NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1997-14 TRUST
8-K, 1997-10-29
Previous: CHEVY CHASE AUTO RECEIVABLES TRUST 1997-3, 8-K, 1997-10-29
Next: BIG FLOWER HOLDINGS INC, 8-K, 1997-10-29



                       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:  September 30, 1997
(Date of earliest event reported)

Commission File No. 333-21263




                      Norwest Asset Securities Corporation
- --------------------------------------------------------------------------------



         Delaware                                    52-1972128
- -----------------------------------     ----------------------------------------
 (State of Incorporation)               (I.R.S. Employer Identification No.)




7485 New Horizon Way, Frederick, Maryland                      21703
- -------------------------------------------------      -------------------------
     Address of principal executive offices                  (Zip Code)




                                 (301) 846-8881
- --------------------------------------------------------------------------------
               Registrant's Telephone Number, including area code





- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)


<PAGE>


ITEM 5.  Other Events

     On September 30, 1997,  Norwest Asset  Securities  Corporation,  a Delaware
corporation (the "Registrant"),  sold Mortgage Pass-Through Certificates, Series
1997-14, Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class
A-7, Class A-8, Class A-9, Class A-10,  Class A-11, Class A-R, Class A-LR, Class
M, Class B-1 and Class B-2 (the  "Offered  Certificates"),  having an  aggregate
original  principal balance of  $341,807,000.00.  The Offered  Certificates were
issued pursuant to a Pooling and Servicing Agreement,  dated as of September 30,
1997, among the Registrant,  Norwest Bank Minnesota,  National  Association,  as
master servicer (the "Master  Servicer" or "Norwest Bank"),  United States Trust
Company  of New York,  as  trustee,  and First  Union  National  Bank,  as trust
administrator (the "Agreement"),  a copy of which is filed as an exhibit hereto.
Mortgage  Pass-Through  Certificates,  Series 1997-14,  Class A-PO  Certificates
(having an initial principal balance of $199,525.68),  Class A-WIO  Certificates
(having  no  principal   balance)  and  Class  B-3,  Class  B-4  and  Class  B-5
Certificates  (having an aggregate  initial  principal balance of $3,280,447.45)
(the  "Private  Class  B  Certificates"   and,  together  with  the  Class  A-PO
Certificates,  Class  A-WIO  Certificates  and  the  Offered  Certificates,  the
"Certificates"), were also issued pursuant to the Agreement.

     As of the date of initial issuance,  the Offered Certificates  evidenced an
approximate  99.05%  undivided  interest in a trust fund (the  "Trust  Estate"),
consisting principally of a pool of fixed interest rate,  conventional,  monthly
pay, fully-amortizing, one-to four-family residential first mortgage loans which
may include loans secured by shares issued by cooperative housing  corporations.
The  remaining  undivided  interests  in the Trust  Estate are  evidenced by the
Private  Class B  Certificates,  distributions  on  which  are  subordinated  to
distributions  on the Offered  Certificates,  and the Class A-WIO and Class A-PO
Certificates.

     Interest   on  the  Offered   Certificates   (other  than  the  Class  A-PO
Certificates)  will be distributed on each  Distribution Date (as defined in the
Agreement).  Monthly  distributions in reduction of the principal balance of the
Offered Certificates will be allocated to the Offered Certificates in accordance
with the priorities set forth in the Agreement. Distributions of interest and in
reduction  of  principal  balance on any  Distribution  Date will be made to the
extent that the Pool Distribution Amount is sufficient therefor.

     An  election  will be made to treat the  Trust  Estate  as two  REMICs  for
federal  income tax purposes (the  "Upper-Tier  REMIC" and  "Lower-Tier  REMIC,"
respectively).  The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class
A-6, Class A-7, Class A-8, Class A-9, Class A-10, Class A-11, Class A-WIO, Class
A-PO,  Class M,  Class  B-1,  Class  B-2,  Class  B-3,  Class  B-4 and Class B-5
Certificates will be treated as "regular  interests" in the Upper-Tier REMIC and
the  Class A-R and Class  A-LR  Certificate  will be  treated  as the  "residual
interests" in the Upper-Tier REMIC and Lower-Tier REMIC, respectively.


