee a statement,  certified by a
Servicing  Officer,  setting  forth the  status of the  Principal  and  Interest
Account as of the end of the  preceding  Due Period and showing,  for the period
covered by such  statement,  the  aggregate of deposits  into the  Principal and
Interest  Account for each category of deposit  specified in Section  5.03,  the
aggregate  of  withdrawals  from the  Principal  and  Interest  Account for each
category of  withdrawal  specified  in Section  5.04,  the  aggregate  amount of
permitted  withdrawals  not  made  in the  related  period,  and the  amount  of
Advances, if any, for the related period.


                                  ARTICLE VIII

                       REPORTS TO BE PROVIDED BY SERVICER

         Section 8.01               Financial Statements.

         The Servicer will furnish to the Certificate Insurer, the Depositors or
the Trustee on request (i) annual audited  financial  statements of the Servicer
for the most recently completed three fiscal years for which such statements are
available  and (ii)  interim,  unaudited  financial  statements  of the Servicer
relating to periods subsequent to the most recent annual audited period.

         The Servicer also agrees to make available on a reasonable basis to the
Certificate  Insurer, the Depositor,  the Trustee, any  Certificateholder 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.


                                   ARTICLE IX

                                  THE SERVICER

         Section 9.01               Indemnification; Third Party Claims.

         The  Servicer  agrees  to  indemnify  and  hold  the  Depositors,   the
Custodian, the Trustee, the Certificate Insurer and each Holder harmless against
any and all  claims,  losses,  penalties,  fines,  forfeitures,  legal  fees and
related  costs,  judgments,  and any other  costs,  fees and  expenses  that the
Trustee, the Custodian, the Certificate Insurer and any Holder may sustain in


<PAGE>



any way related to the failure of the Servicer to perform its duties and service
the Mortgage Loans in compliance with the terms of this Agreement.  The Servicer
shall  immediately  notify the  Depositors,  the  Trustee,  the  Custodian,  the
Certificate  Insurer and each  Certificateholder,  if a claim is made by a third
party with respect to this  Agreement,  and the Servicer  shall assume (with the
consent of the  Trustee  and the  Certificate  Insurer)  the defense of any such
claim and advance all expenses in  connection  therewith,  including  reasonable
counsel  fees,  and promptly  advance  funds to pay,  discharge  and satisfy any
judgment or decree which may be entered against the Servicer,  the Trustee,  the
Certificate Insurer and/or any  Certificateholder  in respect of such claim. The
Trustee  may, if  necessary,  reimburse  the  Servicer  from  amounts  otherwise
distributable  on the  Class R  Certificates  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  Mortgage  Loans in
compliance with the terms of this Agreement.  The Servicer shall have no lien on
the  assets of the Trust  with  respect to  amounts  advanced  pursuant  to this
Section  9.01  directly  as a  result  of  Servicer's  failure  to  service  and
administer the Mortgage Loans in compliance with the terms of this Agreement.

         Section 9.02               Merger or Consolidation of the Servicer.

         The Servicer  will each keep in full effect its  existence,  rights and
franchises as a corporation and will obtain and preserve its qualification to do
business as a foreign corporation, in each jurisdiction necessary to protect the
validity and  enforceability  of this Agreement or any of the Mortgage Loans and
to perform its duties under this Agreement.

         Any Person into which the  Servicer may be merged or  consolidated,  or
any corporation resulting from any merger,  conversion or consolidation to which
the Servicer or the Representative shall be a party, or any Person succeeding to
the business of the Servicer,  shall be an  established  mortgage loan servicing
institution  that  has a net  worth  of at least  $15,000,000  and  shall be the
successor  of the  Servicer  or the  Representative,  as  applicable  hereunder,
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto, anything herein to the contrary notwithstanding.  The
Servicer shall send notice of any such merger or  consolidation  to the Trustee,
the Certificate Insurer and each Rating Agency.

         Section 9.03               Limitation on Liability of the Servicer and
                                    Others.

         The  Servicer  and any  director,  officer,  employee  or  agent of the
Servicer may rely on any document of any kind which it in good faith  reasonably
believes  to be  genuine  and to have  been  adopted  or  signed  by the  proper
authorities respecting any


<PAGE>



matters  arising  hereunder.  Subject to the terms of Section 9.01  herein,  the
Servicer  shall have no  obligation  to appear  with  respect to,  prosecute  or
defend,  any legal  action which is not  incidental  to the  Servicer's  duty to
service the Mortgage Loans in accordance with this Agreement.

         Section 9.04               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  consent of the
Servicer,  the Representative  (if the Representative is not the Servicer),  the
Certificate  Insurer, the Trustee and the Majority in Aggregate Voting Interest,
or upon the  determination  that the Servicer's  duties  hereunder are no longer
permissible  under  applicable  law and such  incapacity  cannot be cured by the
Servicer.  Any such  determination  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  Representative  (if the
Representative is not the Servicer) and the Certificate  Insurer,  which Opinion
of Counsel shall be in form and substance  acceptable to the Certificate Insurer
and the Trustee.  No such  resignation  shall become effective until a successor
has  assumed  the  Servicer's  responsibilities  and  obligations  hereunder  in
accordance  with Section 9.02. The Servicer  shall  promptly  notify each Rating
Agency promptly of its intention to resign pursuant to this Section 9.04.

         Section 9.05               Removal of Servicer.

         The Depositors  may, with the prior written  consent of the Certificate
Insurer and a Majority in Aggregate Voting Interest, remove the Servicer upon 90
days'  prior  written  notice to the  Servicer.  No such  removal  shall  become
effective until a successor  (other than the Trustee,  unless the Trustee agrees
to so act) has assumed the Servicer's responsibilities and obligations hereunder
in accordance  with Section 9.02. The Servicer shall promptly notify each Rating
Agency of such removal.


                                    ARTICLE X

                                SERVICER DEFAULT

         Section 10.01              Servicer Default.

         (a) In case  one or  more of the  following  events  (each a  "Servicer
Default") by the Servicer shall occur and be continuing:

                    (i) (A) an Event of  Nonpayment  (subject to  paragraph  (c)
         below);  (B) the failure by the Servicer to make any required Servicing
         Advance (other than a Nonrecoverable


<PAGE>



         Advance),  to the extent such failure  materially and adversely affects
         the interests of the Certificate Insurer or the Certificateholders; (C)
         the failure by the  Servicer to make a required  Advance  (other than a
         Nonrecoverable  Advance)  pursuant to the second  paragraph  of Section
         6.08;  or (D) any other failure by the Servicer to remit to the Trustee
         for the benefit of any Holders,  any payment  required to be made under
         the terms of this Agreement (other than a Nonrecoverable Advance) which
         continues  unremedied  after the date upon which written notice of such
         failure,  requiring the same to be remedied, shall have been given to a
         Servicing  Officer of the  Servicer  by the  Certificate  Insurer,  the
         Trustee or to a Servicing  Officer of the  Servicer  and the Trustee by
         any Holder; or

                   (ii) the failure by the Servicer  duly to observe or perform,
         in any material respect, any other covenants, obligations or agreements
         of the Servicer as set forth in this Agreement, which failure continues
         unremedied  for a period  of 30 days  after  the date on which  written
         notice of such failure,  requiring the same to be remedied,  shall have
         been given to the Servicer by the Certificate Insurer or the Trustee or
         to the  Servicer  and the  Trustee  by any  Holder  or the  Certificate
         Insurer; or

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

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

                    (v) 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 benefit of its  creditors,  or voluntarily  suspend  payment of its
         obligations;

                   (vi) the  Servicer  shall  fail  for 60 days to pay,  or bond
         against,  an unappealable,  undischarged,  unvacated and unstayed final
         judgment by a court of competent jurisdiction in an aggregate amount of
         $250,000 or more;



<PAGE>



                  (vii) subject to paragraph (c) below, if on three  consecutive
         Payment  Dates  the  aggregate  Principal  Balance  of  Mortgage  Loans
         (including Bankruptcy Loans) more than 90 days contractually delinquent
         as of the end of the  last  day of the  preceding  Due  Period  exceeds
         (A)(1) with  respect to each Due Period  occurring  from and  including
         September 1997 to and including  February 1998, 8.00%, (2) with respect
         to each Due  Period  occurring  from and  including  March  1998 to and
         including February 1999, 10.00% and (3) with respect to each Due Period
         thereafter, 12.00%, multiplied by (B) the Pool Principal Balance of the
         Mortgage  Pool  as of the  end of the  last  day of the  preceding  Due
         Period;

                 (viii) if on any Payment  Date  occurring  in  September of any
         year,  commencing in September 1998, the aggregate Mortgage Loan Losses
         over the prior  twelve  month  period  exceed 1.00% of the average Pool
         Principal  Balance  as of the end of the last day of each of the twelve
         preceding Due Periods (subject to paragraph (c) below); or

                   (ix) if on any  Payment  Date  the  aggregate  Mortgage  Loan
         Losses for all prior Due Periods since the Cut-off Date exceed 2.00% of
         the Original Pool Principal Balance (subject to paragraph (c) below.

         (b) then,  and in each and every  such case,  so long as such  Servicer
Default  shall  not have  been  remedied,  and in the case of  clause  (i) above
(except  for  clause  (i)(C)),  if such  Servicer  Default  shall  not have been
remedied  within three  Business Days after the Servicer has received  notice of
such Servicer  Default,  (x) with respect solely to clause (i)(C) above, if such
Advance is not made by 4:00 p.m. New York time on the second  Business Day prior
to the applicable  Payment Date, the  Certificate  Insurer or the Trustee,  upon
receipt of written notice or discovery by a Responsible Officer of such failure,
shall give immediate telephonic notice of such failure to a Servicing Officer of
the Servicer,  and the Trustee shall notify each  Certificateholder  and, unless
such  failure is cured,  either by  receipt  of  payment or receipt of  evidence
satisfactory  to  the  Certificate   Insurer  (e.g.,  a  wire  reference  number
communicated  by the sending  bank;  the  Certificate  Insurer  shall notify the
Trustee,  if the Certificate  Insurer receives  satisfactory  evidence that such
funds have been  sent),  by 12:00 noon New York time on the  following  Business
Day, the Trustee,  or a successor  servicer appointed in accordance with Section
10.02,   shall   immediately  make  such  Advance  (unless  such  Advance  is  a
Nonrecoverable Advance) and assume, pursuant to Section 10.02 hereof, the duties
of a successor Servicer;  and (y) in the case of clauses (i)(A), (i)(B), (i)(D),
(ii),  (iii),  (iv), (v), (vi),  (vii),  (viii) and (ix) above,  the Majority in
Aggregate  Voting  Interest,  subject  to  the  prior  written  consent  of  the
Certificate  Insurer,  which consent may not be  unreasonably  withheld,  or the
Certificate  Insurer,  by notice in writing to the  Servicer  and a  Responsible
Officer of the Trustee may, in addition to whatever rights they


<PAGE>



or it may have at law or equity to  damages,  including  injunctive  relief  and
specific performance,  commence termination of 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 a second written
notice  (except  relative to clause (i)(C) above) from the Majority in Aggregate
Voting  Interest,  subject  to the  prior  written  consent  of the  Certificate
Insurer,  which consent may not be  unreasonably  withheld,  or the  Certificate
Insurer  stating that they or it intend to terminate the Servicer as a result of
such  Servicer  Default,  all  authority  and power of the  Servicer  under this
Agreement,  whether  with  respect to the Mortgage  Loans or  otherwise,  shall,
subject to Section  10.02,  pass to and be vested in the Trustee or its designee
and the Trustee is hereby  authorized  and empowered to execute and deliver,  on
behalf of the Servicer, as attorney-in-fact or otherwise,  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 to the extent  required by this Agreement.
The Servicer  agrees to cooperate with the Trustee in effecting the  termination
of the Servicer's  responsibilities  and rights  hereunder,  including,  without
limitation,  the transfer to the Trustee,  for the benefit of the Holders of the
Certificates,  or its designee  for  administration  by it of all amounts  which
shall at the time be credited  by the  Servicer to the  Principal  and  Interest
Account or thereafter received with respect to the Mortgage Loans.

         The Trustee shall not be deemed to have knowledge of a Servicer Default
unless a Responsible Officer thereof has received written notice thereof.

         (c)  Notwithstanding   anything  to  the  contrary  contained  in  this
Agreement,  upon  the  occurrence  of an Event of  Nonpayment  or a  Performance
Default of which the Certificate Insurer has knowledge,  the Certificate Insurer
shall promptly notify the Trustee.  During any applicable grace period following
receipt of such notice (or  immediately  following  such notice in the case of a
Performance  Default),  the Trustee and the Certificate  Insurer shall cooperate
with each other to determine if the occurrence of such Event of Nonpayment is in
their reasonable  business judgment or Performance  Default is in the reasonable
business  judgment  of the  Certificate  Insurer  (x) the  result of the acts or
omissions of the Servicer or (y) the result of events  beyond the control of the
Servicer. If the Trustee and the Certificate Insurer conclude that such Event of
Nonpayment or Performance Default is the result of the latter,  Section 10.01(b)
above shall not apply,  and the  Servicer  shall not be  terminated,  unless and
until an Event of Default  unrelated to such Event of Nonpayment or  Performance
Default has  occurred and is  continuing,  whether or not the Servicer has cured
such  Event  of  Nonpayment  or  Performance  Default.  If the  Trustee  and the
Certificate Insurer


<PAGE>



conclude that the Event of Nonpayment  or  Performance  Default is the result of
the  former,  the  Certificate  Insurer  or the  Majority  in  Aggregate  Voting
Interest,  as the case may be, may  terminate  the Servicer in  accordance  with
Section 10.01(b) above,  provided that the Trustee shall have until the 60th day
following  the  date  of  receipt  of  notice  of the  Event  of  Nonpayment  or
Performance  Default to either  assume  the  servicing  or  appoint a  successor
servicer pursuant to Section 10.02 hereof.

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

         The Trustee shall promptly  notify each Rating Agency,  the Certificate
Insurer, the Trustee and each Certificateholder, of the occurrence of a Servicer
Default.

         Section 10.02              Trustee to Act; Appointment of Successor
                                    Servicer.

         On and after the time the  Servicer  receives  a notice of  termination
pursuant  to Section  10.01,  or the Trustee  receives  the  resignation  of the
Servicer  evidenced by an Opinion of Counsel  pursuant to Section  9.04,  or the
Servicer is removed as servicer  pursuant to this  Article X (in which event the
Trustee shall promptly notify each Rating Agency),  except as otherwise provided
in Section  10.01,  the Trustee  shall be the  successor  in all respects to the
Servicer in its capacity as servicer under this  Agreement and the  transactions
set  forth  or   provided   for   herein   and  shall  be  subject  to  all  the
responsibilities, duties and liabilities relating thereto placed on the Servicer
by the terms and provisions hereof;  provided,  however,  that the Trustee shall
not be liable for any actions of any servicer prior to the Trustee  becoming the
Servicer under this  Agreement.  The Trustee shall be obligated to make advances
pursuant  to Sections  5.10,  5.13 and 6.08  unless,  and only to the extent the
Trustee determines reasonably and in good faith that, such advances would not be
recoverable  pursuant to Section  5.04(ii)  or  6.05(d)(vii)  and  (viii),  such
determination to be evidenced by a certification of a Responsible Officer of the
Trustee  delivered to the Certificate  Insurer;  provided that the Trustee shall
not be  required  to make an  advance  from  its own  funds if such  advance  is
prohibited  by law. As  compensation  therefor,  the Trustee,  or any  successor
servicer appointed pursuant to the following paragraph, shall be entitled to all
funds relating to the Mortgage Loans which the Servicer would have been entitled
to receive from the Principal and Interest  Account pursuant to Section 5.04 and
from the Collection Account pursuant to Section 6.05 if the Servicer


<PAGE>



had  continued  to act as  servicer  hereunder,  together  with other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 7.01 and 7.03. In no event shall the assets of the Trust
include,  nor the Trustee or any other successor servicer acquire any rights to,
the Representative's Yield.

         Notwithstanding the above, the Trustee may, if it shall be unwilling to
so act,  and shall,  if it is unable to so act or if the  Majority in  Aggregate
Voting  Interest  (with  the  consent  of  the  Certificate   Insurer),  or  the
Certificate Insurer so request in writing to the Trustee, appoint, or petition a
court of  competent  jurisdiction  to appoint,  any  established  mortgage  loan
servicing  institution  acceptable to the Certificate Insurer,  which acceptance
shall  not be  unreasonably  withheld,  that has a net  worth  of not less  than
$15,000,000  and  which is  approved  as a  servicer  by FNMA  and  FHLMC as the
successor to the Servicer  hereunder in the assumption of all or any part of the
respons  ibilities,  duties  or  liabilities  of  the  Servicer  hereunder.  Any
collections  received by the  Servicer  after  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.  The  compensation of any
successor servicer  (including,  without  limitation,  the Trustee) so appointed
shall  be  the  aggregate   Servicing   Fees,   together  with  other  Servicing
Compensation in the form of assumption  fees, late payment charges or otherwise.
In the event the Trustee is required to solicit bids, the Trustee shall solicit,
by public announcement,  bids from housing and home finance institutions,  banks
and mortgage servicing  institutions meeting the qualifications set forth above.
Such public  announcement  shall  specify that the successor  servicer  shall be
entitled  to the  full  amount  of the  aggregate  Servicing  Fees as  servicing
compensation,  together  with the other  servicing  compensation  in the form of
assumption fees, late payment charges or otherwise. Within thirty days after any
such public  announcement,  the  Trustee  shall  negotiate  and effect the sale,
transfer and assignment of the servicing rights and  responsibilities  hereunder
to the qualified party submitting the highest  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 Advances.  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.  The  Trustee and such
successor shall take such action,  consistent  with this Agreement,  as shall be
necessary to effectuate any such succes sion.  The Servicer  agrees to cooperate
with the Trustee and any successor  servicer in effecting the termination of the
Servicer's  servicing  responsibilities  and rights hereunder and shall promptly
provide the Trustee or such successor servicer, as applicable, all documents and
records reasonably requested by it


<PAGE>



to enable it to assume the  Servicer's  functions  hereunder and shall  promptly
also transfer to the Trustee or such  successor  servicer,  as  applicable,  all
amounts which then have been or should have been  deposited in the Principal and
Interest  Account by the Servicer or which are thereafter  received with respect
to the  Mortgage  Loans.  Neither the Trustee nor any other  successor  servicer
shall be held liable by reason of any  failure to make,  or any delay in making,
any  distribution  hereunder or any portion thereof caused by (i) the failure of
the Servicer to deliver, or any delay in 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 (other than the Trustee) shall be effective until the Trustee
and the Certificate Insurer shall have consented thereto.  The Trustee shall not
resign as  servicer  until a successor  servicer  reasonably  acceptable  to the
Certificate Insurer has been appointed.

         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 compensa tion shall be in
excess of that  permitted the Servicer  pursuant to Section 8.03,  together with
other  servicing  compensation  in the form of  assumption  fees,  late  payment
charges or otherwise as provided in this Agreement.  The Servicer,  the Trustee,
any Custodian and such successor  shall take such action,  consistent  with this
Agreement, as shall be necessary to effectuate any such succession.

         Section 10.03              Waiver of Defaults.

         The Certificate Insurer or a Majority in Aggregate Voting Interest may,
on  behalf  of  all  Certificateholders,  and  subject  to  the  consent  of the
Certificate Insurer, which consent may not be unreasonably  withheld,  waive any
events  permitting  removal of the Servicer as servicer pursuant to this Article
X. Upon any waiver of a past default, such default shall cease to exist, and any
Servicer  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
each Rating Agency.

         Section 10.04              Control by Majority in Aggregate Voting
                                    Interest.

         The Certificate  Insurer,  or the Majority in Aggregate Voting Interest
with  the  consent  of  the  Certificate  Insurer,  which  consent  may  not  be
unreasonably  withheld,  may direct the time, method and place of conducting any
proceeding relating to the


<PAGE>



assets of the  Trust or the  Certificates  or for any  remedy  available  to the
Trustee  with  respect to the  Certificates,  or  exercising  any trust or power
conferred on the Trustee with respect to the  Certificates  or the assets of the
Trust, provided that:

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

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

                  (iii) the Trustee may take any other action  deemed  proper by
         it which is not inconsistent  with such direction;  provided,  however,
         that the Trustee  need not take any action  which it  determines  might
         involve it in liability or may be unjustly  prejudicial  to the Holders
         not so directing. If inconsistent directions are given, the Certificate
         Insurer's directions shall control.


                                   ARTICLE XI

                                   TERMINATION

         Section 11.01              Termination.

         Subject to Section 11.03, this Agreement shall terminate upon notice to
the Trustee of either: (a) the collection with respect to the last Mortgage Loan
(or  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 (b) mutual consent of the Servicer,  the Certificate  Insurer and
all Certificateholders in writing.

         Subject to Section  11.03,  the Servicer  may, at its option,  elect to
terminate  this  Agreement on any date following the first Payment Date on which
the Pool  Principal  Balance  is less than 10% of the  Original  Pool  Principal
Balance (such Payment Date being the  "Optional  Purchase  Date") by causing the
Trust   to   sell   (which   may  be  to  the   Depositors   or  the   Class   R
Certificateholders),  as of the last day of the Due Period  with  respect to the
next  succeeding  Payment Date,  all of the  outstanding  Mortgage Loans and REO
Properties at a price (the  "Termination  Price") equal to the fair market value
thereof (determined as provided below);  provided, that the Trust shall not sell
the Mortgage Loans and REO Properties if the Termination Price to be received is
less  than  the  sum of (x)  100%  of the  aggregate  Principal  Balance  of the
outstanding  Mortgage  Loans  and REO  Properties  and (y)  accrued  and  unpaid
interest on each such Mortgage Loan at a rate equal to its  respective  Mortgage
Interest  Rate. In  connection  with any such sale,  the Servicer  shall pay any
outstanding  and unpaid fees and  expenses  of the  Trustee and the  Certificate
Insurer relating


<PAGE>



to this  Agreement  that such  parties  would  otherwise  have been  entitled to
pursuant to Section 6.05(d).

         The  fair  market  value  of the  outstanding  Mortgage  Loans  and REO
Properties  for purposes of this  Section  11.01 shall be an amount equal to the
average of the bid  prices for such  assets  taken as a whole,  provided  to the
Servicer  by two  Independent,  nationally  recognized  dealers  in whole  loans
substantially similar to the Mortgage Loans.

         Any such sale pursuant to this Section 11.01 shall be  accomplished  by
depositing  into the Collection  Account,  on the third Business Day immediately
preceding the final  Payment Date on which such purchase is to be effected,  the
amount of the Termination  Price. On the same day that the Termination  Price is
deposited into the Collection Account,  any other amounts then on deposit in the
Principal and Interest  Account shall be transferred  to the Collection  Account
pursuant  to Section  5.04(ii)  for  payment to  Certificateholders  pursuant to
Section  6.05(d)  on the  final  Payment  Date as  specified  in the  notice  to
Certificateholders described below; and any amounts received with respect to the
Mortgage Loans and REO Properties  subsequent to the last day of the related Due
Period  shall  belong  to the  Person  purchasing  the  Mortgage  Loans  and REO
Properties.  Promptly upon receipt of the Termination  Price,  the Trustee shall
release  (or cause to be  released)  each  related  Mortgage  File to the Person
purchasing the Mortgage Loans and REO Properties as set forth herein.

         Notice of any termination,  specifying the Payment Date upon which this
Agreement will terminate shall be given promptly by the Trustee by letter to the
Certificateholders mailed during the month of such final Payment Date before the
Determination  Date in such month,  specifying  (i) the Payment  Date upon which
final payment of the  Certificates  will be made and (ii) the amount of any such
final  payment.  The  obligations of the  Certificate  Insurer  hereunder  shall
terminate upon the deposit by the Servicer with the Trustee for deposit into the
Collection Account of a sum sufficient to purchase all of the Mortgage Loans and
REO Properties as set forth above.

         Each Holder is required,  and hereby  agrees,  to return to the Trustee
any  Certificate   with  respect  to  which  the  Trustee  has  made  the  final
distribution due thereon.  Any such Certificate as to which the Trustee has made
the final  distribution  thereon shall be deemed canceled and shall no longer be
outstanding for any purpose of this Agreement,  whether or not such  Certificate
is ever returned to the Trustee.

         In the  event  that any  amount  due to any  Class A  Certificateholder
remains  unclaimed,  the Servicer shall, at the expense of the Trust Fund, which
amount shall be allocated to the Trust REMIC, cause to be published once, in the
eastern edition of The Wall Street Journal, notice that such money remains


<PAGE>



unclaimed. If, within the period then specified in the escheat laws of the State
of New York after such  publication such amount remains  unclaimed,  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 to the Class R Certificateholders for payment.

         Section 11.02              Additional Termination Requirements.

         (a) In the event the Servicer exercises its purchase option as provided
in Section  11.01,  the Trust Fund 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 Trust Fund to comply
with  the  requirements  of  this  Section  11.02  will  not (i)  result  in the
imposition of taxes on prohibited transactions" of the Trust REMIC as defined in
Section 860F of the Code,  or (ii) cause the Trust REMIC to fail to qualify as a
REMIC at any time that any Certificates are outstanding:

                    (i)  Within  89 days  prior to the  final  Payment  Date the
         Trustee shall adopt a plan of complete liquidation of the REMIC 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  and at or prior to the final Payment  Date,  the
         Trustee  shall sell all of the assets of the Trust Fund to the Servicer
         or the Certificate Insurer for cash;

                  (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 Fixed Rate  Certificateholders,  the
         Fixed Rate Principal  Balance,  plus one month's interest on each Class
         of Fixed Rate Certificates at the respective  Pass-Through Rate, (B) to
         the Adjustable Rate  Certificateholders,  the Adjustable Rate Principal
         Balance,  plus one month's interest on the Adjustable Rate Certificates
         at  the   Class  A-8   Pass-Through   Rate  and  (C)  to  the  Class  R
         Certificateholders,  all cash on hand after such payment to the Class A
         Certificateholders  (other than cash retained to meet claims),  and the
         Trust REMIC and the Trust Fund shall terminate at such time; and

                   (iv) In no event may the final  payment  on the  Certificates
         (except  to the extent  permitted  in  Section  11.01  with  respect to
         Certificateholders  who fail to surrender their  Certificates)  be made
         after  the  89th day  from  the  date on  which  the  plan of  complete
         liquidation is adopted.



<PAGE>



         (b) By their acceptance of the Certificates, the holders thereof hereby
agree to appoint the Trustee as their  attorney-in-fact to (i) adopt such a plan
of  complete  liquidation  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.

         (c) On the final  federal  income tax return for the Trust  REMIC,  the
Trustee will attach a statement  specifying the date of the adoption of the plan
of liquidation.

         Section 11.03              Accounting Upon Termination of Servicer.

         Upon  termination of the Servicer under Article X hereof,  the Servicer
shall:

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

                  (b) deliver to its  successor  or, if none shall yet have been
appointed,  to the  Trustee,  the  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,  obliga  tions and  liabilities  of the  Servicer  under  this
Agreement.

         Section 11.04              Representative's Right to Representative's
                                    Yield Absolute.

         The Representative's  right to receive the Representative's  Yield with
respect to each  Mortgage  Loan shall be absolute and  unconditional,  and shall
survive  notwithstanding  the  termination of the rights and  obligations of the
Servicer  hereunder,  the resignation of the Servicer or the termination of this
Agreement.  The  Representative's  right to receive the  Representative's  Yield
shall not be  subject to offset or  counterclaim,  whether or not such right has
been  assigned  in  whole  or  in  part,   notwithstanding  any  breach  of  any
representation  or warranty of the  Representative  or any Depositor  under this
Agreement or any default by the Representative or any Depositor of any of its


<PAGE>



obligations or covenants under this Agreement. The Representative shall have the
right to assign any or all of its rights in and to the  Representative's  Yield,
without  notice  to or the  consent  of  any  party  to  this  Agreement  or any
Noteholder or any Certificateholder.

         Section 11.05              Termination Upon Loss of REMIC Status.

         (a) Following a final determination by the Internal Revenue Service, or
by a court of competent  jurisdiction,  in either case,  from which no appeal is
taken  within the  permitted  time for such  appeal,  or if any appeal is taken,
following a final  determination of such appeal from which no further appeal can
be taken, to the effect that the Trust REMIC does not and will no longer qualify
as a REMIC pursuant to Section 860D of the Code (the "Final Determination"),  at
any time on or after the date which is 30  calendar  days  following  such Final
Determination  (i) the  Majority  in Voting  Interest  may direct the Trustee on
behalf of the Trust REMIC to adopt a "plan of complete  liquidation" (within the
meaning  of  Section  860F(a)(4)(B)(i)  of the  Code)  and (ii) the  Certificate
Insurer may notify the Trustee of the  Certificate  Insurer's  determination  to
purchase  from the Trust Fund all Mortgage  Loans and all  property  theretofore
acquired by foreclosure, deed in lieu of foreclosure, or otherwise in respect of
any  Mortgage  Loan then  remaining  in the Trust  Fund at a price  equal to the
Termination  Price.  Upon receipt of notice from the  Certificate  Insurer,  the
Trustee  shall  notify  the  Class  R  Certificateholders  of such  election  to
liquidate  or  such  determination  to  purchase,   as  the  case  may  be  (the
"Termination  Notice").  The Holders of a majority of the Percentage Interest of
the Class R Certificates  then  outstanding may, within 60 days from the date of
receipt of the  Termination  Notice (the  "Purchase  Option  Period"),  at their
option,  purchase from the Trust all Mortgage Loans and all property theretofore
acquired by foreclosure, deed in lieu of foreclosure, or otherwise in respect of
any Mortgage Loan then  remaining in the Trust Fund at a purchase price equal to
the Termination Price. Any such purchase shall be accomplished in the manner set
forth in Section 11.01.

     (b) If, during the Purchase Option Period,  the Class R  Certificateholders
have not exercised the option described in the immediately  preceding paragraph,
then upon the expiration of the Purchase Option Period (i) in the event that the
Majority in  Aggregate  Voting  Interest  have given the  Trustee the  direction
described in clause (a)(i) above,  the Trustee shall sell the Mortgage Loans and
distribute the proceeds of the liquidation of the Trust Fund, each in accordance
with  the  plan  of  complete  liquidation,  such  that,  if  so  directed,  the
liquidation  of  the  Trust  Fund,  the  distribution  of  the  proceeds  of the
liquidation  and the termination of this Agreement occur no later than the close
of the 60th day, or such later day as the Majority in Aggregate  Voting Interest
shall permit or direct in writing,  after the expiration of the Purchase  Option
Period and (ii) in the event that the Certificate Insurer has given the Trustee


<PAGE>



notice of the  Certificate  Insurer's  determination  to purchase the Trust Fund
described in clause (a)(ii) preceding, the Certificate Insurer shall so purchase
the Trust  Fund  within 60 days  after the  expiration  of the  Purchase  Option
Period.

         (c) Following a Final  Determination,  the Holders of a majority of the
Percentage  Interest of the Class R Certificates  then outstanding may, at their
option and upon delivery to the Class A  Certificateholders  and the Certificate
Insurer of an opinion of  nationally  recognized  tax  counsel  selected  by the
Holders  of  the  Class  R  Certificates,  which  opinion  shall  be  reasonably
satisfactory in form and substance to the Majority in Aggregate  Voting Interest
and the  Certificate  Insurer,  to the  effect  that  the  effect  of the  Final
Determination is to increase substantially the probability that the gross income
of the Trust REMIC will be subject to federal taxation,  purchase from the Trust
Fund all Mortgage Loans and all property  theretofore  acquired by  foreclosure,
deed in lieu of  foreclosure,  or otherwise in respect of any Mortgage Loan then
remaining in the Trust Fund at a purchase price equal to the Termination  Price.
Any such  purchase  shall be  accomplished  in the  manner  set forth in Section
11.01. The foregoing opinion shall be deemed satisfactory unless the Majority in
Aggregate  Voting  Interest  give the  Holders of a majority  of the  Percentage
Interest  of  the  Class  R  Certificates   notice  that  such  opinion  is  not
satisfactory within thirty days after receipt of such opinion.


                                   ARTICLE XII

                                   THE TRUSTEE

         Section 12.01              Duties of Trustee.

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

         The Trustee, upon receipt of all resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the  requirements  of this  Agreement;  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 either Depositor hereunder.  If any such instrument
is found not


<PAGE>



to conform to the  requirements of this Agreement,  the Trustee shall 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.

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

                   (ii) The Trustee shall not be personally  liable for an error
         of  judgment  made in good  faith  by a  Responsible  Officer  or 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
         the Class A Certificateholders,  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 Servicer  Default
         unless a Responsible  Officer of the Trustee shall have received notice
         thereof.  In the  absence of receipt of such  notice,  the  Trustee may
         conclusively assume that there is no default or Servicer Default;

                    (v) The Trustee  shall not be required to expend or risk its
         own funds or otherwise incur financial liability for the performance of
         any of its duties  hereunder  or the  exercise  of any of its rights or
         powers if there is


<PAGE>



         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;

                   (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 Fund or the Trust REMIC, (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; and

                  (vii) The  Trustee  shall not be  deemed a  fiduciary  for the
         Certificate  Insurer in its capacity as such,  except to the extent the
         Certificate  Insurer  has  made  an  Insured  Payment  and  is  thereby
         subrogated  to  the  rights  of  the  Certificateholders  with  respect
         thereto.

         Section 12.02              Certain Matters Affecting the Trustee.

         (a)  Except as otherwise provided in Section 12.01:

                    (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;



<PAGE>



                  (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,  order 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 a
         Servicer  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  discretion  or  rights or powers
         conferred upon it by this Agreement;

                    (v) Prior to the occurrence of a Servicer Default  hereunder
         and  after the  curing of all  Defaults  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 Class A Certificates  evidencing not
         less than 25% of the sum of the Fixed Rate  Principal  Balance  and the
         Adjustable  Rate  Principal  Balance;  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


<PAGE>



         hereby or the powers granted hereunder; and

                 (viii)  The  Trustee  may  execute  any of the trusts or powers
         hereunder  or  perform  any  duties   hereunder,   including,   without
         limitation, under Section 2.06 hereof, either directly or by or through
         agents or attorney.

         (b) Following  the Startup Day, the Trustee shall not knowingly  accept
any contribution of assets,  including  substitutions,  to the Trust Fund or the
Trust REMIC, unless the Trustee shall have received an Opinion of Counsel to the
effect  that the  inclusion  of such assets in the Trust Fund or the Trust REMIC
will not cause the Trust  REMIC to fail to  qualify  as a REMIC at any time that
any Certificates are outstanding or subject the Trust REMIC to any tax under the
REMIC Provisions or other applicable provisions of federal,  state and local law
or ordinances.

         Section 12.03              Trustee Not Liable for Certificates or
                                    Mortgage Loans.

         The recitals  contained herein and in the Certificates  (other than the
certificate  of  authentication  on the  Certificates)  shall  be  taken  as the
statements of the  Depositors,  and the Trustee  assumes no  responsibility  for
their  correctness.  The Trustee makes no  representations as to the validity or
sufficiency of this Agreement or of the  Certificates or of any Mortgage Loan or
related  document.  The  Trustee  shall  not  be  accountable  for  the  use  or
application by the Depositors of any of the  Certificates  or of the proceeds of
such  Certificates,  or 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
Principal  and  Interest  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 12.04              Trustee May Own Certificates.

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

         Section 12.05              Servicer to Pay Trustee's Fees and Expenses.

         The  Servicer  covenants  and agrees to pay to the Trustee from time to
time, and the Trustee shall be entitled to, reasonable compensation (which shall
not be  limited  by any  provision  of law in  regard to the  compensation  of a
trustee of an express trust) for all services rendered by it in the execution of
the trusts  hereby  created and in the  exercise and  performance  of any of the
powers and duties  hereunder  of the  Trustee,  including  the powers and duties
described in Section 2.07 hereof, and the Servicer


<PAGE>



will pay or reimburse the Trustee upon its request, and, if such amounts are not
paid by the Servicer within thirty (30) days of demand  therefor,  with interest
thereon at the  Trustee's  prime rate (which prime rate shall not exceed 10% per
annum), for all reasonable expenses, disbursements and advances incurred or made
by the  Trustee  in  accordance  with any of the  provisions  of this  Agreement
(including,  without limitation, the reasonable fees, expenses and disbursements
of its counsel (including, reasonable compensation of its in-house counsel on an
hourly  basis) and of all persons not  regularly  in its employ,  including  any
agents,  attorneys  and  accountants  of the  Trustee,  as  described in Section
2.07(a)  hereof)  and such  out-of-pocket  expenses  as may be  incurred  by the
Trustee in assuming servicing  responsibilities under Section 10.02 hereof, such
reimbursable  amounts to include expenses incurred due to the Servicer's failure
to properly discharge its  responsibilities  hereunder or to the representations
and warranties as to any Mortgage Loan or Loans being untrue, but not to include
general  overhead  incurred  by the  Trustee as a result of  becoming  Successor
Servicer (provided however, prior to incurring such expenses,  disbursements and
advances ("costs"), the Trustee will give the Servicer an opportunity to provide
such  services  to render  such costs  unnecessary),  except  any such  expense,
disbursement or advance as may arise from its negligence or bad faith,  provided
that the  Trustee  shall  have no lien on the  Trust  Fund or the  REMIC for the
payment of its fees and  expenses.  Failure by the Servicer to pay any such fees
or other expenses shall not relieve the Trustee of its obligation hereunder. 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 or
expense  (i)  incurred  in  connection  with any legal  action  relating to this
Agreement  or the  Certificates,  other  than any  loss,  liability  or  expense
incurred  by reason of  willful  misfeasance,  bad  faith or  negligence  in the
performance  of  duties  hereunder  or  by  reason  of  reckless   disregard  of
obligations and duties  hereunder,  and (ii) resulting from any error in any tax
or information return prepared by the Servicer.  The obligations of the Servicer
under this Section 12.05 shall survive  termination  of the Servicer and payment
of the Certificates,  and shall extend to any co-trustee  appointed  pursuant to
this Article XII. The  compensation  due to the Trustee pursuant to this Section
12.05 shall be paid by the Servicer from it own funds.

         Section 12.06              Eligibility Requirements for Trustee.

         The Trustee  hereunder shall at all times be (i) a banking  association
organized and doing  business under the laws of any state or the United State of
America,  (ii)  authorized  under such laws to exercise  corporate trust powers,
including   taking   title  to  the   Trust   Fund   asset  on   behalf  of  the
Certificateholders,  (iii)  having a combined  capital  and  surplus of at least
$50,000,000,  (iv) whose  long-term  deposits,  if any,  shall be rated at least
"BBB" by S&P or such lower long-term deposit rating by S&P as may be approved in
writing by the Certificate


<PAGE>



Insurer and S&P,  and with a long-term  deposit  rating of at least  "Baa2" from
Moody's (or such lower rating  which would not cause  Moody's to reduce its then
current ratings of the Class A  Certificates),  (v) is subject to supervision or
examination by federal or state  authority and (vi) is 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 12.06 its combined  capital and surplus shall be deemed
to be as set forth in it 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 give notice of such ineligibility
to the Certificate Insurer and shall resign, upon the request of the Certificate
Insurer or the Majority in Aggregate Voting Interest, in the manner and with the
effect specified in Section 12.07.

         Section 12.07              Resignation and Removal of the Trustee.

         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,  with the consent of the Certificate  Insurer,
promptly appoint a successor trustee by written instrument, in duplicate,  which
Instrument  shall be delivered  to the  resigning  Trustee and to the  successor
trustee. A copy of such instrument shall be delivered to the  Certificateholders
by the Servicer.  Unless a successor  trustee shall have been appointed and have
accepted  appointment  within  60  days  after  the  giving  of such  notice  of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor trustee.

         If at any time the Trustee  shall  cease to be  eligible in  accordance
with the  provisions  of Section  12.06 and shall fail to resign  after  written
request  therefor by the Servicer,  the  Certificate  Insurer or the Majority in
Aggregate Voting Interest,  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 may remove the
Trustee and shall,  within 30 days after such removal,  appoint,  subject to the
approval of the  Certificate  Insurer,  which approval shall not be unreasonably
withheld,  a  successor  trustee  by written  instrument,  in  duplicate,  which
instrument  shall be  delivered  to the Trustee so removed and to the  successor
trustee. A copy of such instrument shall be delivered to the  Certificateholders
by the Servicer.

         The Majority in Aggregate  Voting  Interest or, if the Trustee fails to
perform in accordance with this Agreement, the


<PAGE>



Certificate  Insurer may remove the  Trustee and appoint a successor  trustee by
written  instrument or  instruments,  in  triplicate,  signed by such Holders or
their  attorneys-in-fact duly authorized,  or by the Certificate Insurer, as the
case may be, 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.

         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 12.08.

         Upon any  termination  of, or  appointment  of any  successor  to,  the
Trustee  hereunder,  the Trustee shall promptly  transfer all of the interest in
the Class R Certificates  acquired by the Tax Matters Person pursuant to Section
2.07(a)(6) hereof to the Successor Trustee.

         Section 12.08              Successor Trustee.

         Any  successor  trustee  appointed  as provided in Section  12.07 shall
execute,  acknowledge and deliver to 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
Trustee's  Mortgage  Files  and  related  documents  and  statement  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 12.06.

         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  shown in the
Certificate  Register and to Moody's and S&P. If the Servicer fails to mail such
notice within ten days after acceptance of appointment by the successor trustee,
the successor trustee shall cause such notice to be mailed at the expense of the
Servicer.



<PAGE>



         Section 12.09              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  12.06,  without the execution or filing of any
paper or any  further  act on the part of any of the  parties  hereto,  anything
herein to the contrary notwithstanding.

         Section 12.10              Appointment of Co-Trustee or Separate
                                    Trustee.

         Notwithstanding  any other  provisions  hereof,  at any  time,  for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or property securing the same may at the time be located,  the
Servicer and the Trustee  acting  jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee and the  Certificate  Insurer with  written  notice to Moody's 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  12.10,  such
powers, duties,  obligations,  rights and trusts as the Servicer and the Trustee
may consider  necessary or desirable.  If the Servicer  shall not have joined in
such  appointment  within 15 days after the receipt by it of a request so to do,
or in case a Servicer Default shall have occurred and be continuing, the Trustee
alone  (with the  consent of the  Certificate  Insurer  with  written  notice to
Moody's)  shall  have the  power to make  such  appointment.  No  co-trustee  or
separate trustee hereunder shall be required to meet the terms of eligibility as
a successor  trustee under  Section 12.06  hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 12.08 hereof.

         In the case of any  appointment  of a  co-trustee  or separate  trustee
pursuant to this  Section  12.10,  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


<PAGE>



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

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

         Any separate  trustee or co-trustee  may, at any time,  constitute  the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all 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 12.11              [Reserved].

         Section 12.12              Appointment of Custodians.

         The Trustee may,  with the consent of the Servicer and the  Certificate
Insurer and notice to Moody's,  appoint one or more  Custodians to hold all or a
portion of the Trustee's  Mortgage  Files as agent for the Trustee,  by entering
into a Custodial  Agreement.  BankBoston is initially  appointed  Custodian with
respect  to all  Mortgage  Loans and,  for so long as it shall be the  Custodian
hereunder, agrees to comply with the terms of the provisions of Exhibit N hereto
applicable  to the duties of the  Custodian.  Subject to this  Article  XII, the
Trustee  agrees to  comply  with the terms of each  Custodial  Agreement  and to
enforce the terms and provisions  thereof  against the Custodian for the benefit
of the  Certificateholders  and the Certificate  Insurer.  The Servicer shall be
liable for the fees of any Custodian appointed  hereunder.  Each Custodian shall
be a depository institution subject to supervision by federal or state authority
and shall be qualified to do business in the  jurisdiction in which it holds any
Trustee's  Mortgage  File.  Each  Custodial  Agreement  may be  amended  only as
provided in Section 13.02.



<PAGE>



         Section 12.13              Protection of Trust Fund.

         (a) The  Trustee  will hold the Trust Fund in trust for the  benefit of
the Holders and the  Certificate  Insurer and,  upon request of the  Certificate
Insurer,  or, with the consent of the Certificate Insurer, at the request of the
Depositors,  will from time to time execute and deliver all such supplements and
amendments  hereto  pursuant  to Section  13.02  hereof and all  instruments  of
further  assurance and other  instruments,  and will take such other action upon
such request to:

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

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

                  (iii)    enforce any of the Mortgage Loans; or

                   (iv)  preserve  and  defend  title to the Trust  Fund and the
         rights of the  Trustee,  and the  ownership  Interests  of the  Holders
         represented  thereby,  in such  Trust  Fund  against  the claims of all
         Persons and parties.

         The  Trustee  shall  send  copies  of any  request  received  from  the
Certificate  Insurer  or the  Depositors  to take any  action  pursuant  to this
Section 12.13 to the others.

         (b) Subject to Article X hereof,  the  Trustee  shall have the power to
enforce,  and  shall  enforce  the  obligations  of the  other  parties  to this
Agreement and of the Certificate  Insurer,  by action, suit or proceeding at law
or equity, and shall also have the power to enjoin, by action or suit in equity,
any acts or  occurrences  which may be unlawful or in violation of the rights of
the Holders; provided, however, that nothing in this Section 12.13 shall require
any action by the Trustee unless the Trustee shall first (i) have been furnished
indemnity  satisfactory  to it and second (ii) when required by this  Agreement,
have been  requested  to take such action by the  Majority in  Aggregate  Voting
Interest, the Certificate Insurer or the Depositors in accordance with the terms
of this Agreement.

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




<PAGE>



                                  ARTICLE XIII

                            MISCELLANEOUS PROVISIONS

         Section 13.01              The Certificate Insurer.

         Any right  conferred  to the  Certificate  Insurer  hereunder  shall be
suspended  during any period in which the  Certificate  Insurer is in default in
its payment  obligations under the Certificate  Insurance Policy, and its rights
during such period shall vest in the Majority in Aggregate Voting  Interest.  At
such time as the Certificates are no longer outstanding,  and no amounts owed to
the Certificate  Insurer  hereunder remain unpaid and the Certificate  Insurance
Policy has  expired in  accordance  with its terms,  the  Certificate  Insurer's
rights hereunder shall terminate.

         Section 13.02              Amendment.

         (a) This  Agreement may be amended from time to time by the  Depositors
and the Servicer by written  agreement,  upon the prior  written  consent of the
Trustee  and 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,  or any
Custodial 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 Certificate Insurer, the Trustee and the Depositors,  adversely
affect the interests of any  Certificateholder  or the Certificate  Insurer; 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 each Rating  Agency of any  amendment  made  pursuant to this  Section
13.02(a).

         (b) This  Agreement may be amended from time to time by the  Depositors
and the Servicer,  with the consent of the Trustee and the Certificate  Insurer,
the Majority in Aggregate  Voting  Interest of the Class A Certificates  and the
Holders of the majority of the  Percentage  Interest in 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  reduce in any manner the amount of, or delay the timing of, any  payments
which are  required to be  distributed  on any Class A  Certificate  without the
consent of the Holder of such Certificate or reduce the


<PAGE>



percentage for each Class of  Certificates  the Holders of which are required to
consent to any such amendment without the consent of the Holders of 100% of each
Class of Certificates  affected thereby.  Prior notice of any proposed amendment
pursuant to this Section 13.02(b) shall be given to each Rating Agency.

         (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.

         (d)  Notwithstanding  any  contrary  provision of this  Agreement,  the
Trustee  shall not consent to any  amendment to this  Agreement  unless it shall
have first  received an Opinion of Counsel to the effect that such  amendment or
the  exercise of any power  granted to the  Servicer,  the  Representative,  any
Depositor,  the  Certificate  Insurer  or the  Trustee in  accordance  with such
amendment will not result in the imposition of a tax on the Trust REMIC or cause
the Trust  REMIC to fail to qualify as a REMIC at any time that any  Certificate
is  outstanding.  No  amendment  shall  have the  effect of  varying  the latest
possible  maturity,  principal  amount or interest  rate of the Trust unless the
Trustee shall have  received an Opinion of Counsel that the  amendment  will not
cause the regular  interest to lack fixed terms  within the meaning of the REMIC
provisions.

         (e) An amendment or supplement to the original  issue  discount  legend
shall not be an amendment or supplement for purposes of this Article 13.

         Section 13.03              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 Holders' or Certificate Insurer's expense on direction and at the expense
of  the  Majority  in  Aggregate  Voting  Interest  or the  Certificate  Insurer
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 the Certificate Insurer or is necessary
for the administration or servicing of the Mortgage Loans.

         Section 13.04              Duration of Agreement.

         This Agreement shall continue in existence and effect until  terminated
as herein provided.



<PAGE>



         Section 13.05              Governing Law.

         THIS  AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE  WITH THE LAWS OF THE
STATE OF NEW YORK,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES  OF THE  PARTIES
HEREUNDER  SHALL BE  DETERMINED  IN ACCORDANCE  WITH SUCH LAWS,  WITHOUT  GIVING
EFFECT TO PRINCIPLES OF CONFLICTS OF LAW.

         Section 13.06              Notices.

         All demands,  notices and communications  hereunder shall be in writing
and shall be deemed to have been duly given if personally delivered at or mailed
by overnight mail, certified mail or registered mail, postage prepaid, to (i) in
the case of the  Servicer  and the  Representative,  EquiCredit  Corporation  of
America,  10401  Deerwood  Park  Boulevard,   Jacksonville,  Florida  32256-0505
Attention:  General  Counsel,  or  such  other  addresses  as may  hereafter  be
furnished to the Trustee in writing by the Representative and the Servicer, (ii)
in the case of each  Depositor,  c/o EquiCredit  Corporation  of America,  10401
Deerwood Park Boulevard,  Jacksonville,  Florida 32256-0505  Attention:  General
Counsel, or such other addresses as may hereafter be furnished to the Trustee in
writing by such Depositor,  (iii) in the case of the Certificateholders,  as set
forth in the Certificate  Register,  (iv) in the case of the Trustee,  U.S. Bank
National  Association,  c/o First Trust  National  Association,  111 East Wacker
Drive,  Suite  3000,  Chicago,   Illinois  60601,  Attention:   Corporate  Trust
Department,  (v) in the case of Moody's,  99 Church  Street,  New York, New York
10007,  Attention:  Home Equity  Monitoring  Group,  (vi) in the case of S&P, 26
Broadway,  New York, New York 10004,  Attention:  Ms. Nancy Gigante and (vii) in
the case of the  Certificate  Insurer,  Ambac Assurance  Corporation,  One State
Street Plaza, New York, New York 10004, Attention:  Structured Financed MBS (re:
EquiCredit  Funding  Trust  1997-B).  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 13.07              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.



<PAGE>



         Section 13.08              No Partnership.

         Except for federal,  state and local  income,  franchise or similar tax
purposes,  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 13.09              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.

         Section 13.10              Successors and Assigns.

         This  Agreement  shall inure to the benefit of and be binding  upon the
Representative,   the   Servicer,   the   Depositors,   the   Trustee   and  the
Certificateholders and their respective successors and assigns.

         Section 13.11              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 13.12              Limitation of Liability of Trustee.

         Notwithstanding   anything  contained  herein  to  the  contrary,  this
Agreement  has  been  executed  by U.S.  Bank  National  Association  not in its
individual  capacity  but solely as  Trustee  and in no event  shall  U.S.  Bank
National  Association  have any liability for the  representations,  warranties,
covenants, agreements or other obligations of the Depositors hereunder or in any
of the certificates,  notices or agreements delivered pursuant hereto, as to all
of which recourse shall be had solely to the assets of the Trust Fund.

         Section 13.13              Limitations on Rights of Others.

         The  provisions  of this  Agreement  are solely for the  benefit of the
Depositors,   the  Servicer,   the  Trustee,  the   Certificateholders  and  the
Originators and nothing in this Agreement  whether express or implied,  shall be
construed to give to any other Person any legal or  equitable  right,  remedy or
claim in the assets of the Trust or under or in respect of this Agreement or any
covenants, conditions or provisions contained herein. The Certificate Insurer is
an intended third party beneficiary of this Agreement.



<PAGE>



         Section 13.14              No Petition.

         The Servicer  and the Trustee by entering  into this  Agreement  hereby
covenants and agrees that it shall not,  prior to the date which is one year and
one day after the  termination of this Agreement  pursuant to Article XI hereof,
acquiesce,  petition or otherwise  invoke or cause the  Depositors to invoke the
process of any court or  government  authority  for the purpose of commencing or
sustaining a case against the Depositors under any federal or state  bankruptcy,
insolvency  or similar  law or  appointing  a  receiver,  liquidator,  assignee,
trustee,  custodian,  sequestrator  or  other  similar  official  of each of the
Depositors or any substantial part of its respective  property,  or ordering the
winding up or liquidation of the affairs of each of the Depositors.




<PAGE>



           IN WITNESS WHEREOF, the Servicer, the Trustee and the Depositors have
caused their names to be signed hereto by their  respective  officers  thereunto
duly authorized as of the day and year first above written.

                                   U.S. BANK NATIONAL ASSOCIATION,
                                   as Trustee


                                   By:_______________________________
                                      Name: Melissa A. Rosal
                                      Title: Vice President


                                   EQUICREDIT CORPORATION OF AMERICA,
                                   as Representative and Servicer


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Senior Vice President


                                   THE DEPOSITORS

                                   EQCC RECEIVABLES CORPORATION


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Vice President

                                   EQCC ASSET BACKED CORPORATION


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Vice President





<PAGE>



STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )


         On the 29th day of  September,  1997 before me, a Notary  Public in and
for the State of  _________________,  personally  appeared Terence G. Vane, Jr.,
known  to me to be the  Vice  President  of EQCC  Receivables  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 hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.



                                                --------------------------------
                                                                   Notary Public


<PAGE>



STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )


         On the 29th day of  September,  1997 before me, a Notary  Public in and
for the State of  _________________,  personally  appeared Terence G. Vane, Jr.,
known to me to be the Vice  President  of EQCC  Asset  Backed  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 hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.




                                                --------------------------------
                                                                   Notary Public


<PAGE>



STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )


         On the 29th day of  September,  1997 before me, a Notary  Public in and
for the State of  _________________,  personally  appeared Terence G. Vane, Jr.,
known to me to be the Vice  President of EquiCredit  Corporation  of America,  a
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.




                                                --------------------------------
                                                                   Notary Public


<PAGE>


STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )


         On the 29th day of  September,  1997 before me, a Notary  Public in and
for the State of __________________, personally appeared Melissa A. Rosal, known
to me to be Vice President of U.S. Bank National Association, a national banking
association  that executed the within  instrument and also known to me to be the
person who executed it on behalf of said  corporation,  and  acknowledged  to me
that such corporation executed the within instrument.

         IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.




                                                --------------------------------
                                                                   Notary Public



<PAGE>
                                    EXHIBIT A

                            CONTENTS OF MORTGAGE FILE


         With respect to each  Mortgage  Loan,  the Mortgage  File shall include
each of the  following  items  (copies  to the extent  the  originals  have been
delivered  to the  Depositors  pursuant  to  Section  2.04  of the  Pooling  and
Servicing  Agreement),  all of which shall be available  for  inspection  by the
Trustee and the Custodian, to the extent required by applicable laws:

         1.       The original Mortgage Note, with any intervening
                  endorsements, endorsed*/ "Pay to the order of
                  BankBoston, N.A., as Custodian under the Custodial
                  Agreement dated as of September 1, 1997, Series 1997-B,
                  without recourse" and signed, by facsimile or manual
                  signature, in the name of the Originator transferring
                  such Mortgage Loan to the applicable Depositor pursuant
                  to the Transfer Agreement by a Responsible Officer,
                  with all prior and intervening endorsements showing a
                  complete chain of endorsement from the originator to
                  such Originator, if the Originator from whom the
                  Depositor acquired such Mortgage Loan was not the
                  originator and, with respect to manufactured housing
                  units, the certificate of title, if any;

         2.       Either:  (i) the original Mortgage, with evidence of
                  recording thereon (and, in the case of a Mortgaged
                  Property held in an Illinois Land Trust, signed by the
                  trustee of such Illinois Land Trust), (ii) a copy of
                  the Mortgage certified as a true copy by a Responsible
                  Officer of the applicable Depositor (provided, however,
                  that such Responsible Officer may complete one or more
                  blanket certificates attaching copies of one or more
                  Mortgages relating thereto) or by the closing attorney,
                  or by an officer of the title insurer or agent of the
                  title insurer which issued the related title insurance
                  policy, or commitment therefor, if the original has
                  been transmitted for recording until such time as the
                  original is returned by the public recording office or
                  (iii) a copy of the Mortgage certified by the public
                  recording office in those instances where the original
                  recorded Mortgage has been lost;

         3.       Except for a Mortgaged Property held in an Illinois
                  Land Trust, either (i) the original Assignment of
                  Mortgage from the Originator to*/ BankBoston, N.A., as
- --------
                  */  contemporaneously  with the issuance of the  Certificates,
                  the  Depositors  shall cause the Custodian to (A) endorse each
                  Mortgage Note to the order of the Trustee,  which  endorsement
                  shall be in
substantially  the form set  forth in  Section  2.04(a)(i)  of the  Pooling  and
Servicing Agreement, with appropriate alterations to reflect the interest of the
Trustee and the limited  nature of the  Custodian's  interest  therein as may be
acceptable  to the  Depositors,  the Servicer and the Trustee,  (B) execute each
Assignment  of  Mortgage  to  the  Trustee,   which   assignment   shall  be  in
substantially the form set forth in Section 2.04(c) of the Pooling and Servicing
Agreement,  with appropriate  alterations to reflect the interest of the Trustee
and (C) with respect to each  Illinois  Land Trust,  execute a  Reassignment  of
Assignment of Beneficial  Interest to the Trustee,  which  reassignment shall be
substantially  in the form set  forth in  Section  2.04(h)  of the  Pooling  and
Servicing Agreement, with appropriate alterations to reflect the interest of the
Trustee.  Upon the  occurrence of the  Recordation  Trigger,  the Servicer shall
promptly  cause each  Assignment  of Mortgage  to be recorded in the  applicable
recording office in the name of the Trustee.

                                       A-1

<PAGE>



                  Custodian under the Custodial Agreement dated as of
                  September 1, 1997: or in blank pursuant to the Transfer
                  Agreement;

         4.       The original  policy of title insurance or a true copy thereof
                  or, if such policy has not yet been  delivered by the insurer,
                  the commitment or binder to issue same.

         5.       All intervening assignments,  if any, showing a complete chain
                  of  assignment   from  the   originator   to  the   applicable
                  Originator,  including any recorded  warehousing  assignments,
                  with evidence of recording thereon, certified by a Responsible
                  Officer  of the  applicable  Originator  as a true copy of the
                  original of such intervening assignments;

         6.       Originals of all assumption and modification
                  agreements, if any or a copy certified as a true copy
                  by a Responsible Officer of the applicable Originator.

         7.       Except for a Mortgaged Property held in an Illinois
                  Land Trust, either:  (i) originals of all intervening
                  assignments, if any showing a complete chain of title
                  from the originator to the applicable Depositor,
                  including any recorded warehousing assignments, with
                  evidence of recording thereon, or, (ii) if the original
                  intervening assignments have not yet been returned from
                  the recording office, a copy of the originals of such
                  intervening assignments together with a certificate of
                  a Responsible Officer of the Depositor or the closing
                  attorney or an officer of the title insurer which
                  issued the related title insurance policy, or
                  commitment therefor, or its duly authorized agent
                  certifying that the copy is a true copy of the original
                  of such intervening assignments or (iii) a copy of the
                  intervening assignment certified by the public

                                       A-2

<PAGE>



                  recording   office  in  those  instances  where  the  original
                  recorded intervening assignment has been lost.

         8.       If the  Mortgaged  Property is held in an Illinois Land Trust,
                  the original  Assignment  of Beneficial  Interest,  or, if the
                  trustee of such  Illinois  Land Trust  retains  such  original
                  Assignment of Beneficial  Interest,  a certified  true copy of
                  such  Assignment of  Beneficial  Interest so certified by such
                  trustee;

         9.       If the Mortgaged Property is held in an Illinois Land
                  Trust, an original Reassignment of Assignment of
                  Beneficial Interest from the Company to*/ BankBoston,
                  N.A., as Custodian under the Custodial Agreement dated
                  as of September 1, 1997, Series 1997-B or in blank.  In
                  the event that the Mortgage Loan was acquired by the
                  applicable Originator in a merger, the Reassignment of
                  the Assignment of Beneficial Interest must be by
                  "[Originator], successor by merger to "[name of
                  predecessor]"; and in the event that the Mortgage Loan
                  was acquired or originated by such Depositor while
                  doing business under another name, the Reassignment of
                  Assignment of Beneficial Interest must be by
                  "[Originator], formerly known as [previous name]";

         10.      If the Mortgaged Property is held in an Illinois Land
                  Trust, originals of all intervening Reassignments of
                  Assignment of Beneficial Interest, showing a complete
                  chain of assignment from the beneficiaries of such
                  Illinois Land Trust to the applicable Originator of all
                  of such beneficiaries' right, title, and interest in,
                  to, and under the trust agreement with respect to such
                  Illinois Land Trust; and

         11.      If the Mortgaged Property is held in an Illinois Land
                  Trust, (A) a certified copy of the instrument creating
                  the Illinois Land Trust, (B) a copy of the UCC-1
                  Financing Statement evidencing the assignment of the
                  Mortgagor's beneficial interest in the Illinois Land
                  Trust, with evidence of filing thereon, and (C) the
                  original personal guaranty of the Mortgage Note,
                  executed by each beneficiary of the Illinois Land
                  Trust.

         12.      Mortgage Loan closing statement and any other truth-in-
                  lending or real estate settlement procedure forms
                  required by law.

         13.      Residential loan application.

         14.      Verification of employment and income, and tax returns,
                  if any.

         15.      Credit report on the mortgagor.


                                       A-3

<PAGE>



         16.      The full appraisal made in connection  with the origination of
                  the  related  Mortgage  Loan with  photographs  of the subject
                  property and of comparable  properties,  constituting evidence
                  sufficient to indicate that the Mortgaged  Property relates to
                  a Residential Dwelling.

         17.      Copy of the First Lien, if in the Servicer's file.

         18.      All other papers and records developed or originated by
                  the applicable Depositor or others, required to
                  document the Mortgage Loan or to service the Mortgage
                  Loan.*/


- --------------------
*/       contemporaneously with the issuance of the Certificates, the
         Depositor shall cause the Custodian to (A) endorse each
         Mortgage Note to the order of the Trustee, which endorsement
         shall be in substantially the form set forth in Section
         2.04(a)(i) of the Pooling and Servicing Agreement, with
         appropriate alterations to reflect the interest of the
         Trustee and the limited nature of the Custodian's interest
         therein as may be acceptable to the Depositors, the Servicer
         and the Trustee, (B) execute each Assignment of Mortgage to
         the Trustee, which assignment shall be in substantially the
         form set forth in Section 2.04(c) of the Pooling and
         Servicing Agreement, with appropriate alterations to reflect
         the interest of the Trustee and (C) with respect to each
         Illinois Land Trust, execute a Reassignment of Assignment of
         Beneficial Interest to the Trustee, which reassignment shall
         be substantially in the form set forth in Section 2.04(h) of
         the Pooling and Servicing Agreement, with appropriate
         alterations to reflect the interest of the Trustee.  Upon
         the occurrence of the Recordation Trigger, the Servicer
         shall promptly cause each Assignment of Mortgage to be
         recorded in the applicable recording office in the name of
         the Trustee.


                                       A-4

<PAGE>
                                   EXHIBIT B-1

                         [FORM OF CLASS A-_ CERTIFICATE]

                          [Form of Face of Certificate]


                  EQUICREDIT FUNDING ASSET BACKED CERTIFICATES


      Series 1997-B                               Original Class A-_
      CLASS A                                     Principal Balance:
                                                  $----------
      [Original] Class A-_
      Pass-Through Rate:                          Original Dollar Amount
      [____%]                                     as of the Cut-off Date
                                                  Represented by this
      No. A-__                                    Certificate:
      Date of Pooling and                         $__________
      Servicing Agreement
      and Cut-off Date:                           Percentage Interest of
      September 1, 1997                           this Certificate:
                                                  ----%
      Servicer:
      EquiCredit                                  Initial Pool
      Corporation of America                      Principal Balance:
                                                  $--------------
      First Payment Date:
      October 15, 1997                            Latest Maturity Date:
                                                  __________ __, 15__
      Closing Date:
      September 29, 1997                          Trustee:
                                                  U.S. Bank National Association
      Cusip: ___________



                                      B-1-1

<PAGE>





         This certifies that  _________________________  is the registered owner
of a Class A-_  percentage  interest  (the  "Percentage  Interest")  in  certain
residential  first and second  mortgage  loans  (the  "Mortgage  Loans")  master
serviced  by  EquiCredit   Corporation  of  America   (hereinafter   called  the
"Servicer",  in its capacity as Servicer, and "Representative",  in its capacity
as Representative,  which terms include any successor entity under the Agreement
referred  to below).  The  Mortgage  Loans were  originated  or  acquired by the
Representative and certain of its wholly-owned  subsidiaries as set forth in the
Agreement  referred  to below (the  Representative  and such  subsidiaries,  the
"Depositors").  The Mortgage Loans will be serviced by the Servicer  pursuant to
the terms and conditions of that certain  Pooling and Servicing  Agreement dated
as of September 1, 1997 (the "Agreement") by and among the  Representative,  the
Servicer,  the  Depositors and U.S. Bank National  Association,  as trustee (the
"Trustee"),  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 in the Mortgage
Pool have aggregate  outstanding principal balances, at the close of business on
the Cut-Off Date herein referred to, after  application of payments  received by
the Servicer on or before such date, of $______________.

         On each Payment Date, commencing on October 15, 1997, the Trustee shall
distribute  to the Person in whose name this  Certificate  is  registered on the
calendar  day  immediately  preceding  each  Payment  Date  (or,  if  Definitive
Certificates are issued,  the last calendar day of the month preceding the month
in which such Payment Date occurs) (the "Record  Date"),  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  Certificates  on such Payment
Date pursuant to Section 6.05 of the Agreement.

                                      B-1-2

<PAGE>



         IN WITNESS WHEREOF,  the Trustee on behalf of the Trust has caused this
Certificate to be duly executed under its official seal.