<PAGE>


ITEM 7.  Financial Statements and Exhibits

         (c) Exhibits

Item 601(a)
of Regulation S-K
Exhibit No.                            Description
- -----------                            -----------

    (EX-4)                             Pooling    and    Servicing
                                       Agreement,   dated   as  of
                                       September  30, 1997,  among
                                       Norwest  Asset   Securities
                                       Corporation,  Norwest  Bank
                                       Minnesota,         National
                                       Association,  United States
                                       Trust  Company of New York,
                                       as trustee, and First Union
                                       National   Bank,  as  trust
                                       administrator.


<PAGE>


     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.

                                          NORWEST ASSET SECURITIES CORPORATION

September 30, 1997


                                          --------------------------------------
                                          Alan McKenney
                                          Assistant Vice President


<PAGE>


                                INDEX TO EXHIBITS



                                                                Paper (P) or
Exhibit No.  Description                                        Electronic (E)
- -----------  -----------                                        --------------


   (EX-4)    Pooling and Servicing                               E
             Agreement, dated as of September 30, 1997 among
             Norwest Asset Securities Corporation, Norwest Bank
             Minnesota, National Association, United States
             Trust Company of New York, as trustee, and First
             Union National Bank, as trust administrator.


<PAGE>


                      NORWEST ASSET SECURITIES CORPORATION

                              OFFICER'S CERTIFICATE


     I, Alan  McKenney,  Assistant  Vice  President of Norwest Asset  Securities
Corporation ("NASCOR") do hereby certify to Cadwalader, Wickersham & Taft that:

     1.  NASCOR  is not a party to, or bound by,  any  indenture,  agreement  or
instrument  relating to or affecting the Mortgage  Loans or the Class A, Class M
or Class B Certificates,  or any category of property  inclusive of the Mortgage
Loans or the Class A, Class M or Class B Certificates other than the Pooling and
Servicing Agreement,  dated as of September 30, 1997 (the "Pooling and Servicing
Agreement"), among NASCOR, Norwest Bank Minnesota, National Association,  United
States Trust Company of New York, as trustee,  and First Union National Bank, as
trust administrator,  relating to the issuance of NASCOR's Mortgage Pass-Through
Certificates, Series 1997-14, the underwriting agreement dated July 12, 1996 and
terms agreement dated August 12, 1997 (together,  the "Underwriting  Agreement")
among  NASCOR,   Norwest  Mortgage,   Inc.  ("Norwest  Mortgage"),   PaineWebber
Incorporated (in such capacity, the "Underwriter"), the Purchase Agreement dated
August 12, 1997 (the "Purchase  Agreement")  among NASCOR,  Norwest Mortgage and
PaineWebber  Incorporated  (in such capacity,  the "Purchaser") and the Mortgage
Loan  Purchase  Agreement,  dated as of September 30, 1997,  between  NASCOR and
Norwest Mortgage.

     2. The sale of the  Class A (other  than the Class  A-WIO  and  Class  A-PO
Certificates)  to the Underwriter  pursuant to the Underwriting  Agreement,  the
sale of the Class B-3,  Class B-4 and Class B-5  Certificates  to the  Purchaser
pursuant  to  the  Purchase  Agreement  and  the  consummation  of  any  of  the
transactions contemplated by the terms of the Pooling and Servicing Agreement do
not conflict  with or result in a breach or  violation  of any material  term or
provision of, or constitute a default under, the Certificate of Incorporation or
By-Laws of NASCOR,  or any  indenture or other  agreement or instrument to which
NASCOR is a party or by which it is bound.

     3.  There  are  no  legal  or  governmental   actions,   investigations  or
proceedings  pending to which NASCOR is a party or threatened  against NASCOR. A
legal  or  governmental  action,  investigation  or  proceeding  is  not  deemed
"threatened" for purposes of this certificate  unless the potential  litigant or
governmental  authority has manifested to NASCOR a present intention to initiate
such proceedings.

     4.  NASCOR  is not a party  to or  bound  by any  order  of any New York or
federal court,  regulatory  body,  administrative  agency or  governmental  body
having jurisdiction over NASCOR.

     5.  Each of the  Mortgage  Loans  was  originated  by a  savings  and  loan
association,  savings bank, commercial bank, credit union,  insurance company or
similar  institution  which is  supervised  and  examined  by a federal or state
authority,  or a  mortgagee  approved  by the  Secretary  of  Housing  and Urban
Development.