                                             EQUICREDIT FUNDING TRUST 1997-B
                                             By: U.S. Bank National Association,
                                                 as Trustee



                                             By:____________________
                                                Name:
                                                Title:

Dated:





                          CERTIFICATE OF AUTHENTICATION


         This is a Class A-_  Certificate  referred  to in the  within-mentioned
         Agreement,       which       Certificate       is       issued       to
         ______________________________________________     in    the    initial
         denomination of $_____________.


                                             U.S. BANK NATIONAL ASSOCIATION,
                                             as Trustee



                                              By:_________________________
                                                 Authorized Signatory



                                      B-1-3

<PAGE>




                        [Form of Reverse of Certificate]


         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 or the making of any notation  thereon,  at a bank
or other entity having appropriate facilities therefor, if such Person shall own
of record Class A  Certificates  which have  denominations  aggregating at least
$1,000,000 appearing in the Certificate Register and in all cases to the Class R
Certificates, 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.

         Upon  receiving  the final  distribution  hereon,  the Holder hereof is
required to send this Certificate to the Trustee.  The Agreement  provides that,
in any event, upon the making of the final distribution due on this Certificate,
this Certificate shall be deemed cancelled for all purposes under the Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as EquiCredit Funding Asset Backed Certificates, Series 1997-B, Class
A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-8
and  Class R  (herein  called  the  "Certificates")  and,  as set  forth  in the
Agreement,  representing  interests in (i) such  Mortgage  Loans as from time to
time are subject to the  Agreement,  together with the Mortgage  Files  relating
thereto and all proceeds thereof (other than the  Representative's  Yield), (ii)
such assets as from time to time are identified as REO Property or are deposited
in the  Collection  Account,  Principal  and  Interest  Account  (including  all
earnings thereon and proceeds  thereof),  Spread Account,  or Insurance Account,
including  amounts on deposit in the  Accounts  or the  Principal  and  Interest
Account and invested in Permitted Instruments,  (iii) the Trustee's rights under
all  insurance  policies  with  respect to the  Mortgage  Loans  required  to be
maintained  pursuant  to the  Agreement  and any  Insurance  Proceeds,  (iv) the
Certificate  Insurance  Policy,  (v)  Liquidation  Proceeds  and  (vi)  Released
Mortgaged Property Proceeds (all of the foregoing being hereinafter collectively
called the "Trust Fund").  The Class R Certificates  are subordinate in right of
payment to the Class A Certificates, to the extent set forth in the Agreement.

         The  Certificates do not represent an obligation of, or an interest in,
the  Servicer,  the  Representative,  the  Depositors 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,  and  amounts  withdrawable  from  the  Collection  Account,  all as more
specifically set forth herein and in the Agreement.

         Ambac Assurance  Corporation  has issued a certificate  guaranty surety
bond with  respect to the Class A  Certificates,  a copy of which is attached as
Exhibit I to the Agreement.

         As  provided  in the  Agreement,  deposits  and  withdrawals  from  the
Collection  Account and the  Insurance  Account may be made by the Trustee  from
time to time for purposes other than distributions to  Certificateholders,  such
purposes  including  reimbursement of certain expenses  incurred by the Servicer
and investment in Permitted Instruments.

         Subject to certain  restrictions,  the Agreement  permits the amendment
thereof  with  respect  to certain  modifications  (a) by the  Servicer  and the
Trustee  without  the  consent  of  the  Cer  tificateholders,  and  (b)  by the
Depositors,  the  Representative,  the  Servicer,  the Trustee,  the Majority in
Voting  Interest (as defined in the  Agreement) and the holders of a majority of
the Percentage  Interest in the Class R Certificates.  The Agreement permits the
Majority in Voting Interest 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
distri  bution on a  Certificate.  Any such consent or waiver by the Majority in
Voting  Interest  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,  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 or Chicago,
Illinois 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 as registered Class A-1, Class A-2,
Class A-3,  Class A-4,  Class A-5,  Class A-6,  Class A-7,  Class A-8 or Class R
Certificates.  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  Representative,  the Depositors 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 the distribution to  Certificateholders  of the
final  payment or  collection  with respect to the last  Mortgage  Loan,  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, (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 the Pool Principal Balance of the Mortgage
Loans and REO  Properties  at the time of  purchase  being less than ten percent
(10%) of the Original Pool Principal Balance, (iii) by the mutual consent of the
Servicer, the Certificate Insurer and all Certificateholders in writing, or (iv)
upon the failure of the Trust to qualify as a REMIC,  pursuant to Section  11.05
of the Agreement.  By its acceptance of this Certificate,  the Certificateholder
hereby  appoints  the  Servicer  as its  attorney-in-fact  to  adopt  a plan  of
liquidation of the Trust Fund in accordance with Section 11.02 of the Agreement.

         Unless the  certificate of  authentication  hereon has been executed by
the Trustee by manual  signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

                                      B-1-4

<PAGE>



                                  EXHIBIT B-2

                         [FORM OF CLASS R CERTIFICATE]


THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (The "1933 ACT"),  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 IN A TRANSACTION  WHICH DOES NOT
REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH THE PROVISIONS
OF SECTION 4.02 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 (THE "CODE").

ANY RESALE,  TRANSFER OR OTHER  DISPOSITION  OF THIS CLASS R CERTIFICATE  MAY BE
MADE ONLY IF THE PROPOSED  TRANSFEREE  PROVIDES (1) AN OPINION OF COUNSEL TO THE
TRUSTEE  AND (2) AN  AFFIDAVIT  TO THE  DEPOSITOR  AND  THE  TRUSTEE  THAT  SUCH
TRANSFEREE  IS A PERMITTED  TRANSFEREE  (AS DEFINED IN THE POOLING AND SERVICING
AGREEMENT)  OR AN  AGENT OF A  PERMITTED  TRANSFEREE  AND IS NOT AN AGENT  FOR A
PERSON  WHO IS NOT A  PERMITTED  TRANSFEREE  AND (3) THE  TRANSFEROR  PROVIDES A
CERTIFICATE  TO THE  REPRESENTATIVE  AND THE  TRUSTEE  TO THE  EFFECT  THAT SUCH
TRANSFEROR  HAS NO  ACTUAL  KNOWLEDGE  THAT  THE  PROPOSED  TRANSFEREE  IS NOT 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 (NOT INCLUDING AGENTS
OF A PERSON WHO IS NOT 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 MAY BE MADE TO AN EMPLOYEE BENEFIT PLAN OR OTHER
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA") OR SECTION 4975 OF
THE CODE (OR  COMPARABLE  PROVISIONS  OF ANY  SUBSEQUENT  ENACTMENTS),  OR TO AN
INVESTMENT  MANAGER,  A NAMED  FIDUCIARY  OR A TRUSTEE OF ANY SUCH PLAN,  OR ANY
OTHER  PERSON  WHO IS USING  "PLAN  ASSETS"  OF ANY  SUCH  PLAN TO  EFFECT  SUCH
ACQUISITION,  UNLESS THE TRANSFEREE PROVIDES AN OPINION OF COUNSEL  SATISFACTORY
TO THE SERVICER AND THE TRUSTEE THAT THE PURCHASE OF THIS  CERTIFICATE  BY OR ON
BEHALF OF SUCH PLAN IS PERMISSIBLE  UNDER APPLICABLE LAW, WILL NOT CONSTITUTE OR
RESULT IN ANY NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER SECTION 406 OF ERISA OR
SECTION 4975 OF THE CODE AND WILL NOT SUBJECT THE  SERVICER,  THE  DEPOSITORS OR
THE TRUSTEE TO ANY
OBLIGATION OR LIABILITY  (INCLUDING  OBLIGATIONS OR  LIABILITIES  UNDER ERISA OR
SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN THE AGREEMENT.

THE POOLING AND SERVICING AGREEMENT DEFINES A PERMITTED TRANSFEREE AS ANY PERSON
OTHER THAN (I) THE UNITED STATES, ANY STATE OR POLITICAL SUBDIVISION THEREOF, OR
ANY  AGENCY  OF  INSTRUMENTALITY  OF  ANY  OF  THE  FOREGOING,  (II)  A  FOREIGN
GOVERNMENT,  INTERNATIONAL  ORGANIZATION  OR ANY  AGENCY OR  INSTRUMENTALITY  OF
EITHER  OF  THE  FOREGOING,  (III)  AN  ORGANIZATION  (EXCEPT  CERTAIN  FARMERS'
COOPERATIVES  DESCRIBED IN CODE SECTION 521) WHICH IS EXEMPT FROM TAX IMPOSED BY
CHAPTER 1 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 CODE
SECTION 860E(C)(1)) WITH RESPECT TO ANY CLASS R CERTIFICATE, (IV) RURAL ELECTRIC
AND TELEPHONE  COOPERATIVES  DESCRIBED IN CODE SECTION 1381(A)(2)(C) AND (V) ANY
OTHER PERSON SO DESIGNATED BY THE SERVICER BASED UPON AN OPINION OF COUNSEL THAT
THE TRANSFER OF A PERCENTAGE  INTEREST IN A CLASS R  CERTIFICATE  TO SUCH PERSON
MAY  CAUSE  THE  TRUST  FUND TO  FAIL TO  QUALIFY  AS A  "REAL  ESTATE  MORTGAGE
INVESTMENT  CONDUIT" AT ANY TIME THAT THE CLASS A CERTIFICATES  ARE OUTSTANDING.
THE TERMS "UNITED STATES," "STATE" AND "INTERNATIONAL  ORGANIZATION"  SHALL HAVE
THE  MEANINGS  SET  FORTH  IN CODE  SECTION  7701  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 THE FEDERAL HOME LOAN
MORTGAGE  CORPORATION,  A MAJORITY OF ITS BOARD OF  DIRECTORS IS NOT SELECTED BY
SUCH GOVERNMENTAL UNIT.



                                      B-2-1

<PAGE>



                  EQUICREDIT FUNDING ASSET BACKED CERTIFICATES


     Series 1997-B
     CLASS R

     No. R-_

     Date of Pooling and               Percentage Interest of
     Servicing Agreement               this Certificate:
     and Cut-off Date:                 ____%
     September 1, 1997

     Servicer:                         Initial Pool
     EquiCredit Corporation            Principal Balance:
     of America                        $________________.

     First Payment Date:               Latest Maturity Date:
     October 15, 1997                  ______________

     Closing Date:                     Trustee:
     September 29, 1997                U.S. Bank National Association



         This certifies that  _________________________  is the registered owner
of a  Class  R  percentage  interest  (the  "Percentage  Interest")  in  certain
residential  first and second  mortgage  loans  (the  "Mortgage  Loans")  master
serviced  by  EquiCredit   Corporation  of  America   (hereinafter   called  the
"Servicer",  in its capacity as Servicer, and "Representative",  in its capacity
as Representative,  which terms include any successor entity under the Agreement
referred  to below).  The  Mortgage  Loans were  originated  or  acquired by the
Representative and certain of its wholly-owned  subsidiaries as set forth in the
Agreement  referred  to below (the  Representative  and such  subsidiaries,  the
"Depositors").  The Mortgage Loans will be serviced by the Servicer  pursuant to
the terms and conditions of that certain  Pooling and Servicing  Agreement dated
as of September 1, 1997 (the "Agreement") by and among the  Representative,  the
Servicer,  the  Depositors and U.S. Bank National  Association,  as trustee (the
"Trustee"),  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 in the Mortgage
Pool have aggregate  outstanding principal balances, at the close of business on
the Cut-Off Date herein referred to, after  application of payments  received by
the Servicer on or before such date, of $________________________.
         On each Payment Date, commencing on October 15, 1997, the Trustee shall
distribute  to the Person in whose name this  Certificate  is  registered on the
calendar  day  immediately  preceding  each  Payment  Date  (or,  if  Definitive
Certificates are issued,  the last calendar day of the month preceding the month
in which such Remittance  Date occurs) (the "Record  Date"),  an amount equal to
the product of the Percentage  Interest  evidenced by this  Certificate  and any
amount  required to be distributed to the Holders of the Class R Certificates on
such Remittance Date pursuant to Section 6.05 and 6.09 of the Agreement.


                                      B-2-2

<PAGE>



         IN WITNESS WHEREOF,  the Trustee on behalf of the Trust has caused this
Certificate to be duly executed under its official seal.


                                   EquiCredit Funding Trust 1997-B
                                   By: U.S. Bank National Association,
                                                     as Trustee



                                   By:_______________________
                                      Authorized Officer

                                      Name:
                                      Title:

Dated:





                          CERTIFICATE OF AUTHENTICATION


This is a Class R  Certificate  referred to in the  within-mentioned  Agreement,
which Certificate is issued to ______________________________________________ in
the initial denomination of _____________ Percentage Interest.


                                   U.S. BANK NATIONAL ASSOCIATION,
                                   as Trustee



                                   By:_______________________
                                   Authorized Signatory



                                      B-2-3

<PAGE>




                          [Form of Reverse Certificate]


         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 or the making of any notation  thereon,  at a bank
or other entity having appropriate facilities therefor, if such Person shall own
of record  Class A  Certificates  of the same  Class  which  have  denominations
aggregating at least $1,000,000 appearing in the Certificate Register and in all
cases to the Class R  Certificates,  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.

         Upon  receiving  the final  distribution  hereon,  the Holder hereof is
required to send this Certificate to the Trustee.  The Agreement  provides that,
in any event, upon the making of the final distribution due on this Certificate,
this Certificate shall be deemed cancelled for all purposes under the Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as EquiCredit Funding Asset Backed Certificates, Series 1997-B, Class
A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-8
and  Class R  (herein  called  the  "Certificates")  and,  as set  forth  in the
Agreement,  representing  interests in (i) such  Mortgage  Loans as from time to
time are subject to the  Agreement,  together with the Mortgage  Files  relating
thereto and all proceeds thereof (other than the  Representative's  Yield), (ii)
such assets as from time to time are identified as REO Property or are deposited
in the  Collection  Account,  Principal  and  Interest  Account  (including  all
earnings thereon and proceeds  thereof),  Spread Account,  or Insurance Account,
including  amounts on deposit in the  Accounts  or the  Principal  and  Interest
Account and invested in Permitted Instruments,  (iii) the Trustee's rights under
all  insurance  policies  with  respect to the  Mortgage  Loans  required  to be
maintained  pursuant  to the  Agreement  and any  Insurance  Proceeds,  (iv) the
Certificate  Insurance  Policy,  (v)  Liquidation  Proceeds  and  (vi)  Released
Mortgaged Property Proceeds (all of the foregoing being hereinafter collectively
called the "Trust Fund").  The Class R Certificates  are subordinate in right of
payment to the Class A Certificates, to the extent set forth in the Agreement.

         The  Certificates do not represent an obligation of, or an interest in,
the  Servicer,  the  Representative,  the  Depositors 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,  and  amounts  withdrawable  from  the  Collection  Account,  all as more
specifically set forth herein and in the Agreement.

         Ambac Assurance  Corporation  has issued a certificate  guaranty surety
bond with  respect to the Class A  Certificates,  a copy of which is attached as
Exhibit I to the Agreement.

         As  provided  in the  Agreement,  deposits  and  withdrawals  from  the
Collection  Account and the  Insurance  Account may be made by the Trustee  from
time to time for purposes other than distributions to  Certificateholders,  such
purposes  including  reimbursement of certain expenses  incurred by the Servicer
and investment in Permitted Instruments.

         Subject to certain  restrictions,  the Agreement  permits the amendment
thereof  with  respect  to certain  modifications  (a) by the  Servicer  and the
Trustee  without  the  consent  of  the  Cer  tificateholders,  and  (b)  by the
Depositors,  the  Representative,  the  Servicer,  the Trustee,  the Majority in
Voting Interest and the holders of a majority of the Percentage  Interest in the
Class R Certificates.  The Agreement  permits the Majority in Voting Interest 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 in Voting  Interest  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,  execution and delivery as appropriate
of  the  Assignment  and  Resale  Certification  (Exhibit  L-1  or  L-2  to  the
Agreement),  Transfer  Affidavit and Transferee  Letter (Exhibits M-1 and M-2 to
the Agreement) and the Transfer Certificate  described in Section 4.02(c)(ii) 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 or  Chicago,  Illinois  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 as registered Class A
Certificates.  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  Representative,  the Depositors 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 the distribution to  Certificateholders  of the
final  payment or  collection  with respect to the last  Mortgage  Loan,  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, (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 the Pool Principal Balance of the Mortgage
Loans and REO  Properties  at the time of  purchase  being less than ten percent
(10%) of the Original Pool Principal Balance, (iii) by the mutual consent of the
Servicer,  the Certificate Insurer and all Certificateholders in writing or (iv)
upon the failure of the Trust to qualify as a REMIC,  pursuant to Section  11.05
of the Agreement.  By its acceptance of this Certificate,  the Certificateholder
hereby  appoints  the  Servicer  as its  attorney-in-fact  to  adopt  a plan  of
liquidation of the Trust Fund in accordance with Section 11.02 of the Agreement.

         Unless the  certificate of  authentication  hereon has been executed by
the Trustee by manual  signature,  this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.


                                      B-2-4

<PAGE>



                                    EXHIBIT C

                          DTC LETTER OF REPRESENTATIONS


                                       C-1

<PAGE>



                                    EXHIBIT D

                             MORTGAGE LOAN SCHEDULE



                                       D-1

<PAGE>



                                    EXHIBIT E

                      FORM OF TRUSTEE INITIAL CERTIFICATION



                                                              September 29, 1997

[Representative]

[Insurer]

[Servicer]

[Depositors]

                    Re:    Pooling and Servicing Agreement (the "Pooling
                           and Servicing Agreement"), EquiCredit Funding
                           Asset Backed Certificates, Series 1997-B,
                           Class A-1, Class A-2, Class A-3, Class A-4,
                           Class A-5, Class A-6, Class A-7, Class A-8
                           and Class R, dated as of September 1, 1997
                           among EquiCredit Corporation of America, as
                           Servicer, the Depositors listed therein and
                           U.S. Bank National Association, as Trustee



Ladies and Gentlemen:

         In accordance with Section 2.06 of the Agreement,  the undersigned,  as
Trustee,  hereby certifies that,  except as noted on the Master Exception Report
dated [ ], 1997 and made a part  hereof,  it or the  Custodian on its behalf has
received,  with  respect to each  Mortgage  Loan,  the  documents  specified  in
Sections 2.04(a),  (b), (c), (g) and (h) of the Pooling and Servicing Agreement,
as applicable, a Mortgage, or a certified copy thereof,  Assignment of Mortgage,
or a certified  copy thereof,  and a Mortgage Note with respect to each Mortgage
Loan listed in the Mortgage Loan Schedule and the  documents  contained  therein
appear to bear original  signatures or copies of originals if the originals have
not yet been delivered.

         Neither  the  Trustee  nor the  Custodian  on its  behalf  has made any
independent  examination  of any such documents  beyond the review  specifically
required in the above-referenced  Pooling and Servicing  Agreement.  The Trustee
makes  no  representations  as to:  (i)  the  validity,  legality,  sufficiency,
enforceability or genuineness of any such documents or any of the Mortgage Loans
identified on the Mortgage Loan Schedule, or (ii) collectability,  insurability,
effectiveness or suitability of any such Mortgage Loan.

                                       E-1

<PAGE>



         Capitalized  words and phrases  used herein  shall have the  respective
meanings  assigned  to  them  in  the  above-captioned   Pooling  and  Servicing
Agreement.


                                   U.S. BANK NATIONAL ASSOCIATION



                                   By:_______________________
                                      Name:
                                      Title:



                                       E-2

<PAGE>



                                   EXHIBIT F-1

                      FORM OF TRUSTEE INTERIM CERTIFICATION



                                                                          , 19__

[Representative]

[Insurer]

[Depositors]

[Servicer]



                    Re:    Pooling and Servicing Agreement (the "Pooling
                           and Servicing Agreement"), EquiCredit Funding
                           Asset Backed Certificates, Series 1997-B,
                           Class A-1, Class A-2, Class A-3, Class A-4,
                           Class A-5, Class A-6, Class A-7, Class A-8
                           and Class R, dated as of September 1, 1997,
                           among EquiCredit Corporation of America, as
                           Servicer, the Depositors listed therein and
                           U.S. Bank National Association, as Trustee



Ladies and Gentlemen:

         In   accordance   with  the   provisions   of   Section   2.06  of  the
above-referenced Pooling and Servicing Agreement,  the undersigned,  as Trustee,
hereby  certifies  that as to each  Mortgage  Loan listed in the  Mortgage  Loan
Schedule  (other than any Mortgage Loan paid in full or any Mortgage Loan listed
on the  attachment  hereto),  it or the Custodian on its behalf has reviewed the
documents  delivered to it or the  Custodian  on its behalf  pursuant to Section
2.04 of the Pooling and Servicing Agreement and has determined that (i) all such
documents  are in its  possession  or in the  possession of the Custodian on its
behalf (other than those listed in Section  2.04(f)),  (ii) such  documents have
been reviewed by it or the Custodian on its behalf and have not been  mutilated,
damaged,  torn or otherwise physically altered and relate to such Mortgage Loan,
(iii) based on its  examination,  or the  examination  of the  Custodian  on its
behalf, and only as to the foregoing documents, the information set forth in the
Mortgage Loan Schedule  (other than items (i), (iv) and (x) of the definition of
Mortgage Loan Schedule)  respecting such Mortgage Loan  accurately  reflects the
information  set forth in the Mortgage File and (iv) each Mortgage Note has been
endorsed  as provided in Section  2.04 of the Pooling and  Servicing  Agreement.
Neither  the Trustee nor the  Custodian  on its behalf has made any  independent
examination of such  documents  beyond the review  specifically  required in the
above-referenced   Pooling  and  Servicing  Agreement.   The  Trustee  makes  no
representations as to: (i) the validity, legality, enforceability or genuineness
of any such documents  contained in each or any of the Mortgage Loans identified
on the  Mortgage  Loan  Schedule,  or  (ii)  the  collectability,  insurability,
effectiveness or suitability of any such Mortgage Loan.

         Capitalized  words and phrases  used herein  shall have the  respective
meanings  assigned  to  them  in  the  above-captioned   Pooling  and  servicing
Agreement.

                                                   ----------------------------,
                                                     as Trustee


                                                  By:___________________________
                                                     Name:
                                                     Title:


                                      F-1-1

<PAGE>



                                   EXHIBIT F-2

                       FORM OF TRUSTEE FINAL CERTIFICATION



                                                                          , 19__

[Representative]

[Insurer]

[Servicer]

[Depositors]

                    Re:    Pooling and Servicing Agreement (the "Pooling
                           and Servicing Agreement"), EquiCredit Funding
                           Asset Backed Certificates, Series 1997-B,
                           Class A-1, Class A-2, Class A-3, Class A-4,
                           Class A-5, Class A-6, Class A-7, Class A-8
                           and Class R, dated as of September 1, 1997
                           among EquiCredit Corporation of America, as
                           Servicer, the Depositors listed therein and
                           U.S. Bank National Association, as Trustee



Ladies and Gentlemen:

         In  accordance  with  Section 2.06 of the  above-captioned  Pooling and
Servicing Agreement, the undersigned,  as Trustee, hereby certifies that, except
as noted on the  attachment  hereto,  as to each  Mortgage  Loan  listed  in the
Mortgage Loan  Schedule  (other than any Mortgage Loan paid in full or listed on
the  attachment  hereto) it or to the  Custodian  on its behalf has reviewed the
documents  delivered to it or to the Custodian on its behalf pursuant to Section
2.04 of the Pooling and Servicing Agreement and has determined that (i) all such
documents  are in its  possession  or in the  possession of the Custodian on its
behalf (other than those listed in Section  2.04(f)),  (ii) such  documents have
been  reviewed by it and have not been  mutilated,  damaged,  torn or  otherwise
physically  altered  and  relate  to such  Mortgage  loan,  (iii)  based  on its
examination,  and only as to the foregoing documents,  the information set forth
in the  Mortgage  Loan  Schedule  (other  than  items  (i),  (iv) and (x) of the
definition of Mortgage Loan Schedule)  respecting  such Mortgage Loan accurately
reflects the information set forth in the Trustee's  Mortgage File and (iv) each
Mortgage  Note has been  endorsed as provided in Section 2.04 of the Pooling and
Servicing  Agreement.  Neither the Trustee nor the  Custodian  on its behalf has
made  any   independent   examination  of  such  documents   beyond  the  review
specifically required in the above-referenced Pooling and
Servicing  Agreement.  The  Trustee  makes  no  representations  as to:  (i) the
validity,  legality,   enforceability  or  genuineness  of  any  such  documents
contained in each or any of the Mortgage  Loans  identified on the Mortgage Loan
Schedule, or (ii) the collectability, insurability, effectiveness or suitability
of any such Mortgage Loan.

         Capitalized  words and phrases  used herein  shall have the  respective
meanings  assigned  to  them  in  the  above-captioned   Pooling  and  Servicing
Agreement.

                                                     --------------------------,
                                                     as Trustee



                                                    By:_________________________
                                                       Name:
                                                       Title:


                                      F-2-1

<PAGE>



                                    EXHIBIT G

                            LIST OF BANKRUPTCY LOANS



                                       G-1

<PAGE>



                                    EXHIBIT H
                           FORM OF DELINQUENCY REPORT

<TABLE>
<CAPTION>
                                                                   Mortgage Pool
<S>                                                        <C>             <C>                       <C>

                                                                                                          % of
                                                           Number of             Principal              Aggregate
                                                           Accounts               Balance               Principal
  Potentially Delinquent                                                   $                                          %
  30 Days Delinquent
  60 Days Delinquent
  90 or More Days
    Delinquent
  In Foreclosure
  In Bankruptcy
     30 Days Delinquent
     60 Days Delinquent
     90 or More Days
     Delinquent
  In REO
</TABLE>


<TABLE>
<CAPTION>
                                                                Fixed Rate Group
<S>                                                        <C>             <C>                       <C>
                                                                                                          % of
                                                           Number of             Principal              Aggregate
                                                           Accounts               Balance               Principal
  Potentially Delinquent                                                   $                                          %
  30 Days Delinquent
  60 Days Delinquent
  90 or More Days
    Delinquent
  In Foreclosure
  In Bankruptcy
     30 Days Delinquent
     60 Days Delinquent
     90 or More Days
     Delinquent
  In REO
</TABLE>


<TABLE>
<CAPTION>
                                                           Adjustable Rate Group
<S>                                                        <C>             <C>                       <C>
                                                                                                          % of
                                                           Number of             Principal              Aggregate
                                                           Accounts               Balance               Principal
  Potentially Delinquent                                                   $                                          %
  30 Days Delinquent
  60 Days Delinquent
  90 or More Days
    Delinquent
  In Foreclosure
  In Bankruptcy
     30 Days Delinquent
     60 Days Delinquent
     90 or More Days
     Delinquent
  In REO
</TABLE>

                                       H-1

<PAGE>



                                    EXHIBIT I

                          CERTIFICATE INSURANCE POLICY



                                       I-1

<PAGE>



                                    EXHIBIT J




                                   [RESERVED]


                                       J-1

<PAGE>



                                    EXHIBIT K

                               LIST OF ORIGINATORS




                        EquiCredit Corporation of America

                       EquiCredit Corporation/Ala. & Miss.

                        California/EquiCredit Corporation

                          EquiCredit Corporation of In.

                          EquiCredit Corporation of Pa.

                          EquiCredit Corporation of SC




                                       K-1

<PAGE>



                                   EXHIBIT L-1

                       ASSIGNMENT AND RESALE CERTIFICATION


         THIS  ASSIGNMENT  dated  as of the  day of  __________,  19___,  by and
between         _______________________________         ("Assignor")         and
_______________________________ ("Assignee"), provides:

         That for and in  consideration  of the sum of TEN DOLLARS  ($10.00) and
other valuable  consideration,  the receipt and  sufficiency of which hereby are
acknowledged, the parties hereby agree as follows:

         1. Assignor hereby grants, transfers and assigns to Assignee all of the
right, title and interest of Assignor,  as  Certificateholder,  in, to and under
that certain Pooling and Servicing  Agreement,  EquiCredit  Funding Asset Backed
Certificates,  Series 1997-B,  Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5,  Class A-6,  Class A-7,  Class A-8 and Class R (the  "Pooling and Servicing
Agreement"),  dated as of September 1, 1997 by and among EquiCredit  Corporation
of America,  as  Representative  and Servicer,  the  Depositors  listed  therein
("Depositors") and U.S. Bank National Association,  as trustee ("Trustee"),  and
that certain  Certificate,  Class R, No. __, Series  1997-B (the  "Certificate")
issued thereunder and authenticated by the Trustee.

         2.  For the purpose of inducing Assignee to purchase the
Certificate from Assignor, Assignor warrants and represents that:

                  a.  Assignor is the lawful owner of the Certificate
with the full right to transfer the Certificate free from any and
all claims and encumbrances whatsoever;

                  b.  The Assignor has not received notice, and has no
actual current knowledge of any offsets, counterclaims or other
defenses available to the Servicer with respect to the Pooling
and Servicing Agreement or the Certificate; and

                  c.  The Assignor has no actual current knowledge of and
has not received notice of any amendments to the Pooling and
Servicing Agreement or the Certificate.

         3.  In  connection  with  the  transfer  of  the  Certificate,  and  in
accordance  with Section 4.02 of the Pooling and Servicing  Agreement,  Assignor
hereby  warrants and  represents  to each of the  Assignee,  the  Servicer,  the
Representative, the Depositors and the Trustee that:

                  a. Neither the  Assignor  nor anyone  acting on its behalf has
offered,  transferred,  pledged,  sold or otherwise disposed of the Certificate,
any interest in the  Certificate or any other similar  security to, or solicited
any  offer to buy or  accept a  transfer,  pledge  or other  disposition  of the
Certificate, any interest in the Certificate or any other similar security with,
any person in any manner,  or made any general  solicitation by means of general
advertising  or in any  other  manner,  or taken any other  action  which  would
constitute a distribution of the  Certificate  under the Securities Act of 1933,
as amended  (the "1933  Act"),  or which  would  render the  disposition  of the
Certificate  a  violation  of Section 5 of the 1933 Act or require  registration
pursuant thereto.

                  b.  The Assignor understands that the Assignee may
resell the Certificate in reliance on Rule 144A under the 1933
Act.

         4. The Assignee warrants and represents to, and covenants with, each of
the Servicer, the Representative,  the Depositors,  the Trustee and the Assignor
pursuant to Section 4.02 of the Pooling and Servicing Agreement that:

                  a. The Assignee agrees to be bound, as  Certificateholder,  by
all of  the  terms,  covenants  and  conditions  of the  Pooling  and  Servicing
Agreement,  the Certificate and the Custodial Agreement,  and from and after the
date hereof,  the  Assignee  assumes for the benefit of each of the Servicer the
Representative,  the  Depositors,  the  Trustee  and  the  Assignor  all  of the
Assignor's obligations as Certificateholder thereunder;

                  b.  The Assignee understands that the Certificate has
not been registered under the 1933 Act or the securities laws of
any state;

                  c.  The Assignee is not acquiring the Certificate with
a view to or for sale in connection with any distribution thereof
within the meaning of the 1933 Act;

                  d. The Assignee considers itself a substantial,  sophisticated
institutional  investor  having such  knowledge and  experience in financial and
business  matters  that it is  capable  of  evaluating  the  merits and risks of
investment in the Certificate; and

                  e. The  Assignee  has  been  furnished  with  all  information
regarding the Certificate  that it has requested from the Assignor,  the Trustee
or the Servicer.

         5.  The Assignee warrants and represents to, and covenants
with, the Assignor, the Representative, the Depositors and the
Servicer that:

                  a.  The Assignee agrees to be bound, as Certificate
holder, by the restrictions on transfer contained in the Pooling
and Servicing Agreement;

                  b. The Assignee is not an employee  benefit plan or other plan
subject to the  Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA"), or Section 4975 of the Internal Revenue Code of 1986, as amended (the
"Code"), nor a Person acting, directly or indirectly, on behalf of or purchasing
any  Certificate  with  "plan  assets" of any such plan,  and  understands  that
registration  of transfer of any  Certificate to any such plan, or to any Person
acting on behalf of or purchasing any Certificate with "plan assets" of any such
plan,  will not be made  unless  such  plan or Person  delivers  an  opinion  of
counsel,  addressed and satisfactory to the Trustee,  the Representative and the
Servicer,  to the effect that the purchase and holding of a  Certificate  by, on
behalf of or with "plan assets" of any such plan is permissible under applicable
law,  would not constitute or result in any  non-exempt  prohibited  transaction
under  Section 406 of ERISA or Section  4975 of the Code,  and would not subject
the  Representative,  the Servicer or the Trustee to any obligation or liability
(including  liabilities  under Section 406 of ERISA or Section 4975 of the Code)
in addition to those  undertaken in the Pooling and  Servicing  Agreement or any
other liability.

         6. This Assignment and Resale  Certification  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.

         IN WITNESS WHEREOF,  the parties have caused this Assignment and Resale
Certification  to be executed by their duly  authorized  officers as of the date
first above written.


- -----------------------                              -------------------------
           Assignor                                               Assignee


By:______________________                            By:_____________________
Name:____________________                            Name:___________________
Title:___________________                            Title:__________________
Taxpayer                                             Taxpayer
Identification No._______                            Identification No.______

                                      L-1-1

<PAGE>



                                   EXHIBIT L-2

                       ASSIGNMENT AND RESALE CERTIFICATION
                            (FOR RULE 144A TRANSFERS)


         THIS ASSIGNMENT dated as of the day of __________, 19__, by and between
_____________________________ ("Assignor") and _________________________________
("Assignee"), provides:

         That for and in  consideration  of the sum of TEN DOLLARS  ($10.00) and
other valuable  consideration,  the receipt and  sufficiency of which hereby are
acknowledged, the parties hereby agree as follows:

         1. Assignor hereby grants, transfers and assigns to Assignee all of the
right, title and interest of Assignor,  as  Certificateholder,  in, to and under
that certain Pooling and Servicing  Agreement,  EquiCredit  Funding Asset Backed
Certificates,  Series 1997-B,  Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5,  Class A-6,  Class A-7,  Class A-8 and Class R (the  "Pooling and Servicing
Agreement"),  dated as of September 1, 1997 by and among EquiCredit  Corporation
of America,  as  Representative  and Servicer,  the  Depositors  listed  therein
("Depositors") and U.S. Bank National  Association,  as trustee  ("Trustee") and
that certain  Certificate,  Class R, No. __, Series  1997-B (the  "Certificate")
issued thereunder and authenticated by the Trustee.

         2.  For the purpose of inducing Assignee to purchase the
Certificate from Assignor, Assignor warrants and represents that:

                  a.  Assignor is the lawful owner of the Certificate
with the full right to transfer the Certificate free from any and
all claims and encumbrances whatsoever;

                  b.  The Assignor has not received notice, and has no
actual current knowledge of any offsets, counterclaims or other
defenses available to the Servicer with respect to the Pooling
and Servicing Agreement or the Certificate; and

                  c.  The Assignor has no actual current knowledge of and
has not received notice of any amendments to the Pooling and
Servicing Agreement or the Certificate.

         3.  In  connection  with  the  transfer  of  the  Certificate,  and  in
accordance  with Section 4.02 of the Pooling and Servicing  Agreement,  Assignor
hereby  warrants and  represents  to each of the  Assignee,  the  Servicer,  the
Representative, the Depositors and the Trustee that:

                  a. Neither the  Assignor  nor anyone  acting on its behalf has
offered,  transferred,  pledged,  sold or otherwise disposed of the Certificate,
any interest in the  Certificate or any other similar  security to, or solicited
any  offer to buy or  accept a  transfer,  pledge  or other  disposition  of the
Certificate, any interest in the Certificate or any other similar security with,
any person in any manner,  or made any general  solicitation by means of general
advertising  or in any  other  manner,  or taken any other  action  which  would
constitute a distribution of the  Certificate  under the Securities Act of 1933,
as amended  (the "1933  Act"),  or which  would  render the  disposition  of the
Certificate  a  violation  of Section 5 of the 1933 Act or require  registration
pursuant thereto.

                  b.  The Assignor understands that the Assignee may
resell the Certificate in reliance on Rule 144A under the 1933
Act.

         4. The Assignee warrants and represents to, and covenants with, each of
the Servicer, the Representative,  the Depositors,  the Trustee and the Assignor
pursuant to Section 4.02 of the Pooling and Servicing Agreement that:

                  a. The Assignee agrees to be bound, as  Certificateholder,  by
all of  the  terms,  covenants  and  conditions  of the  Pooling  and  Servicing
Agreement,  the Certificate and the Custodial Agreement,  and from and after the
date hereof,  the Assignee assumes for the benefit of each of the Servicer,  the
Representative,  the  Depositors,  the  Trustee  and  the  Assignor  all  of the
Assignor's obligations as Certificateholder thereunder;

                  b.  The Assignee understands that the Certificate has
not been registered under the 1933 Act or the securities laws of
any state;

                  c.  The Assignee is not acquiring the Certificate with
a view to or for sale in connection with any distribution thereof
within the meaning of the 1933 Act;

                  d. The Assignee considers itself a substantial,  sophisticated
institutional  investor  having such  knowledge and  experience in financial and
business  matters  that it is  capable  of  evaluating  the  merits and risks of
investment in the Certificate;

                  e.  The Assignee has been furnished with all
information regarding the Certificate that it has requested from
the Assignor, the Trustee or the Servicer; and

                  f.  The Assignee is a "qualified institutional buyer"
as that term is defined in Rule 144A under the 1933 Act and has completed either
of the forms of certification to that effect attached hereto as Annex 2 or Annex
3. The  Assignee  is aware that the sale to it is being made in reliance on Rule
144A. The Assignee is acquiring the  Certificate  for its own account or for the
account of a qualified  institutional  buyer,  understands that such Certificate
may be resold,  pledged or transferred only (i) to a person reasonably  believed
to be a qualified  institutional buyer that purchases for its own account or for
the account of a qualified  institutional buyer to whom notice is given that the
resale,  pledge or  transfer  is being made in  reliance  on Rule 144A,  or (ii)
pursuant to another exemption from registration under the 1933 Act.

         5.  The Assignee warrants and represents to, and covenants
with, the Assignor, the Representative, the Depositors and the
Servicer that:

                  a.  The Assignee agrees to be bound, as Certificate
holder, by the restrictions on transfer contained in the Pooling
and Servicing Agreement;

                  b. The Assignee is not an employee  benefit plan or other plan
subject to the  Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA"), or Section 4975 of the Internal Revenue Code of 1986, as amended (the
"Code"), nor a Person acting, directly or indirectly, on behalf of or purchasing
any  Certificate  with  "plan  assets" of any such plan,  and  understands  that
registration  of transfer of any  Certificate to any such plan, or to any Person
acting on behalf of or purchasing any Certificate with "plan assets" of any such
plan,  will not be made  unless  such  plan or Person  delivers  an  opinion  of
counsel,  addressed and satisfactory to the Trustee,  the Representative and the
Servicer,  to the effect that the purchase and holding of a  Certificate  by, on
behalf of or with "plan assets" of any such plan is permissible under applicable
law,  would not constitute or result in any  non-exempt  prohibited  transaction
under  Section 406 of ERISA or Section  4975 of the Code,  and would not subject
the  Representative,  the Servicer or the Trustee to any obligation or liability
(including  liabilities  under Section 406 of ERISA or Section 4975 of the Code)
in addition to those  undertaken in the Pooling and  Servicing  Agreement or any
other liability.

         6. This Assignment and Resale  Certification  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.

                                      L-2-1

<PAGE>



         IN WITNESS WHEREOF,  the parties have caused this Assignment and Resale
Certification  to be executed by their duly  authorized  officers as of the date
first above written.


- -------------------------                               ------------------------
           Assignor                                              Assignee


By:____________________                                 By: ____________________
Name:__________________                                 Name:___________________
Title:_________________                                 Title:__________________
Taxpayer                                                Taxpayer
Identification No._____                                 Identification No.______

                                      L-2-2

<PAGE>



                             ANNEX 1 TO EXHIBIT L-2



SELLER:





SERVICER:





TRUSTEE:





CERTIFICATE REGISTRAR:




                                      L-2-3

<PAGE>



                             ANNEX 2 TO EXHIBIT L-2

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

             [For Buyers Other Than Registered Investment Companies]



The undersigned  hereby certifies as follows to the parties listed in Annex I to
the Rule 144A Investment Representation to which this certification relates with
respect to the Rule 144A Securities described therein:

         1.  As  indicated  below,  the  undersigned  is  the  President,  Chief
Financial  Officer,  Senior Vice  president  or other  executive  officer of the
Buyer.

         2. In connection with purchases by the Buyer, the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act of 1933  ("Rule  144A")  because (i) the Buyer  owned  and/or  invested on a
discretionary  basis  $________________  in securities  (except for the excluded
securities  referred to below) as of the end of the Buyer's  most recent  fiscal
year (such amount being  calculated in  accordance  with Rule 144A) and (ii) the
Buyer satisfies the criteria in the category marked below.

         ____              Corporation. etc.  The Buyer is a corporation
                           (other than a bank, savings and loan association
                           or similar institution), Massachusetts or similar
                           business trust, partnership, or charitable
                           organization described in Section 501(c)(3) of the
                           Internal Revenue Code.

         ____              Bank.  The Buyer (a) is a national bank or banking
                           institution organized under the laws of any State,
                           territory or the District of Columbia, the
                           business of which is substantially confined to
                           banking and is supervised by the State or
                           territorial banking commission or similar official
                           or is a foreign bank or equivalent institution,
                           and (b) has an audited net worth of at least
                           $25,000,000 as demonstrated in its latest annual
                           financial statements, a copy of which is attached
                           hereto.
         ____              Savings and Loan.  The Buyer (a) is a savings and
                           loan association, building and loan association,
                           cooperative bank, homestead association or similar
                           institution, which is supervised and examined by a
                           State or Federal authority having supervision over
                           any such institutions or is a foreign savings and
                           loan association or equivalent institution and (b)
                           has an audited net worth of at least $25,000,000
                           as demonstrated in its latest annual financial
                           statements, a copy of which is attached hereto.

         ____              Broker-dealer.  The Buyer is a dealer registered
                           pursuant to Section 15 of the Securities Exchange
                           Act of 1934.

         ____              Insurance Company.  The Buyer is an insurance
                           company whose primary and predominant business
                           activity is the writing of insurance or the
                           reinsuring of risks underwritten by insurance
                           companies and which is subject to supervision by
                           the insurance commissioner or a similar official
                           or agency of a State, territory or the District of
                           Columbia.

         ____              State or Local Plan.  The Buyer is a plan
                           established and maintained by a State, its
                           political subdivisions, or any agency or
                           instrumentality of the State or its political
                           subdivisions, for the benefit of its employees.

         ____              ERISA Plan.  The Buyer is an employee benefit plan
                           within the meaning of Title I of the Employee
                           Retirement Income Security Act of 1974.

         ____              Investment Advisor.  The Buyer is an investment
                           advisor registered under the Investment Advisers
                           Act of 1940.

         ____              Small Business Investment Company.  Buyer is a
                           small business investment company licensed by the
                           U.S.  Small Business Administration under Section
                           301(c) or (d) of the Small Business Investment Act
                           of 1958.

         ____              Business Development Company.  Buyer is a business
                           development company as defined in Section
                           202(a)(22) of the Investment Advisors Act of 1940.

         3.  The term  "securities" as used herein does not include
(i) securities of issuers that are affiliated with the Buyer,
(ii) securities  that are part of an unsold  allotment to or subscription by the
Buyer, if the Buyer is a dealer,  (iii)  securities  issued or guaranteed by the
U.S. or any instrumentality thereof, (iv) bank deposit notes and certificates of
deposit, (v) loan participations,  (vi) repurchase agreements,  (vii) securities
owned but subject to a repurchase  agreement and (viii) currency,  interest rate
and commodity swaps.

         4. For purposes of determining the aggregate amount of securities owned
and/or invested on a discretionary  basis by the Buyer,  the Buyer used the cost
of such  securities  to the  Buyer  and did not  include  any of the  securities
referred to in the preceding  paragraph.  Further, in determining such aggregate
amount,  the Buyer may have included  securities  owned by  subsidiaries  of the
Buyer,  but only if such  subsidiaries  are  consolidated  with the Buyer in its
financial  statements  prepared in accordance with generally accepted accounting
principles  and if the  investments of such  subsidiaries  are managed under the
Buyer's direction.  However, such securities were not included if the Buyer is a
majority-owned,  consolidated  subsidiary of another enterprise and the Buyer is
not itself a reporting company under the Securities Exchange Act of 1934.

         5. The  Buyer  acknowledges  that it is  familiar  with  Rule  144A and
understands  that the seller to it and other parties related to the Certificates
are relying and will continue to rely on the statements  made herein because one
or more sales to the Buyer may be in reliance on Rule 144A.

                  Will the Buyer be purchasing the Rule 144A Securities only for
                  the Buyer's own account?


                              Yes               No

         6. If the answer to the  foregoing  question is "No",  the Buyer agrees
that,  in connection  with any purchase of securities  sold to the Buyer for the
account of a third party  (including  any separate  account) in reliance on Rule
144A,  the Buyer will only purchase for the account of a third party that at the
time is a "qualified  institutional  buyer"  within the meaning of Rule 144A. In
addition,  the Buyer  agrees that the Buyer will not purchase  securities  for a
third party unless the Buyer has obtained a current  representation  letter from
such third party or taken other appropriate  steps  contemplated by Rule 144A to
conclude that such third party  independently meets the definition of "qualified
institutional buyer" set forth in Rule 144A.

         7.  The Buyer will notify each of the parties to which this
certification is made of any changes in the information and
conclusions herein.  Until such notice is given, the Buyer's
purchase  of Rule  144A  Securities  will  constitute  a  reaffirmation  of this
certification  as of the date of such purchase.  In addition,  if the Buyer is a
bank or  savings  and loan as  provided  above,  the Buyer  agrees  that it will
furnish to such parties updated annual financial  statements promptly after they
become available.


                                            Print Name of Buyer


                                            By:________________________
                                               Name:
                                               Title:

                                            Date:
- --------
    Buyer must own and/or invest on a discretionary  basis at least $100,000,000
in securities unless Buyer is a dealer, and, in that case, Buyer must own and/or
invest on a discretionary basis at least $10,000,000 in securities.

                                      L-2-4

<PAGE>



                             ANNEX 3 TO EXHIBIT L-2

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

              [For Buyers That Are Registered Investment Companies]



         The  undersigned  hereby  certifies as follows to the parties listed in
Annex I to the Rule 144A Investment  Representation to which this  certification
relates with respect the Rule 144A Securities described therein:

         1.  As  indicated  below,  the  undersigned  is  the  President,  Chief
Financial  Officer or Senior Vice  President  of the Buyer or, if the Buyer is a
"qualified  institutional  buyer" as that term is defined in Rule 144A under the
Securities  Act of 1933  ("Rule  144A")  because  Buyer is part of a  Family  of
Investment Companies (as defined below), is such an officer of the Adviser.

         2. In  connection  with  purchases by Buyer,  the Buyer is a "qualified
institutional  buyer" as  defined in SEC Rule 144A  because  (i) the Buyer is an
investment company registered under the Investment Company Act of 1940, and (ii)
as marked below, the Buyer alone, or the Buyer's Family of Investment Companies,
owned at least  $100,000,000 in securities  (other than the excluded  securities
referred to below) as of the end of the Buyer's  most recent  fiscal  year.  For
purposes  of  determining  the  amount of  securities  owned by the Buyer or the
Buyer's Family of Investment Companies, the cost of such securities was used.

         ____              The Buyer owned $                    in securities
                           (other than the excluded securities referred to
                           below) as of the end of the Buyer's most recent
                           fiscal year (such amount being calculated in
                           accordance with Rule 144A).

         ____              The Buyer is part of a Family of Investment
                           Companies which owned in the aggregate $__________
                           in securities (other than the excluded securities
                           referred to below) as of the end of the Buyer's
                           most recent fiscal year (such amount being
                           calculated in accordance with Rule 144A).

         3. The term "Family of  Investment  Companies" as used herein means two
or more registered  investment  companies (or series thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

         4. The term "securities" as used herein does not include (i) securities
of issuers that are affiliated  with the Buyer or are part of the Buyer's Family
of Investment Companies, (ii) securities issued or guaranteed by the U.S. or any
instrumentality  thereof,  (iii) bank deposit notes and certificates of deposit,
(iv) loan participations,  (v) repurchase agreements,  (vi) securities owned but
subject  to a  repurchase  agreement  and  (vii)  currency,  interest  rate  and
commodity swaps.

         5. The  Buyer is  familiar  with  Rule  144A and  understands  that the
parties listed in Annex I to the Rule 144A  Investment  Representation  to which
this  certification  relates  are  relying  and  will  continue  to  rely on the
statements  made  herein  because  one or more  sales  to the  Buyer  will be in
reliance on Rule 144A. In addition, the Buyer will only purchase for the Buyer's
own account.

         6. The  undersigned  will notify the  parties  listed in Annex I to the
Rule 144A Investment  Representation to which this certification  relates of any
changes in the  information  and  conclusions  herein.  Until such  notice,  the
Buyer's purchase of Rule 144A Securities will constitute a reaffirmation of this
certification by the undersigned as of the date of such purchase.


                                            Print Name of Buyer or Adviser


                                            By:_____________________________
                                               Name:
                                               Title:

                                            IF AN ADVISER:


                                            Print Name of Buyer

                                            Date:


                                      L-2-5

<PAGE>



                                   EXHIBIT M-1

                  CLASS R AFFIDAVIT PURSUANT TO SECTION 860E(e)
                      OF THE INTERNAL REVENUE CODE OF 1986



         Re:      EquiCredit Funding Trust 1997-B
                  EquiCredit Funding Asset Backed Certificates
                  Series 1997-B


STATE OF               )
                       )   ss.:
COUNTY OF              )

                  I,  __________________,  under penalties of perjury,  de clare
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  _______________ of  __________________  (the
"Investor"), whose taxpayer identification number is _______________,  on behalf
of which I have the authority to make this affidavit.

                  2. That the Investor is acquiring a Class R Certificate in the
initial principal amount of $0. An election will be made to treat certain assets
of the  Trust as a real  estate  mortgage  investment  conduit  ("REMIC")  under
Section 860D of the Internal Revenue Code of 1986, as amended (the "Code").  The
Class R Certificate will be designated as a "residual interest" in the REMIC.

                  3.       That no purpose of the acquisition of the Class R
Certificate by the Investor is to avoid or impede the assessment
or collection of federal income tax.

                  4. That the Investor is not a "Disqualified  Organization" (as
defined below), and that the Investor is not acquiring a Class R Certificate for
the  account  of, or as agent or nominee  of, or with a view to the  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  sub-division thereof,
any  foreign  government,  any  international  organization,  or any  agency  or
instrumentality  of any of the 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);  (iii) any rural
telephone or electrical service cooperative  described in Section  1381(a)(2)(C)
of the Code or (iv) any other entity  designated as a Disqualified  Organization
by  relevant  legislation  amending  the  REMIC  Provisions  and in effect at or
proposed to be effective as of the time of the determination.

                  5. 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 Class R Certificate to a Disqualified Organization.

                  6.  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 Class R Certificate, and is not holding the Class
R Certificate as nominee for any other person.

                  7.       That the following information of the Investor is
true and correct:
Address: _____________________________________; contact for tax
matters ______________; phone number ___________; form of Orga
nization of Investor _________________; and acquisition date
- ----------------.

                  8. That capitalized terms used herein without definition shall
have the meaning  assigned  such terms in the Pooling  and  Servicing  Agreement
dated as of September 1, 1997 among U.S. Bank National  Association,  Equicredit
Corporation  of America,  EQCC  Receivables  Corporation  and EQCC Asset  Backed
Corporation.

                                      M-1-1

<PAGE>



                  IN WITNESS WHEREOF, the Investor has caused this instrument to
be duly  executed  on its  behalf,  by its  ________________  and its seal to be
hereunto attached, this ____ day of _____________, 19__.


                                                     [Name of Investor]

                                                By: _______________________
                                                    Name:
                                                    Title:


                  Personally appeared before me _______________, known or proved
to me to be the same person who executed the  foregoing  instrument  and to be a
_______________  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 __________, 19__


- ---------------------------------
Notary Public


My commission expires the ____ day of _______________, 19__.

                                      M-1-2

<PAGE>


                                   EXHIBIT M-2

                               TRANSFEREE'S LETTER



                                                                          [DATE]

EQCC Receivables Corporation
EQCC Asset Backed Corporation
[ADDRESS]


U.S. Bank National Association
[ADDRESS]


Ladies and Gentlemen:


                  We propose to purchase a Class R Certificate  issued under the
Pooling and Servicing Agreement, dated as of September 1, 1997 (the "Pooling and
Servicing  Agreement"),  among U.S. Bank National  Association,  as trustee (the
"Trustee"),  Equicredit Corporation of America, EQCC Receivables Corporation and
EQCC Asset Backed  Corporation.  Capitalized  terms used but not defined  herein
shall have the meanings set forth in the Pooling and Servicing Agreement.

                  1. We certify that on the date hereof we have simul  taneously
herewith delivered to you an affidavit certifying,  among other things, that (i)
we are not a  Disqualified  Organi  zation and (ii) we are not  purchasing  such
Class R 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
Class R Certificate  and that the Class R 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
Class R Certificate is to avoid or impede the assessment or
collection of tax.

                  4.       We represent that:

                           (a)      We understand that the Class R Certificate
represents for federal income tax purposes, a "residual interest"
in a real estate mortgage investment conduit;

                           (b)      We understand that as the holder of a Class 
R Certificate we will be required  to take into  account,  in deter  mining  our
taxable income,  our pro rata  percentage  interest of the taxable income of the
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 Class R Certificate is in fact trans ferred to a Disqualified
Organization, a tax may be imposed on the transferor of the Class R Certificate.
We agree  that any  breach  by us of these  representations  shall  render  such
transfer of the Class R  Certificate  by us  absolutely  null and void and shall
cause no rights in the Class R Certificate to vest in the transferee.

                  6. The sale to us and our purchase of the Class R  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
Class R Certificate.

                  7. We expect  that the  purchase  of the Class R  Certificate,
together with the receipt of the price,  if any,  therefore 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 rights 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).

                  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 (i) 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 (ii) of this  subparagraph,
any of the  provisions  of any law,  governmental  rule,  regulation,  judgment,
decree or order 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 (ii)  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 a
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.

                  12. We agree  that in the event  that at some  future  time we
wish  to  transfer  the  Class R  Certificate,  we will  trans  fer the  Class R
Certificate only to a transferee that:

                                            (i)  is not a Disqualified Organi
         zation and is not purchasing such Class R Certificate
         on behalf of a Disqualified Organization, and

                                            (ii)  has delivered to the Cer
         tificate  Registrar a  transferee  letter in the form of Exhibit M-1 to
         the Pooling and  Servicing  Agreement  and an  affidavit in the form of
         Exhibit M-2 to the Pooling and Servicing  Agreement,  and, if requested
         by the Cer  tificate  Registrar,  an  opinion  of  counsel  (in form ac
         ceptable to the Certificate Registrar), that the proposed transfer will
         not  cause  the  Class  R  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 Class R  Certificate;  we are able to
bear the economic risks of an investment in the Class R Certificate.

                  14.  We are  acquiring  the  Class R  Certificate  for our own
account  for the  purpose of  investment  and not within  view to or for sale in
connection  with  any  distribution   thereof,   subject   nevertheless  to  any
requirement  or law that the  disposition  of our property shall at all times be
and remain within our control.

                  15.  We will  comply  with all  applicable  federal  and state
securities  laws in connection  with any subsequent  resale by us of the Class R
Certificate.

                  16. We understand that none of the Depositor, the Underwriter,
the  Servicer or the Trustee is  required  to register  the Class R  Certificate
under the Securities Act of 1933.

                  17. We either (a) are not an  employee  benefit  plan or other
plan subject to the Employee  Retirement Income Security Act of 1974, as amended
("ERISA"), or Section 4975 of the Internal Revenue Code of 1986, as amended (the
"Code"), nor a Person acting, directly or indirectly, on behalf of or purchasing
any  Certificate  with "plan assets" of any such plan,  and we  understand  that
registration  of transfer of any  Certificate to any such plan, or to any Person
acting on behalf of or purchasing any Certificate with "plan assets" of any such
plan,  will not be made  unless  such  plan or Person  delivers  an  opinion  of
counsel,  addressed and satisfactory to the Trustee,  the Representative and the
Servicer,  to the effect that the purchase and holding of a  Certificate  by, on
behalf of or with "plan assets" of any such plan is permissible under applicable
law,  would not constitute or result in any  non-exempt  prohibited  transaction
under  Section 406 of ERISA or Section  4975 of the Code,  and would not subject
the  Representative,  the Servicer or the Trustee to any obligation or liability
(including  liabilities  under Section 406 of ERISA or Section 4975 of the Code)
in addition to those  undertaken in the Pooling and  Servicing  Agreement or any
other  liability,  or (b) have  provided to the Trustee an opinion of counsel as
described in clause (a) of this paragraph 17.

                  18.      We hereby designate the Trustee as our fiduciary
to perform the duties of the Tax Matters Person for the Trust
REMIC.

                                        Very truly yours,

                                        [Name of Transferee]


                                   By: _______________________
                                       Name:
                                       Title:

                                      M-2-1

<PAGE>



                                    EXHIBIT N

                           FORM OF CUSTODIAL AGREEMENT

                                  (See Item 4)




                                       N-1

<PAGE>



                                    EXHIBIT O

                           FORM OF LIQUIDATION REPORT


Customer Name:
Account Number:
Original Principal Balance:

1.       Liquidation Proceeds

                  Principal Prepayment               $________
                  Property Sale Proceeds              ________
                  Insurance Proceeds                  ________
                  Other (Itemize)                     ________

                  Total Proceeds                                        $_______

2.       Servicing Advances                          $________
         Monthly Advances                             ________
         Servicing Fees                               ________

                  Total Advances                                        $_______

3.       Net Liquidation Proceeds                                       $_______
         (Line 1 minus Line 2)

4.       Principal Balance of the Mortgage                              $_______
           Loan on date of liquidation

5.       Loss, if any                                                   $_______
         (Line 4 minus Line 3)


                                       O-1

<PAGE>



                                    EXHIBIT P

                 PRINCIPAL AND INTEREST ACCOUNT LETTER AGREEMENT



                                                                          (date)



To: (the "Account Depository")



         As "Servicer"  under the Pooling and Servicing  Agreement,  dated as of
September 1, 1997 (the  "Agreement")  with respect to  EquiCredit  Funding Asset
Backed Certificates,  Series 1997-B, Class A-1, Class A-2, Class A-3, Class A-4,
Class  A-5,  Class  A-6,  Class A-7,  Class A-8 and Class R  (collectively,  the
"Certificates"), we hereby authorize and request you to establish an account, as
a Principal and Interest Account  pursuant to Section 5.03 of the Agreement,  in
the name of U.S. Bank National  Association and to be titled "EquiCredit Funding
Trust, Series 1997-B Principal and Interest Account". The Principal and Interest
Account shall bear an additional  designation  clearly indicating that the funds
deposited therein are held for the Trustee for the benefit of the holders of the
Certificates.  All  deposits  in the  account  shall be  subject  to  withdrawal
therefrom  by order  signed by the  Servicer.  You may refuse any deposit  which
would result in violation of the  requirement  that the account be fully insured
as described below. This letter is submitted to you in duplicate. Please execute
and return one original to us.


                                   EQUICREDIT CORPORATION OF AMERICA



                                   By:_______________________________
                                      Name:
                                      Title:



                                       P-1

<PAGE>



         The undersigned, as Account Depository, hereby certifies that the above
described account has been established under Account Number ___________,  at the
office of the depository  indicated  above,  and agrees to honor  withdrawals on
such account as provided above. The amounts deposited at any time in the account
will be insured to the maximum  amount  provided by  applicable  law by the Bank
Insurance Fund or the Savings Association  Insurance Fund of the Federal Deposit
Insurance Corporation.


                                   (Name of Account Depository)


                                   By:___________________________
                                      Name:
                                      Title:


                                       P-2

<PAGE>



                                    EXHIBIT Q

                                 FORM OF NOTICE


TO:      Ambac Assurance Corporation
         One State Street Plaza
         New York, New York 10004
         Attention:  General Counsel
         Telephone: (212) 668-0340
         Telecopier: (212) 363-1459

RE:      EquiCredit Funding Asset Backed Certificates, Series 1997-B,
         Class A-1, Class A-2 and Class A-3, Class A-4,
         Class A-5, Class A-6, Class A-7 and Class A-8


Policy No. __________

Determination Date:

Payment Date:

We  refer  to  that  certain  Pooling  and  Servicing   Agreement  among  Credit
Corporation  of America,  the  Depositors  listed therein and U.S. Bank National
Association,   as  trustee,   relating  to   EquiCredit   Funding  Asset  Backed
Certificates,  Series 1997-B,  Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5,  Class A-6,  Class A-7,  Class A-8 and Class R (the  "Pooling and Servicing
Agreement")  dated as of September 1, 1997; all capitalized  terms not otherwise
defined  herein  shall have the same  respective  meanings  as set forth in such
Pooling and Servicing Agreement.

As of the  Determination  Date, the Trustee has determined under the Pooling and
Servicing  Agreement and hereby certifies that in respect of the related Payment
Date:

         (i)          The Class A Remittance Amount  ($__________)  exclusive of
                      amounts  attributable  to clause (iv) of the definition of
                      "Basic Principal Amount," to the extent such amount is due
                      but not paid by the Representative,  the Depositors or the
                      Originators.

         (ii)         The Available Payment Amount with respect to each Mortgage
                      Loan Group in the Mortgage Pool is $______________ and the
                      amount  of  Excess  Spread on  deposit  in the  Collection
                      Account  is  $_____________  (less   $_____________,   the
                      amounts to be  withdrawn  for deposit  into the  Insurance
                      Account, Spread Account or
                      Letter of Credit Fee Account pursuant to Sections 6.02(i),
                      (ii) and (iii) of the Pooling and Servicing Agreement).

         (iii)    $_____________,   amounts   previously   paid   to   Class   A
                  Certificateholders as Insured Payments.

         (iv)         The  amount  that has  been  deposited  in the  Collection
                      Account but may not be withdrawn  therefrom pursuant to an
                      order of a United  States  bankruptcy  court of  competent
                      jurisdiction  imposing a stay  pursuant  to Section 362 of
                      the United States Bankruptcy Code and would otherwise have
                      constituted  all or a portion of the amount  described  in
                      Item (ii) above is
                      $---------------.

         (v)          The excess of the amount  stated in (i),  above,  over the
                      amount stated in (ii), above, less the amount described in
                      (iii),  above,  less the  amount  stated in (iv)  above is
                      $_________________.

         (vi)         Monthly  installments  of  principal  and  interest on the
                      Mortgage Loans that were due during the Due Period related
                      to this Payment  Date and were not received  prior to this
                      Payment Date equal $_____________.

         (vii)    In accordance with the above and the Agreement, the
                  Insured Payment is $_________________.

[Attached  hereto is a copy of the court  order in  connection  with a  voidable
preference  that  constitutes  a component  of the Class A Principal  Remittance
Amount in the amount set forth therein.]

Accordingly,  an Event of Nonpayment has occurred and,  pursuant to Section 6.05
of the Pooling and Servicing Agreement,  this statement  constitutes a claim for
an Insured Payment in the amount of $__________ under the Insurance Policy.

Any person who  knowingly  and with intent to defraud any  insurance  company or
other person files an application for insurance or statement of claim containing
any  materially  false  information,  or conceals for the purpose of misleading,
information concerning any fact material thereto, commits a fraudulent insurance
act,  which is a crime,  and shall  also be subject  to a civil  penalty  not to
exceed Five Thousand  ($5,000.00)  Dollars and the stated value of the claim for
each such violation.

The amount claimed should be paid as follows:

                           ===========================
                           ===========================
                           ___________, as Trustee

                           By:__________________________
                           Name:________________________
                           Title:_______________________
                           Telephone #:_________________



For Ambac Assurance Corporation Use Only

                           Wire Transfer Sent On:

                           By:___________________________
                           Confirmation Number:

                                       Q-1

<PAGE>



                                    EXHIBIT R

                    MONTHLY INFORMATION DELIVERED BY SERVICER


1.       With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         number and  Principal  Balances  of all  Mortgage  Loans which were the
         subject of Principal Prepayments during the related Due Period.

2.       With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         amount of all  Curtailments  which were received during the related Due
         Period.

3.       With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         aggregate amount of principal  portion of all Monthly Payments received
         during the related Due Period.

4.       With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         amount of interest  received on the  Mortgage  Loans during the related
         Due Period.

5.       With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         aggregate  amount of the Advances  made and  recovered  with respect to
         such Payment Date.

6.       With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         delinquency and  foreclosure  information set forth in Exhibit H to the
         Pooling and Servicing  Agreement and the amount of Mortgage Loan Losses
         during the related Due Period.

7.       With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         weighted average maturity,  the weighted average Mortgage Interest Rate
         and the weighted average Net Mortgage  Interest Rate as of the last day
         of the Due Period preceding of the related Accrual Period.

8.       The Servicing Fees paid and Servicing Fees accrued during
         the related Due Period.

9.       The amount of all payments or  reimbursements  to the Servicer pursuant
         to Section  5.04  (ii),  (iv),  (v),  (vi) and (vii) paid or to be paid
         since the prior Payment Date (or in the case of the first Payment Date,
         since the Closing Date).

10.      The Pool Principal Balance and aggregate Principal Balance
         for each Mortgage Loan Group.

11.      Such other information as the Certificate Insurer, each
         Account Party and the Certificateholders may reasonably
         require.

12.      The amounts which are reimbursable to the Servicer, the
         Representative or the Depositors, as appropriate, pursuant
         to Section 6.05.

13.      With respect to the Mortgage  Pool and each  Mortgage  Loan Group,  the
         number of Mortgage Loans outstanding at the beginning and at the end of
         the related Due Period.

14.      The aggregate interest accrued on the Mortgage Loans at
         their respective Mortgage Interest Rates for the related Due
         Period.

15.      The  amount  deposited  in the  Collection  Account  which  may  not be
         withdrawn  therefrom pursuant to an Order of a United States Bankruptcy
         Court of competent jurisdiction imposing a stay pursuant to Section 362
         of U.S. Bankruptcy Code.

16.      The Principal Balance of Mortgage Loans in the Fixed Rate
         Group with Mortgage Interest Rates less than 7.995% per
         annum.