     6. All capitalized  terms used herein without  definition have the meanings
assigned to them in the Pooling and Servicing Agreement.

     IN WITNESS WHEREOF, I have signed my name.

Dated:  September 30, 1997



                                       
                                       By: ------------------------------------
                                           Alan McKenney
                                           Assistant Vice President




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


                      NORWEST ASSET SECURITIES CORPORATION

                                    (Seller)

                                       and

                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION

                                (Master Servicer)

                                       and

                     UNITED STATES TRUST COMPANY OF NEW YORK

                                    (Trustee)

                                       and

                            FIRST UNION NATIONAL BANK

                              (Trust Administrator)



                         POOLING AND SERVICING AGREEMENT

                         Dated as of September 30, 1997

                                 $345,286,973.13




                       Mortgage Pass-Through Certificates
                                 Series 1997-14


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


<PAGE>


                                TABLE OF CONTENTS

                                                                           Page

                                    ARTICLE I

                                   DEFINITIONS
Section 1.01. Definitions......................................................
Section 1.02. Acts of Holders..................................................
Section 1.03. Effect of Headings and Table of Contents.........................
Section 1.04. Benefits of Agreement............................................

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF THE CERTIFICATES
Section 2.01. Conveyance of Mortgage Loans.....................................
Section 2.02. Acceptance by Trust Administrator................................
Section 2.03. Representations and Warranties of the Master Servicer
                 and the Seller................................................
Section 2.04. Execution and Delivery of Certificates...........................
Section 2.05. Designation of Certificates; Designation of Startup Day
                 and Latest Possible Maturity Date.............................

                                   ARTICLE III

                       ADMINISTRATION OF THE TRUST ESTATE:
                         SERVICING OF THE MORTGAGE LOANS
Section 3.01. Certificate Account..............................................
Section 3.02. Permitted Withdrawals from the Certificate Account...............
Section 3.03. Advances by Master Servicer and Trust Administrator..............
Section 3.04. Trust Administrator to Cooperate;  Release of Owner
                 Mortgage Loan Files...........................................
Section 3.05. Reports to the Trustee and Trust Administrator;
                 Annual Compliance Statements..................................
Section 3.06. Title, Management and Disposition of Any REO Mortgage Loan.......
Section 3.07. Amendments to Servicing Agreements,  Modification of
                 Standard Provisions...........................................
Section 3.08. Oversight of Servicing...........................................
Section 3.09. Termination and Substitution of Servicing Agreements.............
Section 3.10. 1934 Act Reports.................................................

                                   ARTICLE IV

              DISTRIBUTIONS IN RESPECT OF CERTIFICATES; PAYMENTS TO
                   CERTIFICATEHOLDERS; STATEMENTS AND REPORTS
Section 4.01. Distributions....................................................
Section 4.02. Allocation of Realized Losses....................................
Section 4.03. Paying Agent.....................................................
Section 4.04. Statements to Certificateholders; Report to the Trust
                 Administrator and the Seller..................................
Section 4.05. Reports to Mortgagors and the Internal Revenue Service...........
Section 4.06. Calculation of Amounts; Binding Effect of Interpretations
                 and Actions of Master Servicer................................

                                    ARTICLE V

                                THE CERTIFICATES
Section 5.01. The Certificates.................................................
Section 5.02. Registration of Transfer and Exchange of Certificates............
Section 5.03. Mutilated, Destroyed, Lost or Stolen Certificates................
Section 5.04. Persons Deemed Owners............................................
Section 5.05. Access to List of Certificateholders' Names and Addresses........
Section 5.06. Maintenance of Office or Agency..................................
Section 5.07. Definitive Certificates..........................................
Section 5.08. Notices to Clearing Agency.......................................

                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER
Section 6.01. Liability of the Seller and the Master Servicer..................
Section 6.02. Merger or Consolidation of the Seller or the Master Servicer.....
Section 6.03. Limitation on Liability of the Seller, the Master
                 Servicer and Others...........................................
Section 6.04. Resignation of the Master Servicer...............................
Section 6.05. Compensation to the Master Servicer..............................
Section 6.06. Assignment or Delegation of Duties by Master Servicer............
Section 6.07. Indemnification of Trustee, Trust Administrator and Seller
                  by Master Servicer...........................................