17.      The aggregate Mortgage Loan Losses since the Cut-off Date as
         of the end of the related Due Period.

18.      The LIBOR Interest Carryover with respect to such Payment
         Date.


                                       R-1

<PAGE>



                                    EXHIBIT S

                            LIST OF DELINQUENT LOANS

                                       S-1

<PAGE>




                                    EXHIBIT T

                      SCHEDULE OF MORTGAGE LOANS SUBJECT TO
              THE HOME OWNERSHIP AND EQUITY PROTECTION ACT OF 1994


NOTICE:  Each  Mortgage Loan listed on this Mortgage Loan Schedule is subject to
special rules under the federal Truth in Lending Act. Purchasers or assignees of
a Mortgage Loan listed on this  Mortgage  Loan Schedule  could be liable for all
claims  and  defenses  with  respect  to such  Mortgage  Loan  that the  related
Mortgagor could assert against the original lender.


                                       T-1

<PAGE>



                                    EXHIBIT U


                        DESTROYED MORTGAGE NOTE AFFIDAVIT



                  I, being duly sworn, do hereby state under oath that:

                  1.  I, ____________________, as __________________ ,
[name of Originator] (the "Originator"), am authorized to make
this Affidavit.

                  2.  The Originator is the lawful owner under the
following described Mortgage Note (the "Note"):

                      Date:
                      Loan No.:
                      Borrower(s):
                      Original Payee (if not Originator):
                      Original Amount:
                      Initial Rate of Interest:
                      Address of Mortgage Property:

                  3.  The Originator has full authority to sell and
deliver the Mortgage Note.

                  4. The  Originator  is the lawful owner of the Mortgage  Note,
and the  Originator  has not canceled,  altered,  assigned or  hypothecated  the
Mortgage  Note  other  than  pursuant  to the  Transfer  Agreement,  dated as of
September 1, 1997, among the Originators and Depositors named therein.

                  5.  The Mortgage Note was not located after a thorough
and diligent search and inquiry.

                  6.  Attached hereto are true, complete and correct
copies of the Mortgage Note, endorsed in blank by the Originator.

                  7. The Originator hereby agrees that in the event the Mortgage
Note is ever located,  the  Originator (i) shall not assign,  transfer,  pledge,
hypothecate,  encumber or otherwise dispose of the Mortgage Note or any interest
therein and (ii) shall  deliver  the  Mortgage  Note  promptly to the Trustee or
Custodian, if any.

                  8. The Originator agrees to indemnify and hold the Trustee and
any Custodian and its successors  and assigns  harmless from any and all loss or
damage incurred or relating to the Originator's  failure to deliver the original
Mortgage Note, promptly endorsed, to the Trustee.
                  9.  Attached hereto as Exhibit "A" is a true, complete
and correct photocopy of the original Mortgage Note.

                                            [name of Originator]


                                            --------------------------------
                                            Name:
                                            Title:



                      SWORN TO and subscribed before me this _____ day of
__________, 1997.


                                            ---------------------------------
                                            Notary Public
                                            State of ________________________
                                            My Commission Expires:


                                       U-1

<PAGE>



                                    EXHIBIT V


                                   (Reserved)

                                       V-1

<PAGE>



                                    EXHIBIT W


                        SCHEDULE OF MORTGAGE LOANS WHICH
                      DO NOT HAVE TITLE INSURANCE POLICIES




                                       W-1



                                                                  EXECUTION COPY







                               TRANSFER AGREEMENT


                                      AMONG


                        EQUICREDIT CORPORATION OF AMERICA
                       EQUICREDIT CORPORATION/ALA. & MISS.
                        CALIFORNIA/EQUICREDIT CORPORATION
                          EQUICREDIT CORPORATION OF IN.
                          EQUICREDIT CORPORATION OF PA.
                          EQUICREDIT CORPORATION OF SC

                                   TRANSFERORS


                        EQUICREDIT CORPORATION OF AMERICA

                                 REPRESENTATIVE

                                       AND

                          EQCC RECEIVABLES CORPORATION
                          EQCC ASSET BACKED CORPORATION

                                   TRANSFEREES



                          DATED AS OF SEPTEMBER 1, 1997


                         EQUICREDIT FUNDING TRUST 1997-B






<PAGE>
<TABLE>
<CAPTION>
                                                 TABLE OF CONTENTS
<S>                                                                                                           <C>
                                                                                                               Page
                                                     ARTICLE I

                                                CERTAIN DEFINITIONS

         SECTION 1.01...........................................................................................  1

                                                    ARTICLE II

                                         CONVEYANCE OF THE MORTGAGE LOANS

         SECTION 2.01  Conveyance of Mortgage Loans.............................................................  1
         SECTION 2.02  Possession of Mortgage Files.............................................................  2
         SECTION 2.03  Books and Records........................................................................  2
         SECTION 2.04  Delivery of Mortgage Loan Documents......................................................  2
         SECTION 2.05  Acceptance by Transferees of the Mortgage Loans; Certain
                  Substitutions; Certification by the Trustee...................................................  4
         SECTION 2.06  Acceptance by Transferees................................................................  6
         SECTION 2.07  The Closing..............................................................................  6

                                                    ARTICLE III

                                          REPRESENTATIONS AND WARRANTIES

         SECTION 3.01  Representations and Warranties of the Representative and the
                  Transferors...................................................................................  7
         SECTION 3.02  Representations and Warranties as to the Mortgage Loans and
                  the Mortgage Pool............................................................................. 12
         SECTION 3.03  Purchase and Substitution................................................................ 22

                                                    ARTICLE IV

                                                    CONDITIONS

         SECTION 4.01  Conditions to Obligation of the Transferees.............................................. 24
         SECTION 4.02  Conditions To Obligation of the Representative and each
                  Transferor.................................................................................... 25

                                                     ARTICLE V

                                                  THE TRANSFERORS



<PAGE>


                                                                                                               Page

         SECTION 5.01  Third Party Servicers.................................................................... 26
         SECTION 5.02  Enforceability; Merger or Consolidation of the Transferors............................... 26
         SECTION 5.03  Mandatory Delivery; Grant of Security Interest........................................... 26

                                                    ARTICLE VI

                                               ADDITIONAL AGREEMENTS

         SECTION 6.01  Conflicts With Pooling and Servicing Agreement........................................... 27
         SECTION 6.02  Protection of Title to Trust............................................................. 27
         SECTION 6.03  Other Liens or Interests................................................................. 27
         SECTION 6.04  Purchase Events.......................................................................... 28
         SECTION 6.05  Indemnification.......................................................................... 28
         SECTION 6.06  Trust.................................................................................... 28

                                                    ARTICLE VII

                                             MISCELLANEOUS PROVISIONS

         SECTION 7.01  Amendment................................................................................ 29
         SECTION 7.02  Waivers.................................................................................. 29
         SECTION 7.03  Costs and Expenses....................................................................... 29
         SECTION 7.04  Survival................................................................................. 29
         SECTION 7.05  Confidential Information................................................................. 29
         SECTION 7.07  Headings and Cross-References............................................................ 30
         SECTION 7.08  Recordation of Agreement................................................................. 30
         SECTION 7.09  Governing Law............................................................................ 30
         SECTION 7.10  Notices.................................................................................. 30
         SECTION 7.11  Counterparts............................................................................. 31

</TABLE>

EXHIBIT A                  List of Transferors
EXHIBIT B                  Mortgage Loan Schedules
EXHIBIT C                  Form of Transferee Receipt




<PAGE>



                  THIS  TRANSFER  AGREEMENT is made as of September 1, 1997,  by
and  among  THE   TRANSFERORS   LISTED  ON  THE   SIGNATURE   PAGE  HERETO  (the
"Transferors"),  EQUICREDIT  CORPORATION  OF  AMERICA,  as  representative  (the
"Representative")   and  EQCC  ASSET  BACKED   CORPORATION   ("EQBC")  and  EQCC
RECEIVABLES CORPORATION ("EQC", and collectively with EQBC the "Transferees").

                  WHEREAS, Transferors and the Transferees wish to set forth the
terms  pursuant  to  which  the  Mortgage  Loans  are to be  transferred  by the
Transferors to the Transferees in exchange for (i) the delivery of cash from the
Transferees  and (ii)  the  acceptance  by EQC of a  capital  contribution  from
EquiCredit Corporation of America;

                  NOW, THEREFORE,  in consideration of the foregoing,  the other
good and valuable  consideration  and the mutual terms and  covenants  contained
herein, the parties hereto agree as follows:

                                    ARTICLE I

                               CERTAIN DEFINITIONS

                  SECTION 1.01 Certain  capitalized terms used in this Agreement
are defined in and shall have the respective meanings assigned them in Article I
to the Pooling and Servicing Agreement, dated as of September 1, 1997, among the
Transferees, as Depositors, EquiCredit Corporation of America, as Representative
and Servicer and U.S.  Bank National  Association,  as Trustee (the "Pooling and
Servicing  Agreement").  All  references  herein  to "the  Agreement"  or  "this
Agreement"  are to  this  Transfer  Agreement,  and  all  references  herein  to
Articles,  Sections and subsections are to Articles,  Sections or subsections of
this Transfer Agreement unless otherwise specified.

                                   ARTICLE II

                        CONVEYANCE OF THE MORTGAGE LOANS

                  SECTION 2.01 Conveyance of Mortgage Loans.

                  (a)  Immediately  prior to consummation on the Closing Date of
the  transactions  contemplated  by the  Pooling  and  Servicing  Agreement,  in
consideration  of each  Transferee's  delivery  of the  amount of cash and other
consideration  to or to the order of the  applicable  Transferor as set forth on
Exhibit A hereto,  each Transferor does hereby  transfer,  assign,  set over and
convey to the related Transferee  without recourse,  all of the right, title and
interest  of such  Transferor  in and to the  Mortgage  Loans  set  forth in the
applicable  Mortgage Loan  Schedules  attached  hereto as Exhibit B-1, B-2, B-3,
B-4, B-5 and B-6,  together  with the Mortgage  Files  relating  thereto and all
proceeds thereof (excepting the  Representative's  Yield and amounts received on
and after the Cut-off Date in respect of interest accrued on such Mortgage Loans
prior to the Cut-off Date).



<PAGE>



                  SECTION 2.02 Possession of Mortgage Files.

                  (a) Upon the delivery to each Transferor of the  consideration
set forth in Section 2.01, the ownership of each  Transferor's  Mortgage  Notes,
related  Mortgages and the contents of the related  Mortgage Files are vested in
the related Transferee.

                  (b) Pursuant to Section 2.04, each Transferor has delivered or
caused to be  delivered  each  Transferees'  Mortgage  File with  respect to its
Mortgage Loans to the related Transferee.

                  SECTION 2.03 Books and Records.

                  The transfer of each  Mortgage  Loan to a Transferee  shall be
reflected on the Transferors' balance sheets and other financial statements as a
sale of assets by the Representative and each Transferor.  The Transferors shall
be responsible for maintaining,  and shall maintain, a complete set of books and
records  for each  Mortgage  Loan which  shall be clearly  marked to reflect the
ownership of each Mortgage Loan by a Transferee.

                  SECTION 2.04  Delivery of Mortgage Loan Documents.

                  Each Transferor has delivered or caused to be delivered to the
related  Transferee or its designee in accordance with the  instructions of such
Transferee, each of the documents referred to in Section 2.04 of the Pooling and
Servicing Agreement, as follows:

                  (a) (i)(A) The original  Mortgage Note,  with any  intervening
endorsements, endorsed "Pay to the order of BankBoston, N.A., as Custodian under
the Custodial  Agreement  dated as of September 1, 1997,  without  recourse" and
signed,  by  facsimile  or  manual  signature,  in the  name  of the  applicable
Transferor by a Responsible Officer, with all prior and intervening endorsements
showing a complete  chain of  endorsement  from the  originator of such Mortgage
Note  to the  related  Transferor,  if the  applicable  Transferor  was  not the
originator  or (B) if  such  Mortgage  Note is a  Destroyed  Mortgage  Note,  an
original Destroyed Mortgage Note Affidavit together with a copy of such Mortgage
Note attached hereto,  and (ii) with respect to manufactured  housing units, the
certificate of title, if any;

                  (b)  Either:  (i) the  original  Mortgage,  with  evidence  of
recording  thereon  (and, in the case of an Mortgage Loan secured by a Mortgaged
Property held in an Illinois Land Trust,  signed by the trustee of such Illinois
Land  Trust),  (ii) a copy of the  Mortgage  certified  as a true  copy (A) by a
Responsible Officer of the applicable Transferor  (provided,  however, that such
Responsible  Officer may  complete one or more  blanket  certificates  attaching
copies  of  one or  more  Mortgages  relating  thereto)  or  (B) by the  closing
attorney,  or by an officer of the title  insurer or agent of the title  insurer
which issued the related title insurance policy, or commitment therefor,  if the
original has been  transmitted  for recording until such time as the original is
returned  by the  public  recording  office  or  (iii)  a copy  of the  Mortgage
certified by the public  recording  office in those instances where the original
recorded Mortgage has been lost or not yet returned;


<PAGE>



                  (c)  The original Assignment of Mortgage in recordable form 
from the applicable Transferor in blank or to the order of the applicable 
Transferee;

                  (d) Except  with  respect to any  Mortgage  Loan  secured by a
second  priority  lien and having a Principal  Balance not in excess of $50,000,
the original policy of title insurance or a true copy thereof or, if such policy
has not yet been  delivered by the insurer,  the  commitment  or binder to issue
same, or original documents of assurance of title;

                  (e) All intervening  assignments,  if any,  showing a complete
chain of assignment  from the originator  thereof to the applicable  Transferor,
including  any  recorded  warehousing  assignments,  with  evidence of recording
thereon,  certified by a Responsible  Officer of the applicable  Transferor as a
true copy of the original of such intervening assignments;

                  (f)  A copy of all assumption and modification agreements, if 
any, certified as a true copy by a Responsible Officer of the applicable 
Transferor;

                  (g) If the  Mortgaged  Property  is held in an  Illinois  Land
Trust,  the original  Assignment of Beneficial  Interest,  or, if the trustee of
such  Illinois  Land  Trust  retains  such  original  Assignment  of  Beneficial
Interest,  a certified  true copy of such  Assignment of Beneficial  Interest so
certified by such trustee;

                  (h) If the  Mortgaged  Property  is held in an  Illinois  Land
Trust, an original  Reassignment  of Assignment of Beneficial  Interest from the
applicable Transferor in blank or to the order of the Transferee;

                  (i) If the  Mortgaged  Property  is held in an  Illinois  Land
Trust,  originals of all intervening  Reassignments  of Assignment of Beneficial
Interest,  showing a complete chain of assignment from the beneficiaries of such
Illinois Land Trust to the applicable  Transferor of all of such  beneficiaries'
right, title, and interest in, to, and under the trust agreement with respect to
such Illinois Land Trust; and

                  (j) If the  Mortgaged  Property  is held in an  Illinois  Land
Trust, (A) a certified copy of the instrument  creating the Illinois Land Trust,
(B) a copy of the UCC-1  Financing  Statement  evidencing  the assignment of the
Mortgagor's  beneficial  interest in the Illinois  Land Trust,  with evidence of
filing  thereon,  and (C) the original  personal  guaranty of the Mortgage Note,
executed by each beneficiary of the Illinois Land Trust.

                  The applicable  Transferor shall use its reasonable efforts to
promptly deliver or cause to be delivered to the  Transferees:  (a) the original
recorded  Mortgage in those  instances  where a copy  thereof  certified by such
Transferor  was  delivered  to  the  related  Transferee;  (b)  any  intervening
assignments  of Mortgage  evidencing  a complete  chain of  assignment  from the
originator of such Mortgage to the related  Transferor in those  instances where
copies of such  assignments  certified by such  Transferor were delivered to the
Transferee; and (c) the title insurance policy or assurance of title required in
Section 2.04 above. The applicable  Transferor  shall,  within five (5) Business
Days after the receipt thereof, and in any event,


<PAGE>



within twelve months after the Closing Date, deliver or cause to be delivered to
the Transferees each document described in any of the preceding clauses (a), (b)
and (c); provided, however, that if a document described in the preceding clause
(a) or clause (b) has not been returned from the  appropriate  public  recording
office, the applicable Transferor shall deliver a certified copy of the Mortgage
and a receipted copy of the assignment  from the  appropriate  recording  office
prior to the expiration of such twelve-month period. Notwithstanding anything to
the contrary contained in this Section 2.04, the applicable  Transferor shall be
deemed to have satisfied its  obligations to deliver a Mortgage or assignment of
Mortgage upon  delivery to the related  Transferee of a copy of such Mortgage or
Assignment of Mortgage, as applicable,  certified by the public recording office
to be a true  copy of the  recorded  original  thereof.  From  time to time  the
applicable  Transferor  may forward or cause to be forwarded  to the  applicable
Transferee   additional   original   documents   evidencing   an  assumption  or
modification  of an  Mortgage  Loan.  All  Mortgage  Loan  documents  held  by a
Transferee as to each Mortgage Loan are referred to herein as the  "Transferees'
Mortgage File."

                  All recording  required pursuant to this Section 2.04 shall be
accomplished by and at the expense of the Transferors.

                  SECTION 2.05  Acceptance by Transferees of the Mortgage Loans;
Certain Substitutions; Certification by the Trustee.

                  (a) Each  Transferee  agrees to  execute  and  deliver  on the
Closing Date an  acknowledgment of receipt of, for each Mortgage Loan, the items
listed in Section 2.04 (a), (b), (c), (g) and (h) above, in the form attached as
Exhibit C hereto,  and  declare  that  they  will  hold such  documents  and any
amendments,  replacements  or supplements  thereto,  as well as any other assets
transferred pursuant to the terms hereof.  Pursuant to the Pooling and Servicing
Agreement, the Custodial Agreement and this Agreement, the Trustee will, for the
benefit of the Transferees and the Certificate  Insurer,  review (or cause to be
reviewed)  each of the  documents set forth in Section 2.04 within 45 days after
the Closing Date (or, with respect to any Qualified  Substitute  Mortgage  Loan,
within 45 days after the delivery thereof) and to deliver a certification in the
form  attached  to the  Pooling and  Servicing  Agreement  as Exhibit F-1 to the
effect  that,  as to each  Mortgage  Loan listed in the Mortgage  Loan  Schedule
(other than any  Mortgage  Loan paid in full or any Mortgage  Loan  specifically
identified in such certification as not covered by such certification),  (i) all
documents  required to be delivered to it pursuant to this  Agreement are in its
possession (other than those described in Section 2.04(a)(ii) and 2.04(f)), (ii)
such  documents have been reviewed by it and have not been  mutilated,  damaged,
torn  or  otherwise  physically  altered  (handwritten  additions,   changes  or
corrections  shall not  constitute  physical  alteration  if  initialled  by the
Mortgagor) and relate to such Mortgage Loan, and (iii) based on its  examination
and  only as to the  foregoing  documents,  the  information  set  forth  on the
Mortgage Loan Schedule  (other than items (i), (iv) and (x) of the definition of
Mortgage Loan Schedule)  accurately  reflects the  information  set forth in the
Mortgage File.  Pursuant to the Pooling and Servicing  Agreement,  the Custodial
Agreement and this  Agreement,  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


<PAGE>



other  than what they  purport  to be on their  face.  Within 375 days after the
Closing Date, pursuant to the Pooling and Servicing Agreement, the Trustee shall
deliver (or cause to be delivered) a final certification in the form attached to
the Pooling and Servicing  Agreement as Exhibit F-2 evidencing the  completeness
of the Mortgage Files.

                  (b) If  the  Trustee  during  the  process  of  reviewing  the
Mortgage  Files finds any document  constituting a part of a Mortgage File which
is not  executed,  has not been  received,  is unrelated  to the  Mortgage  Loan
identified  in  the  Mortgage  Loan  Schedule,   or  does  not  conform  to  the
requirements of Section 2.04 or substantively to the description  thereof as set
forth in the Mortgage Loan Schedule,  the Trustee is required by the Pooling and
Servicing  Agreement to promptly give notice of the same. In performing any such
review, the Trustee may conclusively rely on the applicable Transferor 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 2.04 (other
than those  described in Section  2.04(f))  have been  executed and received and
relate to the Mortgage  Files  identified  in the Mortgage  Loan  Schedule.  The
applicable  Transferor  agrees  to use its  reasonable  efforts  to  cause to be
remedied a material defect in a document constituting part of a Mortgage File of
which the  Representative  is so  notified  by the  Trustee  or the  Certificate
Insurer. If, however,  within 60 days after notice to it respecting such defect,
the  applicable  Transferor  has not  caused to be  remedied  the defect and the
defect materially and adversely  affects the interest of the related  Transferee
in the Mortgage Loan, upon demand therefor by the Servicer,  the Transferor will
on the Payment  Date  immediately  succeeding  the end of such 60 day period (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  3.03 or (ii)
purchase such Mortgage Loan at a purchase  price equal to the Principal  Balance
of such  Mortgage  Loan as of the date of purchase,  plus all accrued and unpaid
interest on such Principal Balance,  computed at the Mortgage Interest Rate, net
of the Servicing Fee if the  Representative is the Servicer,  plus the amount of
any  unreimbursed  Servicing  Advances made by the Servicer with respect to such
Mortgage Loan (after deducting therefrom any amounts received in respect of such
purchased Mortgage Loan or Loans).

                  (c)  Upon  receipt  by the  Trustee  of a  certification  of a
Servicing  Officer of the Servicer of such  substitution  or purchase  described
above and receipt of the Mortgage File  relating to the purchase  price for such
Deleted  Mortgage  Loan  or the  Qualified  Substitute  Mortgage  Loan  and  any
Substitution   Adjustment,   the   Trustee  is   required   to  release  to  the
Representative  or to the applicable  Transferor  the related  Mortgage File and
shall  execute,  without  recourse,  and deliver  such  instruments  of transfer
necessary  to  transfer  such  Mortgage  Loan  to the  Representative  or to the
applicable Transferor.

                  SECTION 2.06 Acceptance by Transferees.

                  Each  Transferee  acknowledges  the  assignment  to it of  the
Mortgage  Loans  being  transferred  hereby by the related  Transferors  and the
delivery of the Mortgage  Files to it or upon its order and,  concurrently  with
such delivery, has executed, authenticated and delivered to or upon the order of
the Representative on behalf of the related Transferors, in exchange for


<PAGE>


such Mortgage Loans and the related Mortgage Files, cash and other consideration
as set forth in Section 2.01.

                  SECTION 2.07 The Closing.

                  The  conveyance of the Mortgage  Loans shall take place at the
offices of Orrick,  Herrington & Sutcliffe LLP, 666 Fifth Avenue,  New York, New
York  10103,  on the  Closing  Date,  immediately  prior to the  closing  of the
transactions   contemplated  by  the  Pooling  and  Servicing   Agreement,   the
Underwriting Agreement and the other Basic Documents.

                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

                  SECTION   3.01   Representations   and   Warranties   of   the
Representative and the Transferors.

                  (1)  The Representative hereby represents and warrants
to the Transferees as of the Closing Date:

                  (a) The  Representative  is duly organized,  validly existing,
and in good  standing  under  the  laws of the  State  of  Delaware  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 Representative and perform its obligations
as Representative  hereunder;  the Representative has the 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  Representative
and the consummation of the transactions  contemplated hereby have been duly and
validly authorized by all necessary action; this Agreement is the valid, binding
and enforceable  obligation of the Representative;  and all requisite action has
been taken by the  Representative  to make this  Agreement  valid,  binding  and
enforceable upon the Representative in accordance with its terms, subject to the
effect of bankruptcy, insolvency,  reorganization,  moratorium and other similar
laws relating to or affecting  creditors' rights generally or the application of
equitable principles in any proceeding, whether at law or in equity;

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

                  (c) The consummation of the transactions  contemplated by this
Agreement will not result in the breach of any terms or provisions of the bylaws
of the  Representative  or result in the breach of any term or provision  of, or
conflict with or constitute a default under or result in the acceleration of any
obligation under, any material agreement,  indenture or loan or credit agreement
or other  material  instrument  to which the  Representative  or its property is
subject,  or  result  in the  violation  of any law,  rule,  regulation,  order,
judgment or decree to which the Representative or its property is subject;

                  (d)  Neither  this   Agreement  nor  the  Prospectus  nor  the
Prospectus  Supplement nor any statement,  report or other document  prepared by
the  Representative  and furnished or to be furnished pursuant to this Agreement
or in connection with the transactions  contemplated  hereby, by the Pooling and
Servicing  Agreement or by any Basic Document  contains any untrue  statement of
material fact or omits to state a material fact necessary to make the statements
contained herein or therein not misleading;

                  (e) There is no  action,  suit,  proceeding  or  investigation
pending  or,  to the best of the  knowledge  of the  Representative,  threatened
against  the  Representative  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 Representative or
in any  material  impairment  of the right or ability of the  Representative  to
carry  on its  business  substantially  as  now  conducted,  or in any  material
liability on the part of the  Representative  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   Representative
contemplated  herein,  or which would be likely to impair materially the ability
of the Representative to perform under the terms of this Agreement;

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

                  (g) Upon the receipt of each Mortgage File by the  Transferees
under this Agreement,  the Transferees will have good and indefeasible  title to
each Mortgage Loan (other than the  Representative's  Yield and amounts received
after the Cut-off Date in respect of interest accrued on or prior to the Cut-off
Date) and such other  items  transferred  hereunder,  free and clear of any Lien
(other than Liens which will be simultaneously released);

                  (h) The transfer,  assignment  and  conveyance of the Mortgage
Notes and the  Mortgages by the  Transferor  pursuant to this  Agreement are not
subject to the bulk transfer laws or any similar statutory  provisions in effect
in any applicable jurisdiction;

                  (i)  The  origination  and  collection  practices  used by the
Representative  with respect to each Mortgage Note and Mortgage (other than each
Mortgage Note and Mortgage  related to an Acquired  Mortgage  Loan) have been in
all  material  respects  legal,  proper,  prudent  and  customary  in the second
mortgage  origination and servicing business;  and, to the best knowledge of the
Representative,  the origination and collection practices used by the originator
with respect to each Mortgage Note and Mortgage related to an Acquired  Mortgage
Loan have been in all material respects legal, proper,  prudent and customary in
the second mortgage origination and servicing business;

                  (j)  The Representative did not transfer and will not
transfer any Mortgage Loan with any intent to hinder, delay or
defraud any of its creditors;

                  (k)  The Representative is solvent and will not be
rendered insolvent as a result of the transfer of the Mortgage
Loans to the Transferees or the sale of the Certificates; and

                  (l) The  Representative is (i) an approved  seller/servicer of
first and second mortgage loans for FNMA and FHLMC in good standing,  and (ii) a
mortgagee approved by the Secretary of Housing and Urban Development pursuant to
Section 203 and 211 of the National Housing Act.

                  (2)  Each Transferor hereby represents and warrants to
the Transferees as of the Closing Date:

                  (a) Such Transferor is duly organized,  validly existing,  and
in good standing under the laws of the jurisdiction 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 such Transferor and perform its obligations as
a Transferor  hereunder;  such Transferor has the 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 such Transferor and the
consummation of the transactions  contemplated hereby have been duly and validly
authorized by all necessary action; this Agreement is the valid,
binding and enforceable obligation of such Transferor;  and all requisite action
has been taken by such  Transferor  to make this  Agreement  valid,  binding and
enforceable  upon such Transferor in accordance  with its terms,  subject to the
effect of bankruptcy, insolvency,  reorganization,  moratorium and other similar
laws relating to or affecting  creditors  rights generally or the application of
equitable principles in any proceeding, whether at law or in equity;

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

                  (c) The consummation of the transactions  contemplated by this
Agreement will not result in the breach of any terms or provisions of the bylaws
of such  Transferor  or result in the  breach  of any term or  provision  of, or
conflict with or constitute a default under or result in the acceleration of any
obligation under, any material agreement,  indenture or loan or credit agreement
or other  material  instrument  to which  such  Transferor  or its  property  is
subject,  or  result  in the  violation  of any law,  rule,  regulation,  order,
judgment or decree to which such Transferor or its property is subject;

                  (d)  Neither  this   Agreement  nor  the  Prospectus  nor  any
statement,  report or other  document  prepared  by the  Representative  or such
Transferor  and  furnished or to be furnished  pursuant to this  Agreement or in
connection  with  the  transactions  contemplated  hereby,  by the  Pooling  and
Servicing  Agreement or by any Basic Document,  contains any untrue statement of
material fact or omits to state a material fact necessary to make the statements
contained herein or therein not misleading;

                  (e) There is no  action,  suit,  proceeding  or  investigation
pending or, to the best of such Transferor's knowledge,  threatened against such
Transferor 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 such
Transferor  or in any  material  impairment  of the  right  or  ability  of such
Transferor to carry on its business  substantially  as now conducted,  or in any
material  liability  on the part of such  Transferor  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 such  Transferor
contemplated  herein,  or which would be likely to impair materially the ability
of the Transferor to perform under the terms of this Agreement;

                  (f) Such  Transferor  is not in  default  with  respect to any
order or decree of any court or any order,  regulation or demand of any federal,
state,  municipal or governmental  agency, which default might have consequences
that would materially and adversely affect the condition (financial or other) or
operations of such  Transferor  its properties or might have  consequences  that
would  materially and adversely  affect its  performance  hereunder or under any
Subservicing Agreement;

                  (g) Upon the receipt of each Mortgage File by the  Transferees
under this Agreement,  the Transferees will have good and indefeasible  title to
each Mortgage Loan (other than the  Representative's  Yield and amounts received
after the Cut-off Date in respect of interest accrued on or prior to the Cut-off
Date) and such other  assets  transferred  hereunder  free and clear of any Lien
(other than Liens which will be simultaneously released);

                  (h) The transfer,  assignment  and  conveyance of the Mortgage
Notes and the Mortgages by such  Transferor  pursuant to this  Agreement are not
subject to the bulk transfer laws or any similar statutory  provisions in effect
in any applicable jurisdiction;

                  (i)  Such Transferor did not transfer any interest in
any Mortgage Loan with any intent to hinder, delay or defraud any
of its respective creditors;

                  (j)  Such Transferor is solvent and such Transferor
will not be rendered insolvent as a result of the transfer of the
Mortgage Loans to the Transferees; and

                  (k) The  origination  and  collection  practices  used by such
Transferor  with respect to each  Mortgage  Note and  Mortgage  (other than each
Mortgage Note and Mortgage  related to an Acquired  Mortgage  Loan) have been in
all  material  respects  legal,  proper,  prudent  and  customary  in the second
mortgage origination and servicing business;  and, to the best knowledge of such
Transferor, the origination and collection practices used by the originator with
respect to each Mortgage Note and Mortgage related to an Acquired  Mortgage Loan
have been in all material respects legal,  proper,  prudent and customary in the
second mortgage origination and servicing business.
                  SECTION 3.02 Representations and Warranties as to the Mortgage
Loans and the Mortgage Pool.

                  The   Transferors   hereby   represent   and  warrant  to  the
Transferees,  jointly and  severally,  with respect to each Mortgage Loan, as of
the Closing Date:

                  (a)  The information with respect to each Mortgage Loan
set forth in the Mortgage Loan Schedule is true and correct;

                  (b) All of the original or certified  documentation  set forth
in Section 2.04 (including all material  documents  related thereto) has been or
will be  delivered  to the  Transferees  on the  Closing  Date  or as  otherwise
provided in Section 2.04;

                  (c) (i) Each Mortgage Loan is principally secured by Mortgaged
Property.  Each  Mortgaged  Property  is  improved  by  a  one-  to  four-family
Residential Dwelling,  which, to the best of such Transferor's  knowledge,  does
not include (A) cooperatives or (B) mobile homes other than permanently  affixed
mobile homes which do not  constitute  other than real property under state law,
or  manufactured  housing  units,  as defined in the FNMA Selling  Guide,  which
constitute  none of the Mortgage Loans in the Adjustable Rate Group and not more
than approximately 0.32% of the Mortgage Loans in the Fixed Rate Group and which
does not constitute other than real property under state law;

                  (ii) With respect to each  Mortgage  Loan  involving  property
improved by a  manufactured  or mobile home, the Originator has taken all action
necessary to create a valid and perfected first or second priority (as reflected
in the Mortgage Loan Schedule) lien and security  interest in such  manufactured
or  mobile  home  and  the  related  Mortgaged  Property,   including,   without
limitation,  the filing of UCC financing statements or notations on certificates
of title if necessary, under applicable state law;

                  (d)  Each Mortgage Loan is being serviced by the
Servicer or one or more Subservicers;

                  (e) The  Mortgage  Note related to each  Mortgage  Loan in the
Fixed Rate Group bears a fixed Mortgage Interest Rate; the Mortgage Note related
to each Mortgage  Loan in the  Adjustable  Rate Group bears a Mortgage  Interest
Rate that adjusts semi-annually,  based on the London interbank offered rate for
six-month United States dollar deposits;

                  (f) Mortgage Loans  constituting  approximately  28.21% of the
Mortgage Loans in the Fixed Rate Group, and approximately 55.34% of the Mortgage
Loans in the Adjustable  Rate Group,  are balloon loans which will provide for a
final Monthly Payment substantially greater than the preceding Monthly Payments.
Approximately 0.12%, 7.76%, 1.26%, 19.04% and 0.03% of the
Mortgage  Loans in the Fixed Rate Group (and  approximately  43.37%,  10.11% and
1.86% of the  Mortgage  Loans in the  Adjustable  Rate Group) are balloon  loans
based on a 30-year  amortization  schedule and a single payment of the remaining
loan  balance 5, 7, 10, 15 and 20 years (or 7, 10 and 15 years,  with respect to
the  Mortgage   Loans  in  the   Adjustable   Rate  Group)  after   origination,
respectively. All of such balloon loans provide for Monthly Payments based on an
amortization  schedule  specified in the related  Mortgage Note and have a final
balloon  payment no earlier than 60 months  following  origination  and no later
than 180 months following origination. Each other Mortgage Note will provide for
a schedule of  substantially  equal Monthly  Payments which are, if timely paid,
sufficient to fully  amortize the principal  balance of such Mortgage Note on or
before its maturity date;

                  (g) Each  Mortgage is a valid and  subsisting  first or second
lien on the Mortgaged Property subject, in the case of any second Mortgage Loan,
only to a First Lien on such Mortgaged Property, and each Mortgage relating to a
Mortgage Loan in the Adjustable Rate Group is a valid and subsisting  First Lien
on the Mortgaged  Property,  and subject in all cases to the exceptions to title
set  forth  in the  title  insurance  policy  or the  other  evidence  of  title
enumerated in Section 2.04(d),  with respect to the related Mortgage Loan, which
exceptions are generally  acceptable to second mortgage lending  companies,  and
such other exceptions to which similar properties are commonly subject and which
do not  individually,  or in the aggregate,  materially and adversely affect the
benefits  of the  security  intended to be  provided  by such  Mortgage.  If the
Mortgaged  Property is held in an Illinois Land Trust (a "Land Trust Mortgage"),
(i) a natural person is the beneficiary of such Illinois Land Trust,  and either
is a party to the Mortgage Note or is a guarantor thereof, in either case, in an
individual capacity, and not in the capacity of trustee or otherwise,  and, if a
party to the Mortgage  Note, is jointly and severally  liable under the Mortgage
Note;  (ii) the Mortgagor is the trustee of such Illinois Land Trust, is a party
to the Mortgage Note and is the mortgagor  under the Mortgage in its capacity as
such trustee and not otherwise; (iii) a land trust trustee, duly qualified under
applicable law to serve as such,  has been properly  designated and currently so
serves  and is named as such in the land  trust  agreement  and such  trustee is
named in the Land Trust Mortgage as Mortgagor; (iv) all fees and expenses of the
land trust trustee which have previously  become due or owing have been paid and
no such fees or expenses are or will become payable by the Certificateholders or
the Trust Fund;  (v) the  beneficiary  is solely  obligated  to pay any fees and
expenses  of the land trust  trustee  and the  priority  of the lien of the Land
Trust  Mortgage  is not and will not be subject or  subordinate  to any  amounts
owing to the land trust trustee;  (vi) the Mortgaged Property (only if indicated
to be  owner  occupied  on  the  Mortgage  Loan  Schedule)  is  occupied  by the
beneficiary  under the land trust  agreement  and, if such land trust  agreement
terminates,  the  beneficiary  will become the owner of the Mortgaged  Property;
(vii) the beneficiary is obligated to make payments  under the related  Mortgage
Note and (subject to applicable law) will have personal liability for deficiency
judgments;  (viii)  the Land  Trust  Mortgages  and  assignments  of  beneficial
interest  relating to land trusts in the Mortgage  Pool were made in  compliance
with their respective land trust agreements,  were validly entered into by their
respective land trust trustee or beneficiary and did not, do not currently,  and
will not in the future,  violate any  provision of their  respective  land trust
agreement; (ix) a UCC financing statement has been filed, continued, and will be
continued,  without  intervening  liens,  as the first lien upon the  beneficial
interest in the Land Trust Mortgage;  (x) each assignment of beneficial interest
with respect to Land Trust  Mortgages  in the  Mortgage  Pool was at the time of
respective  assignment the only  assignment of such  beneficial  interest in the
land trust,  such  assignment was accepted by the respective land trust trustee,
to  the  best  of  the  Depositors'  knowledge,  subsequent  assignments  of the
beneficial  interest in whole or in part have not been made, and such subsequent
assignments  of the  beneficial  interest or any part thereof are not  permitted
pursuant to a written  agreement  between  the  respective  beneficiary  and the
Mortgagee,  until the  expiration of the Mortgage Note in each  respective  land
trust;  (xi) the Land  Trust  Mortgages  are the  first or  second  liens on the
Mortgaged Properties; no liens are in place against the beneficial interests, or
any part  thereof,  of any Land  Trust  Mortgage  or  collateral  assignment  of
beneficial  interest,  which  liens are  superior  to the  interest  held by the
related  Depositor;  and the  beneficiary  or land trust  trustee is  forbidden,
pursuant  to a written  agreement  between  the  beneficiary  or the land  trust
trustee (as applicable) and the Mortgagee, from using the land trust property or
beneficial  interest,  or any part of either,  as security for any other debt of
the same priority as or senior to such Land Trust  Mortgage until the expiration
date of its respective  Mortgage Note; and (xii) the terms and conditions of the
land trust agreement do not prevent the free and absolute  marketability  of the
Mortgaged  Property.  As of the Cut-off Date,  none of the Mortgage Loans in the
Fixed Rate Group and none of the  Mortgage  Loans in the  Adjustable  Rate Group
were related to Land Trust Mortgages.

                  (h) Except with respect to liens released immediately prior to
the  transfer  herein  contemplated,  immediately  prior  to  the  transfer  and
assignment  herein  contemplated,   the  applicable  Transferor  held  good  and
indefeasible title to, and was the sole owner of, each Mortgage Loan conveyed by
such Transferor subject to no liens, charges, mortgages,  encumbrances or rights
of others; and immediately upon the transfer and assignment herein contemplated,
the applicable  Transferee will hold good and indefeasible title, to, and be the
sole owner of, each  Mortgage  Loan (other than the  Representative's  Yield and
amounts  received  on or after the Cut-off  Date in respect of interest  accrued
prior to the Cut-off Date) subject to no liens, charges, mortgages, encumbrances
or rights of others;

                  (i) None of the  Mortgage  Loans in the Fixed  Rate  Group and
none of the Mortgage Loans in the Adjustable  Rate Group  (excluding  Bankruptcy
Loans) are 30 or more days contractually delinquent;  none of the Mortgage Loans
in the  Mortgage  Pool  (excluding  Bankruptcy  Loans) have been 30 or more days
contractually  delinquent more than once in the 12 months  preceding the Cut-off
Date.  For  purposes  of this  representation  and  warranty  "30 or  more  days
contractually  delinquent"  means that a Monthly  Payment  due on a Due Date was
unpaid as of the end of the month of the next  succeeding  Due Date or following
Due  Dates and "60 to 89 days  contractually  delinquent"  means  that a Monthly
Payment  due on a Due Date was  unpaid as of the end of the month of the  second
Due  Date  following  the Due  Date on  which  such  Monthly  Payment  was  due.
Approximately  0.07% of the Mortgage Loans in the Fixed Rate Group, and 0.41% of
the Mortgage Loans in the Adjustable Rate Group, are Bankruptcy  Loans.  None of
the Mortgage Loans in the Fixed Rate Group and none of the Mortgage Loans in the
Adjustable  Rate  Group  are  Bankruptcy   Loans  which  are  30  or  more  days
contractually  delinquent.  Except for the Mortgage Loans listed on Exhibit G to
the Pooling and Servicing Agreement, to the best of such Transferor's knowledge,
none of the Mortgage Loans is subject to a Plan. Except for the Bankruptcy Loans
and the  Mortgage  Loans  listed  on  Exhibit  S to the  Pooling  and  Servicing
Agreement, as of the Cut-off Date none of the Mortgage Loans are 30 or more days
contractually  delinquent.  Exhibit S to the  Pooling  and  Servicing  Agreement
accurately  sets forth the number of days that each Mortgage Loan listed therein
was contractually delinquent as of the Cut-off Date;

                  (j) To the best of such Transferor's  knowledge,  (i) there is
no  delinquent  tax or assessment  lien on any Mortgaged  Property and (ii) each
Mortgaged Property is free of material damage and is in average repair;

                  (k) No  Mortgage  Loan is subject to any right of  rescission,
set-off,  counterclaim or defense,  including the defense of usury, nor will the
operation  of any of the  terms of the  Mortgage  Note or the  Mortgage,  or the
exercise  of any  right  thereunder,  render  either  the  Mortgage  Note or the
Mortgage  unenforceable  in  whole  or in  part,  or  subject  to any  right  of
rescission,  set-off,  counterclaim or defense,  including the defense of usury,
and no such right of  rescission,  set-off,  counterclaim  or  defense  has been
asserted with respect thereto;

                  (l) To the best of such  Transferor's  knowledge,  there is no
mechanics'  lien or claim for work,  labor or material  affecting  any Mortgaged
Property  which is or may be a lien  prior to, or equal  with,  the lien of such
Mortgage except those which are insured  against by the title  insurance  policy
referred to in Section 3.02(n) below;

                  (m)  Each Mortgage Loan, at the time it was made,
complied in all material  respects  with  applicable  state and federal laws and
regulations,  including, without limitation, usury, equal credit opportunity and
disclosure laws;

                  (n)  With  respect  to each  Mortgage  Loan,  other  than  any
Mortgage Loan secured by a second  priority lien and having a Principal  Balance
not in excess of  $50,000 or listed in Exhibit W to the  Pooling  and  Servicing
Agreement, a written commitment for a lender's title insurance policy, issued in
standard  American Land Title  Association or California Land Title  Association
form, or other form customary and acceptable in a particular jurisdiction,  by a
title insurance company  acceptable to FNMA and FHLMC and authorized to transact
business  in the state in which the  related  Mortgaged  Property  is  situated,
together with a condominium  endorsement,  if applicable,  in an amount at least
equal to the  original  Principal  Balance of such  Mortgage  Loan  insuring the
mortgagee's  interest  under the related  Mortgage Loan as the holder of a valid
first or second  mortgage lien of record on the real  property  described in the
Mortgage,  subject only to exceptions  of the  character  referred to in Section
3.02(g)  above,  was effective on the date of the  origination  of such Mortgage
Loan,  and, as of the Closing Date, such commitment will be valid and thereafter
the policy issued pursuant to such  commitment  shall continue in full force and
effect or, with respect to the Mortgaged  Properties located in jurisdictions in
which it is customary and  acceptable to obtain an assurance of title in lieu of
a title insurance policy, such assurance of title has been obtained;

                  (o) The improvements upon each Mortgaged  Property are covered
by a valid and  existing  hazard  insurance  policy with a generally  acceptable
carrier  that  provides  for fire and extended  coverage  representing  coverage
described in Sections 5.07 and 5.08 of the Pooling and Servicing Agreement;

                  (p) A flood insurance policy is in effect with respect to each
Mortgaged Property with a generally acceptable carrier in an amount representing
coverage  described  in  Sections  5.07  or 5.08 of the  Pooling  and  Servicing
Agreement,  if and to the extent required by Section 5.07 or 5.08 of the Pooling
and Servicing Agreement;

                  (q) Each  Mortgage and Mortgage  Note is the legal,  valid and
binding  obligation of the maker thereof and is enforceable  in accordance  with
its  terms,  except  only as such  enforcement  may be  limited  by  bankruptcy,
insolvency,  reorganization,  moratorium  or other  similar laws  affecting  the
enforcement of creditors'  rights generally and by general  principles of equity
(whether  considered  in a  proceeding  or action in equity or at law),  and all
parties to each  Mortgage  Loan had full legal  capacity to execute all Mortgage
Loan documents and convey the estate therein purported to be conveyed;

                  (r)  The applicable Transferor has directed the
Servicer to perform any and all acts  required to be  performed  to preserve the
rights and remedies of the Transferees in any insurance  policies  applicable to
the Mortgage Loans including, without limitation, any necessary notifications of
insurers,  assignments of policies or interests  therein,  and establishments of
co-insured, joint loss payee and mortgagee rights in favor of the Transferees;

                  (s) No more than approximately  0.19% of the Mortgage Loans in
the Fixed Rate Group, and no more than approximately 2.39% of the Mortgage Loans
in the Adjustable Rate Group, are secured by Mortgaged Properties located within
any  single  zip  code  area  within  the  State  of  California.  No more  than
approximately  0.43% of the Mortgage Loans in the Fixed Rate Group,  and no more
than approximately 1.29% of the Mortgage Loans in the Adjustable Rate Group, are
secured by Mortgaged  Properties located within any single zip code area outside
the State of California;

                  (t) At least approximately 95.23% of the Mortgage Loans in the
Fixed  Rate  Group,  and  approximately  96.74%  of the  Mortgage  Loans  in the
Adjustable Rate Group, are secured by Owner Occupied Mortgaged Property;

                  (u) The terms of the Mortgage  Note and the Mortgage  have not
been impaired,  altered or modified in any material respect, except by a written
instrument  which has been recorded or is in the process of being  recorded,  if
necessary, to protect the interest of the Transferees and which has been or will
be  delivered  to the  Transferees.  The  substance  of any such  alteration  or
modification is reflected on the Mortgage Loan Schedule.  Each original Mortgage
was recorded,  and all subsequent assignments of the original Mortgage have been
recorded in the appropriate  jurisdictions wherein such recordation is necessary
to perfect the lien thereof as against creditors of the Transferors (or, subject
to Section 2.04 hereof, are in the process of being recorded);

                  (v) No  instrument  of release or waiver has been  executed in
connection with the Mortgage Loan, and no Mortgagor has been released,  in whole
or in part;

                  (w) To the best of such  Transferor's  knowledge,  all  taxes,
governmental  assessments,   insurance  premiums,  water,  sewer  and  municipal
charges,  leasehold  payments or ground  rents which  previously  became due and
owing have been paid,  or an escrow of funds has been  established  in an amount
sufficient  to pay for every such item which  remains  unpaid and which has been
assessed  but is not yet due and  payable.  Except for payments in the nature of
escrow payments, including without limitation, taxes and insurance payments, the
Transferor has not advanced funds, or induced,  solicited or knowingly  received
any  advance  of  funds  by a  party  other  than  the  Mortgagor,  directly  or
indirectly, for the payment of any amount required by the Mortgage, except for
interest  accruing from the date of the Mortgage Note or date of disbursement of
the Mortgage  proceeds,  whichever is greater,  to the day which precedes by one
month the Due Date of the first  installment  of principal  and  interest.  With
respect to Mortgaged  Properties  that are the subject of a ground lease, to the
best of the such  Transferor's  knowledge,  all lease rents,  other  payments or
assessments  that have  become  due have been paid and the  Mortgagor  is not in
material default under any other provisions of the lease and the lease is valid,
in good standing and in full force and effect;

                  (x) To the best of the such Transferor's  knowledge,  there is
no proceeding pending or threatened for the total or partial condemnation of the
Mortgaged  Property,  nor is such a  proceeding  currently  occurring,  and such
property is undamaged by waste, fire,  earthquake or earth movement,  windstorm,
flood,  tornado or other  casualty,  so as to affect  adversely the value of the
Mortgaged  Property as security for the  Mortgage  Loan or the use for which the
premises were intended;

                  (y) To the  best of such  Transferor's  knowledge,  all of the
improvements  which were included for the purpose of  determining  the appraised
value of the Mortgaged  Property lie wholly within the  boundaries  and building
restriction lines of such property,  and no improvements on adjoining properties
encroach upon the Mortgaged Property;

                  (z) To the best of such Transferor's knowledge, no improvement
located  on or being  part of the  Mortgaged  Property  is in  violation  of any
applicable zoning law or regulation. To the best of such Transferor's knowledge,
all inspections,  licenses and  certificates  required to be made or issued with
respect to all occupied portions of the Mortgaged  Property and, with respect to
the use and occupancy of the same,  including but not limited to certificates of
occupancy and fire  underwriting  certificates,  have been made or obtained from
the  appropriate  authorities  and the Mortgaged  Property is lawfully  occupied
under applicable law;

                  (aa)  The  proceeds  of the  Mortgage  Loan  have  been  fully
disbursed,  and  there is no  obligation  on the part of the  mortgagee  to make
future  advances  thereunder.  Any and all  requirements as to completion of any
on-site or off-site  improvements  and as to  disbursements  of any escrow funds
therefor  have been  complied  with.  All costs,  fees and expenses  incurred in
making or closing or recording the Mortgage Loans were paid;

                  (bb) The related Mortgage Note is not and has not been secured
by any  collateral,  pledged  account or other  security  except the lien of the
corresponding Mortgage;

                  (cc)  No Mortgage Loan was originated under a buydown
plan;

                  (dd)  There is no  obligation  on the  part of the  applicable
Transferor  or any other party to make payments in addition to those made by the
Mortgagor;

                  (ee) With  respect  to each  Mortgage  constituting  a deed of
trust, a trustee, duly qualified under applicable law to serve as such, has been
properly  designated and currently so serves and is named in such Mortgage,  and
no fees or expenses are or will become payable by the Transferees to the trustee
under  such deed of trust,  except in  connection  with a  trustee's  sale after
default by the Mortgagor.  If the Mortgaged Property is held in an Illinois Land
Trust,  the trustee thereof is duly qualified  under  applicable law to serve as
such, and has been properly  designated and currently so serves,  and no fees or
expenses are or will become payable by the Transferees to such trustee;

                  (ff)  No Mortgage Loan has a shared appreciation
feature, or other contingent interest feature;

                  (gg) With  respect to each  Mortgage  Loan secured by a second
priority lien, the related First Lien requires equal monthly payments,  or if it
bears an adjustable  interest rate,  the monthly  payments for the related First
Lien may be adjusted not more frequently than once every six months;

                  (hh) With  respect to each  Mortgage  Loan secured by a second
priority  lien,  either (i) no consent for the Mortgage  Loan is required by the
holder of the related  First Lien or (ii) such consent has been  obtained and is
contained in the Mortgage File;

                  (ii) The  maturity  date of each  Mortgage  Loan  secured by a
second  priority lien is prior to the maturity date of the related First Lien if
such First Lien  provides for a balloon  payment;  and with respect to any First
Lien that provides for negative  amortization or deferred interest,  the balance
of such First Lien used to calculate  the Combined  Loan-to-Value  Ratio for the
Mortgage Loan is based on the maximum amount of negative  amortization  possible
under such First Lien;

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

                  (kk)  The Mortgage contains a customary provision for
the acceleration of the payment of the unpaid principal  balance of the Mortgage
Loan in the event the related security for the Mortgage Loan is sold without the
prior consent of the mortgagee thereunder;

                  (ll) Any future  advances  made prior to (and  excluding)  the
Cut-off  Date have  been  consolidated  with the  outstanding  principal  amount
secured by the Mortgage,  and the secured  principal  amount,  as  consolidated,
bears a single interest rate and single repayment term reflected on the Mortgage
Loan Schedule (or single  method of  determining  the Mortgage  Interest Rate if
such Mortgage Loan is in the Adjustable Rate Group). The consolidated  principal
amount does not exceed the original  principal  amount of the Mortgage Loan. The
Mortgage  Note does not permit or obligate the Servicer to make future  advances
to the Mortgagor at the option of the Mortgagor;

                  (mm) The related Mortgage  contains  customary and enforceable
provisions  which render the rights and remedies of the holder thereof  adequate
for the  realization  against  the  Mortgaged  Property  of the  benefits of the
security,  including,  (i) in the  case of a  Mortgage  designated  as a deed of
trust,  by  trustee's  sale,  and (ii)  otherwise  by judicial  or  non-judicial
foreclosure. There is no homestead or other exemption available to the Mortgagor
which would materially  interfere with the right to sell the Mortgaged  Property
at a trustee's  sale or the right to foreclose the Mortgage  except as set forth
in the Prospectus;

                  (nn)  Except  for   bankruptcy-related   defaults   under  the
Bankruptcy  Loans,  there  is  no  default,   breach,   violation  or  event  of
acceleration  existing  under the Mortgage or the related  Mortgage  Note and no
event which,  with the passage of time or with notice and the  expiration of any
grace or cure period, would constitute a default,  breach, violation or event of
acceleration;  and  neither  the  Servicer  nor the  Transferor  has  waived any
default, breach, violation or event of acceleration;

                  (oo) All parties to the  Mortgage  Note and the  Mortgage  had
legal  capacity to execute the Mortgage  Note and the Mortgage and each Mortgage
Note and Mortgage have been duly and properly executed by such parties;

                  (pp) All amounts  received by the Transferors on and after the
Cut-off Date with respect to the Mortgage  Loans that are required to be paid to
the Transferees have been transferred to the Transferees;

                  (qq)   All of the Mortgage Loans were purchased and re-
underwritten by a wholly-owned subsidiary of the Representative;

                  (rr) As of the Cut-off Date, each Mortgage Loan conforms,  and
all Mortgage Loans in the aggregate conform,  in all material  respects,  to the
description  thereof  set forth in the  Prospectus  dated  September  11,  1997,
including all statistical data provided therein in tabular format or otherwise;

                  (ss)   The   Mortgage   Loans   were  not   selected   by  the
Representative  or the  Transferors for transfer to the Transferees on any basis
intended to adversely affect the Transferees;

                  (tt)  A full interior inspection appraisal was
performed in connection with each Mortgaged Property;

                  (uu) The Mortgage  Interest Rate for each Mortgage Loan in the
Fixed Rate Group is not less than 7.75% per  annum,  and the  Mortgage  Interest
Rate for each  Mortgage Loan in the Fixed Rate Group is not more than 17.98% per
annum;  approximately  0.13% of the Mortgage  Loans in the Fixed Rate Group have
Mortgage Interest Rates less than 7.995%;

                  (vv) The gross margin for each Mortgage Loan in the Adjustable
Rate Group is not less than 1.00% per annum and not more than  11.00% per annum.
Approximately  1.54% of the  Mortgage  Loans in the  Adjustable  Rate Group have
periodic adjustment caps of either 1.5% or 3.0%.

                  (ww) Each hazard  insurance  policy  required to be maintained
under Section 5.07 of the Pooling and Servicing  Agreement  with respect to such
Mortgage Loan is a valid,  binding,  enforceable and subsisting insurance policy
of its respective kind and is in full force and effect;

                  (xx) If the Mortgaged Property consists of a leasehold estate,
the Mortgage covers property improvements and the Mortgagor's leasehold interest
in the land upon which such  improvements  are situated;  at  origination of the
Mortgage  Loan the term of the  leasehold  estate was  scheduled  to last for at
least ten years  beyond  the  maturity  date of the  Mortgage  or  provided  for
perpetual  renewal  covenants;   the  leasehold  estate  is  assignable  by  the
Mortgagee; and the lease is valid and in full force and effect;

                  (yy) To the best of such Transferor's  knowledge, no Mortgaged
Property was, at  origination,  located  within a 1 mile radius of any site with
environmental or hazardous waste risks;

                  (zz) With  respect  to each  Bankruptcy  Loan,  except for the
Bankruptcy  Loans specified in Exhibit G to the Pooling and Sericing  Agreement,
(a) as of the Cut-off Date, the Mortgagor is not  contractually  delinquent more
than 30 days with  respect to any payment due under the  related  Plan,  (b) the
Current  CLTV is less than or equal 85%,  and (c) either (i) if the Current CLTV
is between 60% and 85%, as of the Cut-off Date,  the Mortgagor has made at least
six  consecutive  payments under the related Plan or (ii) if the Current CLTV is
less than 60%, as of the Cut-off  Date,  the  Mortgagor  has made at least three
consecutive payments under the related Plan;

                  (aaa)  With respect to Mortgage Loans which were
originated  in the State of Alabama  (each,  an "Alabama  Loan"),  (i) each such
Alabama Loan was (A) originated and  underwritten  by EQCC/Ala.  & Miss., or (B)
purchased and  re-underwritten  by EQCC/Ala.  & Miss.  from another lender (each
originating  entity,  an  "Alabama  Originator"),  (ii) with  respect  each such
Alabama Loan secured by second mortgages, (A) the total "prepaid finance charge"
(as defined in Regulation Z promulgated under the Federal  Truth-in-Lending Act)
paid by the related  Mortgagor to the related  Alabama  Originator  plus (B) any
yield spread premium ("rate  participation")  paid by the Alabama Originator did
not exceed 5% of the original  Principal Balance of such Alabama Loan, (iii) the
original  Principal  Balance of such  Alabama  Loan  exceeded  $2,000,  (iv) the
aggregate  of all points and  broker's  fees did not exceed 10% of the  original
principal  balance of the Mortgage  Loan,  (v) no "referral  fee" (as defined in
Regulation X promulgated  under the Real Estate  Settlement and Procedures  Act)
was paid to any third party by the related  Alabama  Originator  with respect to
such  Alabama  Loan,  (vi)  such  Alabama  Loan and the  manner  in which it was
originated  fully complied with Alabama law, and (vii) such Alabama Loan was not
originated in such a manner,  and neither the related Mortgage Note nor Mortgage
contain  any  provisions,  that  would  cause  such  Alabama  Loan to be  deemed
unconscionable  under Alabama law. The aggregate of all such Mortgage Loans does
not exceed  approximately  0.02% of the Mortgage  Loans in the Fixed Rate Group.
None of the Mortgage  Loans in the  Adjustable  Rate Group are Alabama  Mortgage
Loans;

                  (bbb) With  respect to each  Mortgage  Loan in the  Adjustable
Rate Group,  the CLTV does not exceed 95.00%,  and with respect to each Mortgage
Loan in the Fixed Rate Group, the CLTV does not exceed 99.00%;

                  (ccc) Except for the Mortgage Loans listed on Exhibit T to the
Pooling and  Servicing  Agreement,  as of the Cut-off  Date no Mortgage  Loan is
subject to The Home  Ownership and Equity  Protection  Act of 1994;  all notices
required to be delivered to the related Mortgagor pursuant to the Home Ownership
and  Equity  Protection  Act of 1994 have been  delivered  with  respect to each
Mortgage Loan listed on Exhibit T to the Pooling and Servicing Agreement and all
other  requirements  of that Act have been  complied with for each such Mortgage
Loan; and

                  (ddd)  Each  Mortgage  Loan in the  Adjustable  Rate Group was
originated  by a  mortgagee  approved  by the  Secretary  of  Housing  and Urban
Development pursuant to Sections 203 and 211 of the National Housing Act.

                  SECTION 3.03 Purchase and Substitution.

                  It is  understood  and  agreed  that the  representations  and
warranties  set forth in Sections  3.01 and 3.02 shall  survive  delivery of the
Mortgage  Loans  to  the  Transferees.   Upon  discovery  by  the  Trustee,  the
Representative,  any Transferee, the Servicer, any Subservicer,  the Certificate
Insurer or the
Custodian  of a  breach  of any of such  representations  and  warranties  which
materially and adversely  affects the value of Mortgage Loans or the interest of
the Transferees,  or which materially and adversely affects the interests of the
Transferees  in  the  case  of  a  representation  and  warranty  relating  to a
particular Mortgage Loan  (notwithstanding that such representation and warranty
was made to the Representative's or the Transferors' best knowledge),  the party
discovering  such breach shall give prompt written notice to the others.  Within
60 days of the earlier of its  discovery  or its receipt of notice of any breach
of a representation or warranty,  the Representative shall (a) promptly cure, or
cause the applicable  Transferor to cure, such breach in all material  respects,
or (b) purchase, or cause the applicable  Transferor to purchase,  such Mortgage
Loan by  remitting to the  Servicer  for deposit in the  Principal  and Interest
Account,  on the next succeeding  Determination Date relating to a Payment Date,
in the manner and at the price specified in Section 2.05(b), or by substituting,
or causing  the  applicable  Transferor  to  substitute,  one or more  Qualified
Substitute Mortgage Loans, provided such substitution is effected not later than
the date which is two years after the Closing Date. Any such substitution  shall
be accompanied by payment by the Representative or applicable  Transferor of the
Substitution Adjustment.

                  As to  any  Deleted  Mortgage  Loan  for  which  a  Transferor
substitutes a Qualified  Substitute  Mortgage Loan or Loans, the  Representative
shall effect such  substitution  by  delivering to the  applicable  Transferee a
certification  in the form  attached to the Pooling and  Servicing  Agreement as
Exhibit  F,  and   delivering  to  the   applicable   Transferee  the  documents
constituting  the Mortgage File for such Qualified  Substitute  Mortgage Loan or
Loans.

                  The  Servicer  is  required  to deposit in the  Principal  and
Interest  Account  all  payments  received  in  connection  with such  Qualified
Substitute Mortgage Loan or Loans after the date of such substitution; provided,
however,  that any amounts received after the date of substitution in respect of
interest  accrued  on or  prior to the date of  substitution  on such  Qualified
Substitute  Mortgage  Loan  will  constitute  the  property  of  the  applicable
Transferor.  Monthly  Payments  received  with respect to  Qualified  Substitute
Mortgage  Loans on or before the date of  substitution  will be  retained by the
Representative on behalf of the applicable Transferor. The applicable Transferee
will own all  payments  received on the Deleted  Mortgage  Loan on or before the
date of substitution,  and the Representative on behalf of the Transferors shall
thereafter be entitled to retain all amounts subsequently received in respect of
such Deleted  Mortgage  Loan. The  Representative  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,  and the  Representative  and the Transferors
shall be deemed to have made with respect to such Qualified  Substitute Mortgage
Loan or Loans, as of the date of  substitution,  the covenants,  representations
and  warranties  set  forth  in  Sections  3.01  and  3.02.  On the date of such
substitution,  the  Representative  will remit to the  applicable  Transferee an
amount equal to the Substitution Adjustment, if any.

                  It is  understood  and  agreed  that  the  obligations  of the
Representative  or any  Transferor  set forth in Sections 2.05 and 3.03 to cure,
purchase or  substitute  for a defective  Mortgage  Loan as provided in Sections
2.05 and 3.03  constitute  the sole  remedies of the  Transferees  respecting  a
breach of the foregoing representations and warranties.

                  Any  cause  of  action  against  the   Representative  or  any
Transferor  relating  to or  arising  out of a  defect  in a  Mortgage  File  as
contemplated by Section 2.05 or the breach of any representations and warranties
made in  Sections  3.01 or 3.02  shall  arise as to any  Mortgage  Loan upon the
occurrence of not less than all of the following  events:  (i) discovery of such
defect or breach by the  Certificate  Insurer or any party and notice thereof to
the  Representative or notice thereof by the  Representative to the Transferees,
(ii) failure by the  Representative to cure such defect or breach or purchase or
substitute  such  Mortgage  Loan as specified  above,  and (iii) demand upon the
Representative  by the  Certificate  Insurer or any  Transferee  for all amounts
payable in respect of such Mortgage Loan. The party delivering such notice shall
also deliver a copy thereof to the Certificate Insurer.

                                   ARTICLE IV

                                   CONDITIONS

                  SECTION 4.01 Conditions to Obligation of the Transferees.  The
obligation of the  Transferees  to purchase the Mortgage Loans is subject to the
satisfaction of the following conditions:

                  (a)  Representations  and Warranties True. The representations
and warranties of the Representative and the Transferors hereunder shall be true
and  correct on the Closing  Date with the same effect as if then made,  and the
Representative  and the  Transferors  shall have performed all obligations to be
performed by them hereunder on or prior to the Closing Date.

                  (b)      Documents to be Delivered By the Representative
and the Transferors at the Closing.

                           (i)  Final Mortgage Loan Schedule specifying the
                  Mortgage Loans to be Transferred hereunder, one copy to
                  be attached to each counterpart to the Pooling and Servicing 
                  Agreement as the Mortgage Loan Schedule thereto;

                      (ii) Officer's  Certificate  dated as of the Closing Date,
                  in the  form  attached  to  the  Underwriting  Agreement  with
                  respect  to  the  Representative  and  each  Transferor,   and
                  attached thereto the resolutions of the Representative or such
                  Transferor,  as the case may be,  authorizing the transactions
                  contemplated by this Agreement and the other Basic  Documents,
                  together with copies of the charter, by-laws and a Certificate
                  of Good Standing  dated as of recent date  (acceptable  to the
                  Transferees and their counsel) of the  Representative  or such
                  Transferor, as the case may be;

                     (iii)  Opinion of Counsel  to the  Representative  and each
                  Transferor  dated as of the Closing Date in the form  attached
                  to the  Underwriting  Agreement  and any  Opinion  of  Counsel
                  required  to  be  delivered  to  any  Rating   Agency  or  the
                  Certificate Insurer;

                      (iv) Certificate or other evidence of merger or changes of
                  name,   signed  or  stamped  by  the   applicable   regulatory
                  authority,  if any of the Mortgage  Loans were acquired by the
                  applicable  Transferor  by merger or acquired or originated by
                  the applicable  Transferor while  conducting  business under a
                  name other than its present name.

                  (c)  Other Documents.  At the Closing, the
Representative and the Transferors shall provide such other
documents as either Transferee may reasonably request.

                  (d)      Other Transactions.  The transactions contemplated
by the Pooling and Servicing Agreement and the other Basic
Documents shall be consummated on the Closing Date.

                  SECTION 4.02  Conditions To  Obligation of the  Representative
and each Transferor.

                  The obligation of the  Representative  and the  Transferors to
transfer the Mortgage Loans to the Transferees is subject to the satisfaction of
the condition  that at the Closing Date,  each  Transferee  shall deliver to its
related  Transferor  or  Transferors  the  amount of cash set forth on Exhibit A
hereto, as provided in Section 2.01 and EQC shall accept a capital  contribution
from  EquiCredit  Corporation  of  America  in an amount  set forth on Exhibit A
hereto, as provided in Section 2.01.