                                   ARTICLE VII

                                     DEFAULT
Section 7.01. Events of Default................................................
Section 7.02. Other Remedies of Trustee........................................
Section 7.03. Directions by Certificateholders and  Duties of Trustee
                 During Event of Default.......................................
Section 7.04. Action upon Certain Failures of the  Master Servicer and
                 upon Event of Default.........................................
Section 7.05. Trust Administrator to Act; Appointment of Successor.............
Section 7.06. Notification to Certificateholders...............................

                                  ARTICLE VIII

               CONCERNING THE TRUSTEE AND THE TRUST ADMINISTRATOR
Section 8.01. Duties of Trustee and Trust Administrator........................
Section 8.02. Certain Matters Affecting the Trustee and the 
                 Trustee Administrator.........................................
Section 8.03. Neither Trustee nor Trust Administrator Required to
                 Make Investigation............................................
Section 8.04. Neither Trustee Nor Trust Administrator Liable for
                 Certificates or Mortgage Loans................................
Section 8.05. Trustee and Trust Administrator May Own Certificates.............
Section 8.06. The Master Servicer to Pay Fees and Expenses.....................
Section 8.07. Eligibility Requirements.........................................
Section 8.08. Resignation and Removal..........................................
Section 8.09. Successor........................................................
Section 8.10. Merger or Consolidation..........................................
Section 8.11. Authenticating Agent.............................................
Section 8.12. Separate Trustees and Co-Trustees................................
Section 8.13. Appointment of Custodians........................................
Section 8.14. Tax Matters; Compliance with REMIC Provisions....................
Section 8.15. Monthly Advances.................................................

                                   ARTICLE IX

                                   TERMINATION
Section 9.01. Termination upon Purchase by the  Seller or Liquidation
                 of All Mortgage Loans.........................................
Section 9.02. Additional Termination Requirements..............................

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS
Section 10.01. Amendment.......................................................
Section 10.02. Recordation of Agreement........................................
Section 10.03. Limitation on Rights of Certificateholders......................
Section 10.04. Governing Law; Jurisdiction.....................................
Section 10.05. Notices.........................................................
Section 10.06. Severability of Provisions......................................
Section 10.07. Special Notices to Rating Agencies..............................
Section 10.08. Covenant of Seller..............................................
Section 10.09. Recharacterization..............................................

                                   ARTICLE XI

                             TERMS FOR CERTIFICATES
Section 11.01. Class A Fixed Pass-Through Rate.................................
Section 11.02. Cut-Off Date....................................................
Section 11.03. Cut-Off Date Aggregate Principal Balance........................
Section 11.04. Original Class A Percentage.....................................
Section 11.05. Original Class A Subclass Principal Balances....................
Section 11.06. Original Class A Non-PO Principal Balance.......................
Section 11.07. Original Class A-5 Notional Amount..............................
Section 11.08. Original Segment Principal Balances.............................
Section 11.09. Original Subordinated Percentage................................
Section 11.10. Original Class M Percentage.....................................
Section 11.11. Original Class M Principal Balance..............................
Section 11.12. Original Class M Fractional Interest............................
Section 11.13. Original Class B-1 Percentage...................................
Section 11.14. Original Class B-2 Percentage...................................
Section 11.15. Original Class B-3 Percentage...................................
Section 11.16. Original Class B-4 Percentage...................................
Section 11.17. Original Class B-5 Percentage...................................
Section 11.18. Original Class B Principal Balance..............................
Section 11.19. Original Class B Subclass Principal Balances....................
Section 11.20. Original Class B-1 Fractional Interest..........................
Section 11.21. Original Class B-2 Fractional Interest..........................
Section 11.22. Original Class B-3 Fractional Interest..........................
Section 11.23. Original Class B-4 Fractional Interest..........................
Section 11.24. Closing Date....................................................
Section 11.25. Right to Purchase...............................................
Section 11.26. Wire Transfer Eligibility.......................................
Section 11.27. Single Certificate..............................................
Section 11.28. Servicing Fee Rate..............................................
Section 11.29. Master Servicing Fee Rate.......................................


<PAGE>


                                    EXHIBITS

EXHIBIT A-1   -  Form of Face of Class A-1 Certificate
EXHIBIT A-2   -  Form of Face of Class A-2 Certificate
EXHIBIT A-3   -  Form of Face of Class A-3 Certificate
EXHIBIT A-4   -  Form of Face of Class A-4 Certificate
EXHIBIT A-5   -  Form of Face of Class A-5 Certificate
EXHIBIT A-6   -  Form of Face of Class A-6 Certificate
EXHIBIT A-7   -  Form of Face of Class A-7 Certificate
EXHIBIT A-8   -  Form of Face of Class A-8 Certificate
EXHIBIT A-9   -  Form of Face of Class A-9 Certificate
EXHIBIT A-10  -  Form of Face of Class A-10 Certificate
EXHIBIT A-11  -  Form of Face of Class A-11 Certificate
EXHIBIT A-12  -  Form of Face of Class A-W10 Certificate
EXHIBIT A-PO  -  Form of Face of Class A-PO Certificate
EXHIBIT A-R   -  Form of Face of Class A-R Certificate
EXHIBIT A-LR  -  Form of Face of Class A-LR Certificate
EXHIBIT B-1   -  Form of Face of Class B-1 Certificate
EXHIBIT B-2   -  Form of Face of Class B-2 Certificate
EXHIBIT B-3   -  Form of Face of Class B-3 Certificate
EXHIBIT B-4   -  Form of Face of Class B-4 Certificate
EXHIBIT B-5   -  Form of Face of Class B-5 Certificate
EXHIBIT C     -  Form of Face of Class M Certificate
EXHIBIT D     -  Form of Reverse of Series 1997-14 Certificates
EXHIBIT E     -  Custodial Agreement
EXHIBIT F-1   -  Schedule of Mortgage Loans Serviced by Norwest Mortgage
                    from locations other than Frederick, Maryland 
EXHIBIT F-2   -  Schedule of Mortgage Loans Serviced by Norwest Mortgage
                    in Frederick, Maryland  
EXHIBIT F-3   -  Schedule of Mortgage Loans Serviced by Other Servicers
EXHIBIT G     -  Request for Release
EXHIBIT H     -  Affidavit Pursuant to Section 860E(e)(4) of the
                    Internal Revenue Code of 1986, as amended, and
                    for Non-ERISA Investors
EXHIBIT I     -  Letter from Transferor of Class [A-R] [A-LR] Certificate
EXHIBIT J     -  Transferee's Letter (Class [A-WIO] [A-PO] [B-3] [B-4]
                    [B-5] Certificates)
EXHIBIT K     -  Transferee's Letter (Class [M] [B-1] [B-2] Certificates)
EXHIBIT L     -  Servicing Agreements
EXHIBIT M     -  Form of Special Servicing Agreement


<PAGE>


     This  Pooling  and  Servicing  Agreement,  dated as of  September  30, 1997
executed  by NORWEST  ASSET  SECURITIES  CORPORATION,  as Seller,  NORWEST  BANK
MINNESOTA, NATIONAL ASSOCIATION, as Master Servicer, UNITED STATES TRUST COMPANY
OF NEW YORK, as Trustee and FIRST UNION NATIONAL BANK, as Trust Administrator.


                                WITNESSETH THAT:

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

ARTICLE I

DEFINITIONS

Section 1.01.     Definitions.

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

     Accepted Master Servicing  Practices:  Accepted Master Servicing  Practices
shall consist of the customary and usual master  servicing  practices of prudent
master servicing  institutions  which service mortgage loans of the same type as
the  Mortgage  Loans  in  the  jurisdictions  in  which  the  related  Mortgaged
Properties are located,  regardless of the date upon which the related  Mortgage
Loans were originated.

     Accretion  Termination  Date:  The  earlier  of (i) the  Distribution  Date
following the Distribution  Date on which the Segment  Principal  Balance of the
Scheduled Segment has been reduced to zero or (ii) the Cross-Over Date.

     Adjusted Pool Amount:  With respect to any  Distribution  Date, the Cut-Off
Date Aggregate  Principal Balance of the Mortgage Loans minus the sum of (i) all
amounts in respect  of  principal  received  in  respect of the  Mortgage  Loans
(including,  without limitation,  amounts received as Monthly Payments, Periodic
Advances, Unscheduled Principal