                                    ARTICLE V

                                 THE TRANSFERORS

                  SECTION 5.01  Third Party Servicers.

                  As of the Closing Date, the Representative and the Transferors
have  represented to the Transferees that the Mortgage Loans are serviced by the
Servicer or the  Transferors  and are not subject to servicing  agreements  with
third parties.  It is understood and agreed between the  Representative  and the
Transferors and the Transferees that the Mortgage Loans which are the subject of
this  Agreement are to be delivered  free and clear of any servicing  agreements
with third party  servicers.  The  Representative  and the  Transferor,  without
reimbursement from the Transferees,  shall pay any fees or penalties required by
any  third  party  servicer  for  releasing  the  Mortgage  Loans  from any such
servicing agreement and shall arrange for the orderly transfer of such servicing
from any such third party servicer to the Transferees.

                  SECTION 5.02  Enforceability;  Merger or  Consolidation of the
Transferors.

                  (a) The  Transferors  will keep in full effect its  respective
existence, rights and franchises as a corporation,  and will obtain and preserve
its  qualification to do business as a foreign  corporation in each jurisdiction
in which such qualification is or shall be necessary to protect the validity and
enforceability  of this Agreement,  the other Basic  Documents,  the Pooling and
Servicing  Agreement,  and any of the  Mortgage  Loans and to perform its duties
under such agreements.

                  (b) Any  Person  into  which any  Transferor  may be merged or
consolidated,  or any  corporation  resulting  from any  merger,  conversion  or
consolidation to which any Transferor shall be a party, or any Person succeeding
to the business of any  Transferor,  shall be the  successor  of any  Transferor
hereunder,  without the  execution  or filing of any paper or any further act on
the  part  of  any  of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding.

                  SECTION 5.03  Mandatory Delivery; Grant of Security
Interest.

                  The  transfer  and  delivery  on  the  Closing  Date  by  each
Transferor of its Mortgage Loans is mandatory,  it being specifically understood
and agreed that each Mortgage Loan is unique and identifiable on the date hereof
and that an award of money  damages  would be  insufficient  to  compensate  the
applicable  Transferee  for the loss and  damages  incurred  by such  Transferee
(including  damages to prospective  purchasers of the Certificates) in the event
of such Transferor's failure to deliver the Mortgage
Loans on or before  the  Closing  Date.  Each  Transferor  hereby  grants to its
applicable  Transferee  a lien  on and  continuing  security  interest  in  each
Mortgage Loan and each document and instrument  evidencing such Mortgage Loan to
secure the performance by such Transferors of their obligations  hereunder,  and
such  Transferors  agree that it holds  each  Mortgage  Loan in custody  for the
Transferees  subject to the  Transferees'  (i) right to reject any Mortgage Loan
under the terms of this Agreement and (ii)  obligation to deliver cash and other
consideration  as set forth in Section 2.01 for the Mortgage  Loans.  All rights
and remedies of the  Transferees  under this  Agreement are distinct  from,  and
cumulative  with,  any other rights or remedies under this Agreement or afforded
by  law  or  equity,   and  all  such  rights  and  remedies  may  be  exercised
concurrently, independently or successively.

                                   ARTICLE VI

                              ADDITIONAL AGREEMENTS

                  The Transferors agree with the Transferees as follows:

                  SECTION 6.01  Conflicts With Pooling and Servicing
Agreement.

                  To the extent that any provision of Sections 6.02 through 6.04
of this  Agreement  conflicts  with any  provision of the Pooling and  Servicing
Agreement, the Pooling and Servicing Agreement shall govern.

                  SECTION 6.02 Protection of Title to Trust.

                  (a) The  Transferors  shall  from  time to  time  execute  and
deliver  all such  supplements  and  amendments  hereto  and all such  financing
statements,  continuation statements, instruments of further assurance and other
instruments, and shall take such other action necessary or advisable to:

                  (i)      maintain or preserve the transfer evidenced by
         this Agreement or carry out more effectively the purposes
         hereof; or

             (ii)  preserve  and defend the  Transferees'  title to the Mortgage
         Loans and the rights of the  Transferees  in such  assets  against  the
         claims of all persons and parties, and the Transferors hereby designate
         each  Transferee,   its  agent  and  attorney-in-fact  to  execute  any
         financing  statement,   continuation   statement  or  other  instrument
         required by the Transferees pursuant to this Section 6.02.

                  SECTION 6.03 Other Liens or Interests.

                  Except for the conveyances hereunder and pursuant to
this Agreement and the other Basic Documents, the Transferors
shall not sell,  pledge,  assign or  transfer  the  Mortgage  Loans to any other
Person,  or  grant,  create,  incur,  assume  or suffer to exist any Lien on any
interest therein, and the Transferors shall defend the right, title and interest
of the  Transferees  in, to and under such Mortgage  Loans against all claims of
third parties claiming through or under the Transferors.

                  SECTION 6.04 Purchase Events.

                  The Transferors and the  Representative  acknowledge  that the
Transferees  have  assigned  all of their  right,  title and interest in, to and
under  this   Agreement,   including  the   Transferees'   right  to  cause  the
Representative  or the  Transferors  to  purchase  the  Mortgage  Loans from the
Transferees under certain circumstances,  to the Issuer pursuant to Section 2.01
of the  Pooling  and  Servicing  Agreement,  and the Issuer  has  granted to the
Trustee a security  interest  in and Lien on the  Mortgage  Loans and its right,
title and interest in this Agreement.  The  Transferors  and the  Representative
hereby  covenant  and  agree  with  the  Transferees  for  the  benefit  of  the
Transferees,  the Trustee,  the  Certificateholders  and the Certificate Insurer
that  the  occurrence  of a  breach  of  any  of  the  Representative's  or  the
Transferor's  representations  and  warranties  contained in Section 3.02 hereof
shall constitute events obligating the Transferor and the Representative, to the
extent  specified in Section 3.03 of the Pooling and  Servicing  Agreement,  and
without further notice from the Transferees  hereunder,  to purchase an Mortgage
Loan from the Trustee (a "Purchase Event"). It is understood and agreed that the
obligation of the  Representative  or the  Transferors  to purchase any Mortgage
Loan as to  which  a  breach  has  occurred  and is  continuing  shall,  if such
obligation is fulfilled,  constitute the sole remedy against the Transferors and
the   Representative   for  such   breach   available   to  the   Trustee,   the
Certificateholders or the Certificate Insurer.

                  SECTION 6.05  Indemnification.

                  The  Transferors  shall  indemnify  the  Transferees  for  any
liability  as a result of the failure of an Mortgage  Loan to be  originated  in
compliance with all  requirements of law. This indemnity  obligation shall be in
addition to any obligation that the Transferors may otherwise have.

                  SECTION 6.06  Trust.

                  The  Transferors   acknowledge  that  the  Transferees  shall,
pursuant to the Pooling and Servicing Agreement,  transfer the Mortgage Loans to
the Trustee  (for the benefit of the  Certificateholders),  and the  Transferees
assign  their  rights   hereunder  to  the  Trustee  (for  the  benefit  of  the
Certificateholders) as set forth in the Pooling and Servicing Agreement.

                                   ARTICLE VII

                            MISCELLANEOUS PROVISIONS

                  SECTION 7.01  Amendment.

                  This  Agreement  may be amended  from time to time (upon prior
notice to each of the Rating  Agencies and with the prior written consent of the
Certificate  Insurer) by a written  amendment duly executed and delivered by the
Transferors, the Representative and the Transferees, provided, however, that any
such   amendment   that   materially   adversely   affects  the  rights  of  the
Certificateholders  under the Pooling and Servicing  Agreement must be consented
to by a Majority in Voting Interest of the Certificates.

                  SECTION 7.02  Waivers.

                  No  failure  or  delay  on  the  part  of the  Transferees  in
exercising any power,  right or remedy under this  Agreement  shall operate as a
waiver thereof, nor shall any single or partial

exercise  of any such  power,  right or remedy  preclude  any  other or  further
exercise thereof or the exercise of any other power, right or remedy.

                  SECTION 7.03 Costs and Expenses.

                  The  Transferors  agree  to pay all  reasonable  out-of-pocket
costs and expenses of the  Transferees,  including fees and expenses of counsel,
in connection  with the perfection as against third parties of the  Transferees'
right,  title  and  interest  in,  to and  under  the  Mortgage  Loans  and  the
enforcement  of  any  obligation  of  the  Transferors  or  the   Representative
hereunder.

                  SECTION 7.04  Survival.

                  The   representations,   warranties   and   covenants  of  the
Transferor  and the  Representative  set  forth  in  Sections  3.01 and 3.02 and
Article V of this  Agreement  shall  remain in full  force and  effect and shall
survive  the  closing  under  Section  2.07 and the  transfers  contemplated  by
Sections 6.04 and 6.06.

                  SECTION 7.05 Confidential Information.

                  The  Transferees  agree that it shall neither use nor disclose
to any person the names and  addresses of the  Mortgagors,  except in connection
with the enforcement of the  Transferees'  rights (i) hereunder,  (ii) under the
Mortgage Loans, (iii) under the Basic Documents or (iv) as required by law.

                  SECTION 7.06 Severability Clause.

                  Any  part,  provision,  representation  or  warranty  of  this
Agreement which is prohibited or which is held to be void or unenforceable shall
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation   or  warranty  of  this   Agreement   which  is   prohibited  or
unenforceable or is held to be void or unenforceable in any jurisdiction  shall,
as to such  jurisdiction,  be ineffective  to the extent of such  prohibition or
unenforceability  without  invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction as to any Mortgage Loan
shall  not  invalidate  or  render  unenforceable  such  provision  in any other
jurisdiction.

                  SECTION 7.07 Headings and Cross-References.

                  The  various  headings  in this  Agreement  are  included  for
convenience  only and shall not affect  the  meaning  or  interpretation  of any
provision of this Agreement.

                  SECTION 7.08 Recordation of Agreement.

                  To the extent  permitted by  applicable  law, the Agreement is
subject to  recordation  in all  appropriate  public  offices for real  property
records in all the counties or other  comparable  jurisdictions  in which any or
all of the  properties  subject to the Mortgages are situated,  and in any other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected by the  Transferors  at the  Transferors'  expense on  direction of the
Transferees  accompanied  by an  Opinion  of  Counsel  to the  effect  that such
recordation   materially   and   beneficially   affects  the  interests  of  the
Transferees.

                  SECTION 7.09 Governing Law.

                  THIS   AGREEMENT   SHALL  BE  GOVERNED  BY  AND  CONSTRUED  IN
ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO
ITS CONFLICT OF LAWS PROVISIONS AND THE OBLIGATIONS,  RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                  SECTION 7.10  Notices.

                  All demands,  notices and communications  under this Agreement
shall be in  writing,  personally  delivered  or mailed by  certified  mail with
return  receipt  requested,  and shall be deemed  to have been duly  given  upon
receipt  at the  appropriate  address  set forth in the  Pooling  and  Servicing
Agreement.

                  SECTION 7.11  Counterparts.

                  This Agreement may be executed in two or more counterparts and
by  different  parties  on  separate  counterparts,  each of  which  shall be an
original,  but  all  of  which  together  shall  constitute  one  and  the  same
instrument.

                  SECTION 7.12  The Certificate Insurer.

                  Any right conferred to the Certificate Insurer hereunder shall
be suspended during any period in which the Certificate Insurer is in default in
its  payment  obligations  under  the  Insurance  Policy.  At  such  time as the
Certificates  are  no  longer   outstanding  under  the  Pooling  and  Servicing
Agreement,  and no  amounts  owed to the  Certificate  Insurer  under  any Basic
Document  remain  unpaid,  the  Certificate  Insurer's  rights  hereunder  shall
terminate.  The Certificate  Insurer is an intended  third-party  beneficiary of
this Agreement.




<PAGE>



                  IN WITNESS  WHEREOF,  the  parties  hereby  have  caused  this
Agreement to be executed by their respective  officers thereunto duly authorized
as of the date and year first above written.



                                   ORIGINATORS:

                                   EquiCredit Corporation of America ("ECA")
                                   EquiCredit Corporation/Ala. & Miss.
                                   California/EquiCredit Corporation
                                   EquiCredit Corporation of In.
                                   EquiCredit Corporation of Pa.
                                   EquiCredit Corporation of SC


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Senior Vice President



                                   DEPOSITORS:

                                   EQCC Receivables Corporation


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Vice President


                                   EQCC Asset Backed Corporation


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Vice President



<PAGE>



                                                                       EXHIBIT A


                       AMOUNTS TRANSFERRED BY TRANSFEREES
                                 TO TRANSFERORS



                          EQCC RECEIVABLES CORPORATION
                      HAS TRANSFERRED THE FOLLOWING AMOUNT:

              $150,946,260.18 to EquiCredit Corporation of America*


                          EQCC ASSET BACKED CORPORATION
                     HAS TRANSFERRED THE FOLLOWING AMOUNTS:

         a)  $ 4,669,643.01 to EquiCredit Corporation of Pa.

         b)  $ 4,690,287.63 to EquiCredit Corporation of SC

         c)  $    25,444.38 to EquiCredit Corporation/Ala. & Miss.

         d)  $ 8,930,889.28 to California/EquiCredit Corporation

         e)  $  5,742,736.28 to EquiCredit Corporation of In.

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

* EQCC Receivables Corporation has transferred cash to EquiCredit Corporation of
America  in an  amount  equal to  $150,464,126.73  and has  accepted  a  capital
contribution  from  EquiCredit  Corporation  of  America  in an amount  equal to
$482,134.45.



<PAGE>



                                                                     EXHIBIT B-1


                          MORTGAGE LOANS TRANSFERRED BY
                        EQUICREDIT CORPORATION OF AMERICA




<PAGE>



                                                                     EXHIBIT B-2


                          MORTGAGE LOANS TRANSFERRED BY
                          EQUICREDIT CORPORATION OF PA




<PAGE>



                                                                     EXHIBIT B-3


                         MORTGAGE LOANS TRANSFERRED BY
                          EQUICREDIT CORPORATION OF SC




<PAGE>



                                                                     EXHIBIT B-4


                          MORTGAGE LOANS TRANSFERRED BY
                       EQUICREDIT CORPORATION/ALA. & MISS.




<PAGE>



                                                                     EXHIBIT B-5

                         MORTGAGE LOANS TRANSFERRED BY
                       CALIFORNIA/EQUICREDIT CORPORATION




<PAGE>



                                                                     EXHIBIT B-6


                          MORTGAGE LOANS TRANSFERRED BY
                          EQUICREDIT CORPORATION OF IN.




<PAGE>


                                                                     EXHIBIT C-1


                           FORM OF TRANSFEREE RECEIPT


                                                                  ________, 19__


EquiCredit Corporation of America
EquiCredit Corporation/Ala. & Miss.
California/EquiCredit Corporation
EquiCredit Corporation of In.
EquiCredit Corporation of Pa.
EquiCredit Corporation of SC

                  Re:      Transfer   Agreement  (the   "Transfer   Agreement"),
                           EquiCredit Funding Asset Backed Certificates,  Series
                           1997-B,  Class A-1,  Class A-2, Class A-3, Class A-4,
                           Class A-5,  Class A-6, Class A-7, Class A-8 and Class
                           R dated as of September 1, 1997 among the Transferors
                           and the Transferees listed therein
                           -----------------------------------------------------


Gentlemen:

                  In accordance with Section 2.05 of the Transfer Agreement, the
undersigned  hereby certifies that, except as noted on the attachment hereto, if
any (the  "Loan  Exception  Report"),  it or the  Custodian  on its  behalf  has
received,  with  respect to each  Mortgage  Loan,  the  documents  specified  in
Sections  2.04(a),  (b),  (c),  (g)  and  (h)  of  the  Transfer  Agreement,  as
applicable, a Mortgage, or a certified copy thereof,  Assignment of Mortgage, or
a certified copy thereof, and a Mortgage Note with respect to each Mortgage Loan
listed in the Transfer  Agreement and the documents  contained therein appear to
bear original  signatures  or copies of originals if the originals  have not yet
been delivered.

                  Capitalized  words and  phrases  used  herein  shall  have the
respective meanings assigned to them in the above-captioned Transfer Agreement.

                                   [EQCC ASSET BACKED CORPORATION]


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Vice President

                                   [EQCC RECEIVABLES CORPORATION]


                                    By:_______________________________
                                       Name: Terence G. Vane, Jr.
                                       Title: Vice President






                                                                  EXECUTION COPY












                              CUSTODIAL AGREEMENT


                                     AMONG


                        EQUICREDIT CORPORATION OF AMERICA
                        CALIFORNIA/EQUICREDIT CORPORATION
                          EQUICREDIT CORPORATION OF IN.
                          EQUICREDIT CORPORATION OF PA.
                          EQUICREDIT CORPORATION OF SC
                       EQUICREDIT CORPORATION/ALA. & MISS.


                                   ORIGINATORS

                        EQUICREDIT CORPORATION OF AMERICA

                           REPRESENTATIVE AND SERVICER

                          EQCC RECEIVABLES CORPORATION
                          EQCC ASSET BACKED CORPORATION

                                   DEPOSITORS

                         U.S. BANK NATIONAL ASSOCIATION

                                     TRUSTEE

                                       AND

                                BANKBOSTON, N.A.

                                    CUSTODIAN


                          DATED AS OF SEPTEMBER 1, 1997


                         EQUICREDIT FUNDING TRUST 1997-B


<PAGE>
<TABLE>
<CAPTION>
                                                 TABLE OF CONTENTS
<S>                                                                                                           <C>

                                                                                                               Page

                                                     ARTICLE I

                                                    DEFINITIONS

         Section 1.1.  Definitions..............................................................................  2

                                                    ARTICLE II

                                               CUSTODIAL ARRANGEMENT

         Section 2.1.  Appointment as Custodian.................................................................  2
         Section 2.2.  Maintenance of Office....................................................................  2

                                                    ARTICLE III

                                               CUSTODIAL ARRANGEMENT

         Section 3.1.  Transfer of Mortgage Loans; Delivery of
                  Documents.....................................................................................  3
         Section 3.2.  Trust Receipt and Certification..........................................................  4
         Section 3.3.  Release of Mortgage Files................................................................  5
         Section 3.4.  Purchase; Payment In Full................................................................  5
         Section 3.5.  Other Duties of Custodian................................................................  5
         Section 3.6.  Access to Records........................................................................  6
         Section 3.7.  Instructions; Authority to Act...........................................................  6

                                                    ARTICLE IV

                                     OWNERSHIP AND TRANSFER OF MORTGAGE LOANS

         Section 4.1.  Transfer of Mortgage Loans...............................................................  6
         Section 4.2.  Substitution and Purchase of Mortgage
                  Loans.........................................................................................  7
         Section 4.3.  No Service Charge for Transfer of
                  Mortgage Loans................................................................................  7
         Section 4.4.  Defeasance...............................................................................  7

                                                     ARTICLE V

                                                     CUSTODIAN

         Section 5.1.  Representations, Warranties and Covenants
                  of Custodian..................................................................................  8
         Section 5.2.  Charges and Expenses.....................................................................  9
         Section 5.3.  No Adverse Interests..................................................................... 10
         Section 5.4.  Inspections.............................................................................. 10
         Section 5.5.  Insurance................................................................................ 10
         Section 5.6.  Limitation of Liability.................................................................. 10
         Section 5.7.  Indemnification.......................................................................... 11
         Section 5.8.  Further Rights of Custodian.............................................................. 11

                                                    ARTICLE VI



<PAGE>


                                                                                                               Page

                                             MISCELLANEOUS PROVISIONS

         Section 6.1.  Amendment................................................................................ 12
         Section 6.2.  Governing Law............................................................................ 12
         Section 6.3.  Notices.................................................................................. 12
         Section 6.4.  Severability of Provisions............................................................... 12
         Section 6.5.  No Partnership........................................................................... 13
         Section 6.6.  Termination of Agreement................................................................. 13
         Section 6.7.  Counterparts............................................................................. 13
         Section 6.8.  Assignment............................................................................... 13
         Section 6.9.  Headings................................................................................. 13
         Section 6.10.  Advice of Counsel....................................................................... 13
         Section 6.11.  Third Party Beneficiary................................................................. 13
         Section 6.12.  Resignation of Custodian................................................................ 13
         Section 6.13.  Limitation of Liability of Trustee...................................................... 14


EXHIBIT A                  Trust Receipt and Certification..................................................... A-1
EXHIBIT B                  Request for Release of Documents.................................................... B-1
EXHIBIT C                  List of Originators..................................................................C-1
EXHIBIT D                  Transfer Certificate.................................................................D-1


SCHEDULE I                 Mortgage Loan Schedule
</TABLE>
<PAGE>




                               CUSTODIAL AGREEMENT


                  THIS  CUSTODIAL  AGREEMENT is made as of September 1, 1997, by
and  among  THE  ORIGINATORS  LISTED  ON  EXHIBIT  C HERETO  (collectively,  the
"Originators"),  EQUICREDIT  CORPORATION  OF  AMERICA,  as  Representative  (the
"Representative") and as Servicer (the "Servicer"), EQCC RECEIVABLES CORPORATION
and EQCC ASSET BACKED CORPORATION  (collectively,  the "Depositors"),  U.S. BANK
NATIONAL ASSOCIATION,  as Trustee under the Pooling and Servicing Agreement (the
"Trustee") and BANKBOSTON, N.A., as Custodian (the "Custodian").

                                    RECITALS

                  WHEREAS,  the Originators  collectively  are the owners of the
Mortgage Loans.

                  WHEREAS,  pursuant to the Transfer Agreement,  each Originator
will transfer its related Mortgage Loans to one of the Depositors.

                  WHEREAS, pursuant to the Pooling and Servicing Agreement, each
Depositor  will transfer its related  Mortgage  Loans  acquired  pursuant to the
Transfer Agreement to the Trustee for the benefit of the Certificateholders.

                  WHEREAS,  during  such time as the  Depositors  or the Trustee
holds the Mortgage Loans,  such Person or Persons shall be referred to herein as
the "Mortgage Holder," and the Custodian shall hold all Mortgage Loans as bailee
of and agent for the benefit of each  Depositor and the Trustee (for the benefit
of the Certificateholders) during such time as such Person is a Mortgage Holder.
References in this Agreement to the Mortgage Holder, when referring to transfers
or possession  of, or security  interests  in,  Mortgage  Loans,  shall refer to
Custodian, in its capacity as custodian for the benefit of such Mortgage Holder.

                  WHEREAS, in connection with the foregoing,  the parties hereto
desire to provide for the custody and  management  of the  Mortgage  Loans which
become subject to these transfers of Mortgage Loans (each, a "Transfer").

                  WHEREAS, Custodian is a financial institution regulated by the
Comptroller of the Currency of the United States.

                  WHEREAS,  each  Originator,  each  Depositor  and the  Trustee
during such time as such Person is a Mortgage  Holder  desires to have Custodian
(i) hold title to the Mortgage Loans as custodian for each such party, (ii) take
possession  of the  Mortgage  Notes and the  Mortgages  related to the  Mortgage
Loans,
along  with  certain  other   documents   specified  in  this   Agreement   (the
"Collateral"),  as the  custodian  for, and bailee of, such  Mortgage  Holder in
accordance  with the terms and conditions of this  Agreement,  and (iii) endorse
the  Mortgage  Notes to the order of the  Trustee and retain  possession  of the
Mortgage  Notes and  Mortgages  and such other  documents as  custodian  for and
bailee of the  Trustee.  Custodian is willing and able to perform the duties and
obligations of a custodian and bailee as set forth herein.

                  WHEREAS,  Servicer will act as servicer of the Mortgage  Loans
pursuant to the Pooling and Servicing Agreement.

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual agreements  hereinafter set forth, the Originators,  the  Representative,
the Servicer, the Depositors, the Trustee and Custodian hereby agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

                  Section 1.1.  Definitions.  Certain  capitalized terms used in
this  Agreement  and not  otherwise  defined  herein  shall have the  respective
meanings assigned them in Article I of the Pooling and Servicing Agreement dated
as of  September  1, 1997 (the  "Pooling  and  Servicing  Agreement")  among the
Depositors  and the  Servicer.  All  references  in this  Agreement to Articles,
Sections,  Subsections  and Exhibits are to the same contained in or attached to
this Agreement unless otherwise  specified.  All terms defined in this Agreement
shall have the defined  meanings when used in any  certificate,  notice or other
document made or delivered pursuant hereto unless otherwise defined therein.

                                   ARTICLE II

                              CUSTODIAL ARRANGEMENT

                  Section 2.1.  Appointment  as Custodian.  Subject to the terms
and  conditions  hereof,  the Depositors and the Trustee (for the benefit of the
Certificateholders),  as their interests may appear,  hereby appoint BankBoston,
N.A., and BankBoston,  N.A.,  hereby accepts such  appointment,  as Custodian to
maintain custody of the Mortgage Files during such time as each such Person is a
Mortgage  Holder.  The Servicer shall be liable for all of the Custodian's  fees
and expenses under this Agreement.

                  Section 2.2.  Maintenance of Office.  The Custodian  agrees to
maintain  each  Mortgage  File  identified  in Section  2.04 of the  Pooling and
Servicing  Agreement and Section 2.04 of the Transfer Agreement (a) initially at
its office  located at 7861 Bayberry Road,  Jacksonville,  Florida 32256 and (b)
then at such of its other offices in Florida or Massachusetts as Custodian shall
designate from time to time after giving the  Originators,  the Depositors,  the
Trustee and the Certificate Insurer 30 days prior written notice.

                                   ARTICLE III

                              CUSTODIAL ARRANGEMENT

                  Section  3.1.   Transfer  of  Mortgage   Loans;   Delivery  of
Documents.  Before a mortgage  loan shall become a Mortgage Loan subject to this
Agreement,  the  Originators  shall  deliver,  or  cause  to  be  delivered,  to
Custodian,  the Mortgage File for such Mortgage Loan referred to in Section 2.04
of the  Transfer  Agreement.  Until the Closing Date and the  occurrence  of the
applicable  initial  Transfer  described  below,  the  Custodian  shall hold the
Mortgage Loans  (including  the Mortgage  Files) as custodian and bailee for the
Originators.

                  On the Closing  Date,  the  Originators  shall  deliver to the
Custodian  a  Transfer  Certificate  in the form  attached  hereto as  Exhibit D
evidencing  the Transfer by the  Originators  to the  Depositors of the Mortgage
Loans  pursuant to the Transfer  Agreement.  Upon  receipt of any such  Transfer
Certificate duly executed by the  Originators,  the Custodian shall issue to the
Depositors a Trust Receipt and Certification  (the "Depositors' Trust Receipt"),
as described in Section 3.2 below.

                  On the Closing  Date,  upon receipt of the  Depositors'  Trust
Receipt, the Depositors shall deliver to the Custodian a Transfer Certificate in
the form attached  hereto as Exhibit D evidencing the Transfer by the Depositors
to the Trustee (for the benefit of the Certificateholders) of the Mortgage Loans
pursuant to the Pooling and Servicing  Agreement,  together with the Depositor's
Trust  Receipt.  Upon  receipt of a Transfer  Certificate  duly  executed by the
Depositors and the Depositor's  Trust Receipt,  the Custodian shall issue to the
Trustee a Trust Receipt and  Certification  (the "Trustee's Trust Receipt"),  as
described in Section 3.2 below, and shall cancel the Depositor's  Trust Receipt.
Promptly after  delivery of the Trustee's  Trust  Receipt,  the Custodian  shall
endorse the related  Mortgage  Notes to the Trustee in the form specified in the
Pooling and Servicing Agreement. Promptly upon the occurrence of the Recordation
Trigger,   the  Custodian   shall  forward  the   Assignments  of  Mortgage  and
Reassignments of Assignments of Beneficial Interest to the Servicer,  whereupon,
the Servicer shall (a) cause the  Assignments of Mortgage and  Reassignments  of
Assignments  of  Beneficial  Interest  to be recorded in the name of the Trustee
(for the benefit of the  Certificateholders)  in accordance with Section 2.04 of
the Pooling and Servicing Agreement and (b) return the acknowledgment  copies of
such  Assignments  of Mortgage and  Reassignments  of  Assignments of Beneficial
Interest to the Custodian immediately upon the Servicer's receipt thereof.

                  Custodian   hereby   acknowledges   receipt  of  the  Transfer
Agreement  and  the  Pooling  and   Servicing   Agreement.   Custodian   further
acknowledges  that,  on the Closing  Date and  pursuant to this  Agreement,  the
Transfer Agreement and the Pooling and
Servicing  Agreement,  Custodian will be given  possession of the Mortgage Files
relating to the Mortgage  Loans,  each of which Mortgage Loans will be described
specifically on the Mortgage Loan Schedule, a copy of which will be delivered to
Custodian  simultaneously  with the  delivery  of the  Mortgage  Files  relating
thereto.  On and after the  Closing  Date and the  completion  of the  Transfers
described above, and so long as this Agreement shall remain in effect, Custodian
shall hold the Mortgage Loans and other Collateral now and hereafter,  from time
to time,  in its custody or control as custodian  for and bailee of the Trustee,
as trustee for the benefit of the Certificateholders,  unless and until released
in  accordance  with the  Pooling  and  Servicing  Agreement,  in  which  event,
Custodian shall hold the Mortgage Files relating to the Mortgage Loans and other
Collateral  as agent,  trustee  and  bailee for the  benefit  of the  applicable
Mortgage Holder.

                  Section 3.2. Trust Receipt and Certification. Upon delivery to
Custodian of the Mortgage  Files,  as specified in Section 3.1,  Custodian shall
review the same on account of the Depositors and the Trustee in accordance  with
the terms of Section  2.05(a) of the Transfer  Agreement and Section  2.06(a) of
the Pooling and  Servicing  Agreement  and (subject to Section 4.1 hereof) shall
provide to the Originators,  the Depositors and the Trustee, as the case may be,
with a copy to the Certificate  Insurer,  a receipt  indicating that (i) all the
documents  in the Mortgage  Files  required to be  delivered  under  Section 3.1
(being the documents  described in Section 2.04 of the Transfer  Agreement,  and
Section  2.04 of the  Pooling  and  Servicing  Agreement)  have  been  delivered
(subject to any exceptions noted in the related  exception report referred to in
such  receipt)  and  (ii)  Custodian  holds  such  documents  on  behalf  of the
applicable Mortgage Holder pursuant to this Agreement (the "Mortgage  Receipt").
Upon consummation of a Transfer in accordance with Article IV hereof,  Custodian
shall, with respect to the Mortgage Loans transferred to the applicable Mortgage
Holder in connection with the applicable  Transfer,  as described in Section 3.1
hereof,  number,  execute and deliver to the applicable  Mortgage Holder (with a
copy to the Originators and the Certificate  Insurer) one or more certifications
(each,  a "Trust  Receipt and  Certification")  in the form  attached  hereto as
Exhibit A. Upon  issuance of a Trust Receipt and  Certification  with respect to
any Transfer,  the Mortgage  Receipt  relating to such Mortgage Loans previously
delivered shall be deemed cancelled with respect to such Mortgage Loans.

                  If recordation  of any Assignment of Mortgage or  Reassignment
of  Assignment  of  Beneficial  Interest is required  after the  occurrence of a
Recordation   Trigger,   upon  delivery  of  such   Assignment  of  Mortgage  or
Reassignment of Assignment of Beneficial  Interest to the Custodian as set forth
in Section 2.06(d) of the Pooling and Servicing  Agreement,  the Custodian shall
review the  Assignment of Mortgage or  Reassignment  of Assignment of Beneficial
Interest to confirm the information set
forth  therein,  shall  notify  the  Trustee  of any  defect  therein  and shall
otherwise take such actions as may be required under Section 2.06(d).

                  Section 3.3. Release of Mortgage Files.  From time to time and
as  provided  in the  Pooling  and  Servicing  Agreement,  Custodian  is  hereby
authorized,  upon  written  request of  Servicer in the form  annexed  hereto as
Exhibit B, to release to Servicer the Mortgage File related to any Mortgage Loan
or the specific documents identified in such request to Servicer.  All documents
so  released  to  Servicer  shall be held by it in trust for the  benefit of the
Trustee (for the benefit of the  Certificateholders).  Servicer shall return the
Mortgage File, or such other documents which have been released to Servicer,  to
Custodian when Servicer's  need therefor in connection with such  foreclosure or
repossession no longer exists, unless the Mortgage Loan shall be liquidated,  in
which case,  upon  receipt of a  certification  to this effect from  Servicer to
Custodian in the form  annexed  hereto as Exhibit B, the related  Mortgage  File
shall be released by  Custodian  to  Servicer,  and  Custodian  shall  thereupon
reflect any such liquidation on the related Mortgage.

                  Section 3.4.  Purchase;  Payment In Full. Upon the purchase or
substitution  of any  Mortgage  Loan  pursuant  to  Section  2.06 or 3.03 of the
Pooling  and  Servicing  Agreement  or  Section  2.06 or  3.03  of the  Transfer
Agreement,  or upon the  payment in full of any  Mortgage  Loan,  which shall be
evidenced by Custodian's  receipt of the request for release in the form annexed
hereto as Exhibit B, Custodian shall promptly  release the related Mortgage File
to Servicer and the interest in such  Mortgage  Loan and related  Mortgage  File
granted by the  Depositors to the Trustee  pursuant to the Pooling and Servicing
Agreement  shall  terminate  without any further  action by the  Custodian,  the
Originators, the Depositors or Trustee.

                  Section 3.5.  Other Duties of Custodian.  The Custodian
shall have and perform the other following powers and duties:

                  (a)  Safekeeping.  To segregate  the  Mortgage  Files from all
         other  mortgages  and  mortgage  notes  and  similar  documents  in its
         possession,  to identify the  Mortgage  Files as being held and to hold
         the Mortgage Files for and on behalf of the Mortgage Holders (which, on
         and after the  Closing  Date,  and after  completion  of the  Transfers
         described in Section  3.1,  shall be the Trustee for the benefit of the
         Certificateholders),  to maintain  accurate records  pertaining to each
         Mortgage Note and Mortgage in the Mortgage  Files, to provide monthly a
         list of all  Mortgage  Loan Files held by it,  together  with a current
         exception  report,  and to provide such  information as is necessary to
         enable the Trustee to deliver the reports and notifications required by
         Section 2.06 of the Pooling and  Servicing  Agreement.  Custodian  will
         promptly  report to the  Trustee  any  failure  on its part to hold the
         Mortgage Files as herein provided and promptly take appropriate  action
         to remedy any such failure.
                  (b)  Administration;  Reports.  In  general,  to attend to all
         non-discretionary details in connection with maintaining custody of the
         Mortgage  Files on behalf of the  Mortgage  Holders as may be expressly
         provided  herein or as may be required or customary  for a custodian or
         bailee pursuant to FNMA guidelines. In addition, Custodian shall assist
         the Trustee and the  Servicer  (at  Servicer's  cost)  generally in the
         preparation of reports to holders or to regulatory bodies to the extent
         necessitated by Custodian's custody of the Mortgage Files.

                  Section  3.6.  Access to Records.  Custodian  shall permit the
Trustee,  the Certificate  Insurer and their respective duly authorized  agents,
attorneys or auditors and those  Persons  permitted  access  pursuant to Section
5.12 of the Pooling and  Servicing  Agreement to inspect the Mortgage  Files and
the  books and  records  maintained  by the  Custodian  pursuant  hereto at such
reasonable times as they may reasonably request, subject only to compliance with
the terms of the Pooling and Servicing Agreement.

                  Section 3.7.  Instructions; Authority to Act.  The
Custodian shall be deemed to have received proper instructions
with respect to the Mortgage Files upon its receipt of written
instructions signed by a Responsible Officer of the Trustee and
may conclusively rely on such instructions.  In addition, the
Custodian may conclusively rely upon any release request
delivered to it in the form attached as Exhibit B hereto duly
executed by the Servicer, such release form being agreed to
constitute certification to the Custodian (upon which Custodian
may rely) that all conditions precedent to the release of the
Mortgage File have been met.

                                   ARTICLE IV

                    OWNERSHIP AND TRANSFER OF MORTGAGE LOANS

                  Section 4.1.  Transfer of Mortgage Loans.  The transfer
of Mortgage Loans in connection with any Transfer shall occur in
the following manner:

                           (i)  Custodian  shall,   promptly  upon  receiving  a
         Transfer  Certificate  relating  to  the  transfer  of  Mortgage  Loans
         pursuant to a Transfer:

                                    (a)  Determine  whether each document in the
                  Mortgage File listed in Section 2.04 of the Transfer Agreement
                  and Section 2.04 of the Pooling and Servicing  Agreement  with
                  respect to each  Mortgage  Loan  listed on the  Mortgage  Loan
                  Schedule  has  been   delivered  to  Custodian,   and  whether
                  Custodian   is  able  to   deliver   a   Trust   Receipt   and
                  Certification;

                                    (b)  promptly advise the applicable Mortgage
                  Holder, the Certificate  Insurer,  the Trustee, the applicable
                  Originator  and the  applicable  Depositor  by telephone or by
                  facsimile  transmission  if it  determines  that any  document
                  referred to in (a) above has not been so delivered and take no
                  further action under this Section 4.1 until it determines that
                  such documents have been so delivered;

                                    (c) upon  determining  that  such  documents
                  have been so delivered,  Custodian  shall issue and deliver to
                  applicable Mortgage Holder the Trust Receipt and Certification
                  in accordance with Sections 3.1 and 3.2 of this Agreement; and

                            (ii)  Custodian  shall hold the  Mortgage  Files for
         each  Mortgage   Holder  subject  to  satisfaction  of  the  conditions
         precedent with respect to the applicable Transfer.

                  Section 4.2.  Substitution and Purchase of Mortgage Loans. The
substitution  or purchase of Mortgage  Loans pursuant to Section 2.05 or Section
3.03 of the Transfer  Agreement  and Section 2.06 or Section 3.03 of the Pooling
and Servicing Agreement shall occur in the following manner:

                             (i) On or before the date of such  substitution  or
         purchase,  the Servicer shall send the Trustee  notice,  with a copy to
         Custodian,  indicating the Mortgage Loans to be replaced with Qualified
         Substitute Mortgage Loans or to be purchased and the aggregate purchase
         prices and Substitution Adjustments, if any, to be paid on such date.

                            (ii) Upon receiving  written  confirmation  from the
         applicable    Depositors   and   the   Trustee   on   behalf   of   the
         Certificateholders  that they have  received  the  applicable  purchase
         price, Qualified Substitute Mortgage Loans or Substitution Adjustments,
         Custodian  shall return to the  applicable  party (as identified to the
         Custodian by the Trustee)  Mortgage Files related to the Mortgage Loans
         purchased or substituted on such date.

                  Section 4.3. No Service Charge for Transfer of Mortgage Loans.
No  service  charge  shall be made  for any  transfer  of  Mortgage  Loans,  but
Custodian may require payment from the Servicer of a sum sufficient to cover any
tax or  governmental  charge that may be imposed in connection with any transfer
of Mortgage Loans.

                  Section 4.4. Defeasance.  When a Mortgage Loan is purchased or
substituted by the Servicer, the Depositor or the applicable Originator pursuant
to the terms of the Transfer Agreement and the Pooling and Servicing  Agreement,
the  applicable  Mortgage  Holder's  interest  in  such  Mortgage  Loan  and all
Collateral with respect to such Mortgage Loan shall terminate,
such  Mortgage  Loan and  related  Collateral  shall  revert  to the  applicable
Originator  and the  applicable  Mortgage  Holder's  rights,  title and interest
therein  shall  cease,   and  the  Trustee   shall   execute  such   instruments
acknowledging  termination and discharge of its interest therein as are required
by applicable law.

                                    ARTICLE V

                                    CUSTODIAN

                  Section  5.1.  Representations,  Warranties  and  Covenants of
Custodian.  Custodian hereby represents and warrants to, and covenants with, the
Originators,  the Depositors, the Representative,  the Servicer, the Certificate
Insurer  and  the  Trustee,  that  as of the  date of  each  Trust  Receipt  and
Certification:

                              (i)  Custodian is duly organized, validly
         existing and in good standing under the laws of the United
         States;

                             (ii)  Custodian has the full power and authority to
         hold each Mortgage Loan (whether acting alone or through an agent),  to
         hold title to the Mortgage Loans as custodian on behalf of the Mortgage
         Holders,  and to execute,  deliver and  perform,  and to enter into and
         consummate all  transactions  contemplated by this Agreement,  has duly
         authorized the execution,  delivery and  performance of this Agreement,
         has duly  executed and delivered  this  Agreement,  and this  Agreement
         constitutes  a  legal,  valid  and  binding  obligation  of  Custodian,
         enforceable  against  it  in  accordance  with  its  terms,  except  as
         enforcement of such terms may be limited by  bankruptcy,  insolvency or
         similar laws affecting the enforcement of creditors'  rights  generally
         and by the availability of equitable remedies;

                            (iii)  Neither the  execution  and  delivery of this
         Agreement,  the delivery of Mortgage Loans and assignments of Mortgages
         to Custodian,  the issuance of the Mortgage  Receipts and Trust Receipt
         and Certifications,  the consummation of the transactions  contemplated
         hereby or thereby,  nor the fulfillment 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  Custodian's
         charter or bylaws or any agreement or instrument to which  Custodian 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   Custodian   or  its   property  is  subject;   except  that  no
         representation  or  warranty  is made as to  compliance  with  laws and
         regulations,  other  than  those of the  United  States,  the  State of
         Florida and the Commonwealth of
         Massachusetts,  relating to qualifications,  licensure or regulation of
         custodians  of mortgage  loans  originated  in states or  commonwealths
         other than Florida or Massachusetts;

                             (iv) Custodian  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;

                              (v)  To Custodian's knowledge after due
         inquiry,  there  is no  litigation  pending  or  threatened,  which  if
         determined   adversely  to  Custodian,   would  adversely   affect  the
         execution,  delivery or enforceability of this Agreement, or any of the
         duties or  obligations of Custodian  thereunder,  or which would have a
         material adverse effect on the financial condition of Custodian;

                             (vi) No consent,  approval,  authorization or order
         of any  court  or  governmental  agency  or  body is  required  for the
         execution,  delivery and  performance  by Custodian of or compliance by
         Custodian with this Agreement or the  consummation of the  transactions
         contemplated  hereby  or  thereby;  except  that no  representation  or
         warranty is made as to consents, approvals, authorizations or orders of
         any courts or governmental  agencies or bodies, other than those of the
         United  States,   the  State  of  Florida  and  the   Commonwealth   of
         Massachusetts,  relating to qualifications,  licensure or regulation of
         custodians  of mortgage  loans  originated  in states or  commonwealths
         other than Florida and Massachusetts; and

                            (vii) Upon  written  request  of the  Trustee or the
         Certificate  Insurer,  Custodian  shall take such steps as requested by
         the  Trustee or the  Certificate  Insurer to  protect or  maintain  any
         interest  in  any  Mortgaged  Property  and  any  insurance  applicable
         thereto.

                  Custodian  makes no  representations  or  warranties as to the
validity,  legality,  sufficiency,  enforceability,  perfection,  genuineness or
prior recorded status of any of the documents contained in each Mortgage File or
the collectability,  insurability,  effectiveness or suitability of any Mortgage
Loan.

                  Section 5.2.  Charges and Expenses.  The Servicer will pay all
fees of Custodian in connection with the performance of its duties  hereunder in
accordance with written  agreements to be entered into from time to time between
the  parties  hereto  and  Custodian,  including  fees and  expenses  of counsel
incurred by  Custodian in the  performance  of its duties  hereunder;  provided,
however, that (i) Custodian shall in no event acquire any lien upon any Mortgage
Loan deposited under this Agreement or the Transfer Agreement or the Pooling and
Servicing  Agreement,  or any claim against any Mortgage Holder by reason of the
failure of the  Servicer to pay any of such  charges or expenses and (ii) in the
event the Servicer fails to pay the fees and expenses of
Custodian  as set forth in such  written  agreements,  Custodian  shall  have no
obligation  to take  actions or incur costs in  connection  with this  Agreement
unless the Servicer or another Person has made adequate provision for payment of
Custodian's  fees and  expenses.  The Servicer  shall  indemnify  the  Custodian
against  payment of any  documentary  stamp  taxes,  intangible  taxes and other
similar taxes,  penalties and interest  incurred in connection with the Mortgage
Loans and the transactions contemplated hereby.

                  Section 5.3. No Adverse  Interests.  Custodian  coven ants and
warrants to the Originators,  the Depositors, the Representative,  the Servicer,
the  Certificate  Insurer,  and the  Trustee,  that as of the date of each Trust
Receipt and Certification:  (i) it holds no adverse interest, by way of security
or otherwise, in any Mortgage Loan; and (ii) the execution of this Agreement and
the  creation  of the  custodial  relationship  hereunder  does not  create  any
interest,  by way of security or  otherwise,  of Custodian in or to any Mortgage
Loan, other than Custodian's rights as custodian hereunder.

                  Section 5.4. Inspections. Upon reasonable prior written notice
to Custodian, the Servicer, the Depositors, the Trustee, the Certificate Insurer
and such Person's agents, accountants,  attorneys and auditors will be permitted
during normal business hours to examine Custodian's documents, records and other
papers in  possession  of or under the  control  of  Custodian  relating  to the
Mortgage Loans.

                  Section 5.5.  Insurance.  Custodian shall, at its own expense,
maintain at all times during the  existence of this  Agreement  and keep in full
force and effect, (1) fidelity insurance,  (2) theft of documents insurance, and
(3)  forgery  insurance  subject  to  deductibles  and in  such  amounts,  as is
customary for custodians of this kind, and with insurance  companies  reasonably
acceptable  to  the  Servicer,  the  Trustee  and  the  Certificate  Insurer.  A
certificate of the respective insurer as to each such policy or a blanket policy
for such  coverage  shall be  furnished  to the  Servicer,  the  Trustee  or the
Certificate  Insurer,  upon  request,  containing  the  insurer's  statement  or
endorsement  that such  insurance  shall not terminate  prior to receipt by such
party, by registered mail, of 10 days advance notice thereof.

                  Section 5.6.  Limitation  of Liability.  Custodian  assumes no
obligation, and shall be subject to no liability,  under this Agreement,  except
for its negligence or willful  misconduct in the  performance of the obligations
and duties as are specifically  set forth herein.  Custodian shall not be liable
for any action or non-action by it in reliance on advice of counsel  believed by
it in good faith to be  competent to give such  advice.  Custodian  may rely and
shall be protected in acting upon any written notice, order, request,  direction
or other  document  believed  by it to be  genuine  and to have  been  signed or
presented by the proper party or parties.

                  Section 5.7.  Indemnification.  The Servicer  hereby agrees to
indemnify  and  hold  the  Custodian  harmless  from  and  against  all  claims,
liabilities,  losses,  actions, suits or proceedings at law or in equity, or any
other expenses,  fees or charges of any character or nature, which the Custodian
may incur or with which the Custodian may be threatened by reasons of its acting
as custodian under this Agreement,  including  indemnification  of the Custodian
against  any and all  expenses,  including  attorney's  fees if counsel  for the
Custodian  has  been  approved  by  the  Servicer   (said  approval  not  to  be
unreasonably  withheld),   and  the  cost  of  defending  any  action,  suit  or
proceedings  or  resisting  any  claim.  Notwithstanding  the  foregoing,  it is
specifically  understood and agreed that in the event any such claim, liability,
loss,  action,  suit or proceeding or other  expense,  fees or charge shall have
been caused by reason of any negligent act, negligent failure to act, or willful
misconduct  on the part of the  Custodian,  or which shall  constitute a willful
breach of its duties hereunder, the indemnification provisions of this Agreement
shall not apply. The Custodian agrees to indemnify, defend and hold harmless the
Trustee  against  any  liability  to  Certificateholders   arising  out  of  the
negligence or willful  misconduct of the  Custodian (a) in the  verification  or
execution of any Trust Receipt and Certification or (b) resulting in the loss of
Mortgage  Files in the custody of the Custodian.  This  indemnity  shall include
indemnification as to reasonable  attorneys' fees and costs, whether or not suit
be brought,  and including such fees and costs on appeal. The Trustee shall give
prompt  written  notice to the Custodian of any claim for which  indemnity is or
may be sought and shall afford to the Custodian the  opportunity  to defend such
claim.

                  Section 5.8. Further Rights of Custodian.  If the Custodian is
at any time uncertain of its obligations  hereunder,  the Custodian,  upon prior
written notice to the Trustee, the Originators, the Depositors and the Servicer,
may  refrain  from  taking any action  with  respect to such  matter  until such
uncertainty is removed.  If  conflicting  demands are made on the Custodian with
respect to any matter,  the Trustee's  demand shall  control,  except during the
period prior to the issuance of the Trustee's Trust Receipt  pursuant to Section
3.1 hereof,  when the applicable  Mortgage Holder's demand shall control and the
Custodian shall have the right to rely on such controlling demand. The Custodian
shall have the right in any such case to interplead  any or all of the documents
contained in the Mortgage Files in a court of competent  jurisdiction  and, upon
delivery thereof,  shall have no further obligations  thereunder with respect to
such documents.

                  (b)      The obligations of the Custodian shall be
determined solely by the express provisions of this Agreement.
No representation, warranty, covenant or obligation of the
Custodian shall be implied with respect to this Agreement or the
Custodian's service hereunder.  Without limiting the generality of the foregoing
statement,  except as specifically required herein, the Custodian shall be under
no obligation to inspect, review or examine the Mortgage Files to determine that
the contents thereof are complete,  genuine,  enforceable or appropriate for the
represented  purpose  or that  they  have  been  actually  recorded  or filed in
required  offices or that they are other  than what they  purport to be on their
face.

                  (c) No provision of this Agreement shall require the Custodian
to  spend or risk  its own  funds or  otherwise  incur  financial  liability  in
performance of its duties under this

Agreement unless,  pursuant to Section 5.2 hereof,  adequate  provision has been
made for the reimbursement of the Custodian's expenses hereunder.

                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

                  Section 6.1.  Amendment.  This  Agreement  may be amended from
time to time by Custodian, the Originators,  the Depositors, the Representative,
the  Servicer  and the  Trustee  (subject  to the prior  written  consent of the
Certificate Insurer) by written agreement signed by such parties.

                  Section 6.2.  Governing Law. THIS AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW YORK GOVERNING  AGREEMENTS MADE
AND TO BE PERFORMED  THEREIN,  AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                  Section 6.3. Notices.  All demands,  notices and communication
hereunder  shall be in  writing  and shall be deemed to have been duly  given if
personally  delivered  at  or  mailed  by  overnight  mail,  certified  mail  or
registered  mail,  postage  prepaid,  to (i) in the case of the  Servicer,  each
Originator and the  Representative,  EquiCredit  Corporation  of America,  10401
Deerwood Park Boulevard,  Jacksonville,  Florida 32256-0505,  Attention: General
Counsel,  (ii) in the case of each  Depositor,  c/o  EquiCredit  Corporation  of
America,  10401  Deerwood  Park  Boulevard,  Jacksonville,  Florida  32256-0505,
Attention: General Counsel, (iii) in the case of the Trustee, U.S. Bank National
Association,  c/o First Trust National Association, 111 East Wacker Drive, Suite
3000, Chicago, Illinois 60601, Attention:  EquiCredit Funding Trust 1997-B, (iv)
in the case of the  Custodian,  BankBoston,  N.A., 100 Federal  Street,  Boston,
Massachusetts  02110,  Attention:  Mail Stop 01-1B-06 and (v) in the case of the
Certificate Insurer and the Rating Agencies,  at their respective  addresses set
forth in the Pooling and  Servicing  Agreement,  and, in each such case, at such
other addresses as may hereafter be furnished to each party hereto in writing.

                  Section 6.4.  Severability of Provisions.  If any one
or more of the  covenants,  agreements,  provisions  or terms of this  Agreement
shall  be  for  any  reason  whatsoever  held  invalid,   then  such  covenants,
agreements,  provisions  or terms shall be deemed  severable  from the remaining
covenants, agreements, provisions or terms of this Agreement and shall in no way
affect  the  validity  or  enforceability  of the other  covenants,  agreements,
provisions or terms of this Agreement.

                  Section 6.5.  No Partnership.  Nothing herein contained
shall be deemed or construed to create a co-partnership or joint
venture between Custodian and the other parties hereto.

                  Section 6.6. Termination of Agreement. This Agreement shall be
terminated  upon  termination  of the Pooling and Servicing  Agreement or at the
option of Trustee on 30 days written notice to Custodian, the Depositors and the
Originators. Concurrently with, or as soon as practicable after, the termination
of this  Agreement,  Custodian shall redeliver the Mortgage Files to the Trustee
at such place as the Trustee may reasonably  designate.  In connection  with the
administration of this Agreement,  Custodian and the Trustee may agree from time
to time upon the  interpretation  of the provisions of this  Agreement,  as such
interpretation  may in their  opinion be  consistent  with the general tenor and
purposes of this  Agreement,  any such  interpretation  to be signed and annexed
hereto.

                  Section 6.7.  Counterparts.  This Agreement may be
executed simultaneously in any number of counterparts, each of
which counterparts shall be deemed to be an original, and such
counterparts shall constitute but one and the same instrument.

                  Section 6.8.  Assignment.  No party hereto shall sell,
pledge, assign or otherwise transfer this Agreement without the
prior written consent of the other parties hereto.

                  Section 6.9.  Headings.  Section headings are for
reference purposes only and shall not be construed as a part of
this Agreement.

                  Section 6.10.  Advice of Counsel.  Custodian shall be entitled
to rely and act upon advice of counsel with respect to its performance hereunder
as Custodian  and shall be without  liability  for any action  reasonably  taken
pursuant  to such  advice,  provided  that such  action is not in  violation  of
application  Federal or State law. This paragraph  shall not negate  Custodian's
obligations under Section 5.7.

                  Section 6.11.  Third Party Beneficiary.  The
Certificate Insurer is an intended third party beneficiary of
this Agreement.

                  Section 6.12.  Resignation of Custodian.  (a) The
Custodian may at any time resign and terminate its obligations
under this Agreement upon at least 90 days' prior written notice
to the Servicer and the Trustee. The Custodian may be removed at any time at the
written request of the Trustee or the Servicer. In the event of such resignation
or removal, the Servicer shall promptly appoint a successor custodian acceptable
to the  Trustee  and the  Certificate  Insurer  (which  approvals  shall  not be
unreasonably  withheld).  If the Servicer fails to appoint a successor custodian
within 30 days,  the Trustee  shall appoint a successor  custodian.  In no event
shall the resignation of the Custodian be effective until a successor  custodian
is duly  appointed  hereunder.  If a successor  Custodian has not been appointed
and/or has not accepted  appointment  within 90 days after giving notice of such
resignation,  the  resigning  Custodian  may  petition  any  court of  competent
jurisdiction  for  the  appointment  of  a  successor  custodian.  One  original
counterpart of such instrument of appointment  shall be delivered to each of the
Servicer,  the Custodian and the successor custodian.  The Servicer shall notify
S&P and  Moody's of any such  resignation  or removal and the  appointment  of a
successor custodian.

                           (b)  In the event of any resignation, the
Custodian shall promptly transfer to the successor  custodian (or to the Trustee
if no successor  custodian has been  appointed) all of the Mortgage Files in its
possession  under this Agreement and take such other action as may be reasonably
requested by the  Servicer or Trustee to effect the transfer of the  Custodian's
Mortgage Files to the successor custodian, which shall provide a written receipt
for all such  transferred  documents  and  instruments.  On  completion  of such
transfer,  the Custodian shall be relieved of all further  responsibilities  and
obligations hereunder.

                  Section   6.13.    Limitation   of   Liability   of   Trustee.
Notwithstanding  anything  contained herein to the contrary,  this Agreement has
been executed by U.S. Bank National Association,  not in its individual capacity
but solely in its capacity as Trustee,  and in no event shall U.S. Bank National
Association   in  its   individual   capacity   have  any   liability   for  the
representations,  warranties,  covenants, agreements or other obligations of the
Depositors  hereunder  or in any  of the  certificates,  notices  or  agreements
delivered  pursuant  hereto,  as to all of which recourse shall be had solely to
the assets of the Depositors.




<PAGE>



                  IN WITNESS WHEREOF, the parties hereto have caused their names
to be signed hereto by their respective officers thereunto duly authorized,  all
as of the day and year first above written.



                                   ORIGINATORS


                                   EQUICREDIT CORPORATION OF AMERICA
                                   CALIFORNIA/EQUICREDIT CORPORATION
                                   EQUICREDIT CORPORATION OF IN.
                                   EQUICREDIT CORPORATION OF PA.
                                   EQUICREDIT CORPORATION OF SC.
                                   EQUICREDIT CORPORATION/ALA. & MISS.


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Vice President



                                   EQUICREDIT CORPORATION OF AMERICA,
                                   as Representative and Servicer


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Senior Vice President


                                   DEPOSITORS

                                   EQCC RECEIVABLES CORPORATION


                                   By:_______________________________
                                      Name: Terence G. Vane, Jr.
                                      Title: Vice President

                                   
                                   EQCC ASSET BACKED CORPORATION


                                   By:_______________________________
                                       Name: Terence G. Vane, Jr.
                                       Title: Vice President


                                   TRUSTEE

                                   U.S. BANK NATIONAL ASSOCIATION,
                                   as Trustee


                                   By:_______________________________
                                      Name:  Melissa A. Rosal
                                      Title: Vice President


                                   CUSTODIAN

                                   BANKBOSTON, N.A.,
                                   as Custodian


                                   By:_______________________________
                                      Name:
                                     Title:

<PAGE>



                                                                       EXHIBIT A


                         TRUST RECEIPT AND CERTIFICATION

                                                       Trust Receipt No._____
                                                       Aggregate Outstanding
                                                       Principal Amount:________


                                                               September 1, 1997


To:      [DEPOSITOR]
         [TRUSTEE]


                  Re:      Custodial Agreement, dated as of September 1, 1997
                           (the "Custodial Agreement"), by and among the
                           Originators listed on Exhibit C thereto
                           (collectively, the "Originators") Equicredit
                           Corporation of America, as Representative (the
                           "Representative") and as Servicer (the
                           "Servicer"), EQCC Receivables Corporation and EQCC
                           Asset Backed Corporation (collectively, the
                           "Depositors"), U.S. Bank National Association, as
                           Trustee (the "Trustee") and BankBoston, N.A., as
                           Custodian (the "Custodian")

Gentlemen:

                  In  accordance  with  the  provisions  of  Section  3.2 of the
above-referenced  Custodial  Agreement,  the undersigned,  as Custodian,  hereby
certifies  that it has  received  all of the items  listed in Section 3.1 of the
Custodial  Agreement  with  respect  to each  Mortgage  Loan  identified  on the
Mortgage Loan Schedule (the "Mortgage Loan  Schedule")  attached hereto dated as
of _______,  199_.  Custodian  confirms  that the  Mortgage  Loan number in each
Mortgage  File  conforms to the  respective  Mortgage  Loan number listed on the
Mortgage Loan Schedule and that the "Aggregate Outstanding Principal Amount" set
forth above  corresponds  to like  information  contained on the  Mortgage  Loan
Schedule.  Any exceptions or  deficiencies in a Mortgage File which are required
by the Custodial  Agreement to be reported are set forth in the Master Exception
Report  dated  _________ , 199_ and made a part hereof.  Capitalized  terms used
herein  without  definition  shall  have the  meanings  ascribed  to them in the
Custodial Agreement.

                  Custodian  further  certifies  that as to each Mortgage  Loan,
Custodian  holds the Mortgage  Loan in its name as custodian  for the benefit of
[the Depositor] [the Trustee], without written notice (a) of any adverse claims,
liens or  encumbrances,  (b)  that any  Mortgage  Loan was  overdue  or has been
dishonored, (c) of
evidence on the face of any Mortgage Loan or other document in the Mortgage File
of any security interest therein,  or (d) of any defense against or claim to the
Mortgage Loan by any other party.

                  Custodian  makes no  representations  or  warranties as to the
validity, legality, sufficiency,  enforceability,  genuineness or prior recorded
status  of  any  of  the  documents  contained  in  each  Mortgage  File  or the
collectability, insurability, effectiveness or suitability of any Mortgage Loan.

                  Custodian  confirms  that it holds each  Mortgage Loan and the
other  documents  in  the  related   Mortgage  File  for  the  benefit  of  [the
Depositor][the  Trustee] and its transferees from time to time. Custodian hereby
acknowledges  and  agrees  that  it is  holding  such  Mortgage  Loans  now  and
hereafter,  from time to time, in its custody or control as agent and bailee for
the [Depositor][the Trustee], if the transfer of Mortgage Loans is deemed not to
be an absolute transfer of such Mortgage Loans, subject to the continuing pledge
and security interest granted by  [Originator][Depositor] to [the Depositor][the
Trustee] under the [Transfer Agreement] [Pooling and Servicing Agreement].

                  Upon repurchase or substitution of the Mortgage Loans to which
this Trust  Receipt and  Certification  relates  and  payment of the  applicable
repurchase   price,   the  Mortgage  Loans  to  which  this  Trust  Receipt  and
Certification   relates   shall  be  returned   and  released  by  Custodian  to
[Depositor][the  Trustee], and this Trust Receipt and Certification shall be and
be deemed to be canceled by Custodian and of no force and effect.

                                                     ------------------------
                                                       ----------------,
                                                       as Custodian


                                                     By_______________________
                                                       Name:
                                                       Title:

                                       A-1

<PAGE>



                                                                       EXHIBIT B


                        REQUEST FOR RELEASE OF DOCUMENTS

                                                                          [DATE]


To:[Custodian]

                  Re:      Custodial Agreement, dated as of September 1,
                           1997, by and among the Originators listed on
                           Exhibit C thereto (collectively, the
                           "Originators"), Equicredit Corporation of America,
                           as Representative (the "Representative") and as
                           Servicer (the "Servicer"), EQCC Receivables
                           Corporation and EQCC Asset Backed Corporation
                           (collectively, the "Depositors"), U.S. Bank
                           National Association, as Trustee (the "Trustee")
                           and BankBoston, N.A., as Custodian (the
                           "Custodian")

                  In connection  with the  administration  of the Mortgage Loans
held  by  you as  Custodian  under  the  above-referenced  Custodial  Agreement,
[_________],  on behalf of [________],  requests the release,  and  acknowledges
receipt,  of the following for the Mortgage Loan described below, for the reason
indicated:

A.       Documents Released

         _____ 1.          Mortgage Note

         _____ 2.          Mortgage

         _____ 3.          Assignment of Mortgage

         _____ 4.          Other documents:_______________________

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

B.       Mortgagor's Name, Address & Zip Code:


C.       Mortgage Loan Number:


D.       Reason for Requesting Documents (check one)

         _____ 1.          Mortgage Loan Paid in Full.

         _____ 2.          Mortgage Loan in Foreclosure.

         _____ 3.          Mortgage Loan Substituted.
         _____ 4.          Other Liquidation (Mortgage Loan in Bankruptcy,
                           Repurchase, Rescission).

         _____ 5.          Non Liquidation (Other, explain)
                           ====================================

                                    If box 1, 3 or 4 above  is  checked,  and if
                  all or part of Mortgage  File was  previously  released to us,
                  please release to us our previous receipt on file with you, as
                  well as any additional  documents in your possession  relating
                  to the above specified Mortgage Loan.

                                    If box 2 or 5 above  is  checked,  upon  our
                  return  of all of the  above  documents  to you as  Custodian,
                  please  acknowledge  your  receipt  by  signing  in the  space
                  indicated below, and returning this form.

                                    The  Servicer  hereby   certifies  that  all
                  amounts  received or to be received  in  connection  with such
                  payment  which are required to be  deposited in the  Principal
                  and Interest  Account  pursuant to Section 5.03 of the Pooling
                  and Servicing  Agreement dated September 1, 1997, have been or
                  will be so deposited.

                                   EQUICREDIT CORPORATION OF AMERICA,
                                   as Representative and Servicer



                                   By__________________________
                                     Name:
                                     Title:
                                     Date:



                                   [--------------------------]



                                   By__________________________
                                     Name:
                                     Title:
                                     Date:


                                       B-1

<PAGE>
Documents returned to Custodian:

- -----------------------------------------
  as Custodian


By____________________________
  Name:
  Title:
  Date:




                                       B-2

<PAGE>
                                                                       EXHIBIT C





                                   ORIGINATORS



                        EQUICREDIT CORPORATION OF AMERICA
                        CALIFORNIA/EQUICREDIT CORPORATION
                          EQUICREDIT CORPORATION OF IN.
                          EQUICREDIT CORPORATION OF PA.
                          EQUICREDIT CORPORATION OF SC
                       EQUICREDIT CORPORATION/ALA. & MISS.

                                       C-1

<PAGE>
                                                                       EXHIBIT D


                              Transfer Certificate


                                                                          [Date]

BANKBOSTON, N.A.
  as Custodian under the
  Custodial Agreement (defined below)
100 Federal Street
Boston, Massachusetts  02110

                  RE:      Custodial Agreement, dated as of September 1, 1997
                           (the "Custodial Agreement"), by and among the
                           Originators listed in Exhibit C thereto
                           (collectively, the "Originators"), Equicredit
                           Corporation of America, as Representative (the
                           "Representative") and as Servicer (the
                           "Servicer"), EQCC Receivables Corporation and EQCC
                           Asset Backed Corporation (collectively, the
                           "Depositors"), U.S. Bank National Association, as
                           Trustee (the "Trustee") and BankBoston, N.A., as
                           Custodian (the "Custodian")

To whom it may concern:

                  Pursuant  to  Section  3.1 of the  above-referenced  Custodial
Agreement  (capitalized  terms used herein but not otherwise  defined shall have
the same meanings assigned to such terms in the Custodial Agreement),  we hereby
advise you of the Transfer by the undersigned to [Depositor][the Trustee] of the
Mortgage Loans identified on the Mortgage Loan Schedule[s] attached [hereto] [to
the [Depositor's  Trust Receipt[s]] with respect to the undersigned which we are
delivering  to  you  for  cancellation].   You  are  instructed  to  deliver  to
[Depositor][the  Trustee] a [Depositor's]  [Trustee's] Trust Receipt  evidencing
[such Depositor's] [the Trustee's] interest in these Mortgage Loans.

                                   Very truly yours,

                                   [--------------------------------]


                                   By________________________________
                                     Name:
                                     Title:

                                       D-1

<PAGE>


                                   SCHEDULE I


                             MORTGAGE LOAN SCHEDULE

           See (See Exhibit D to the Pooling and Servicing Agreement)


                                       I-1

<PAGE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission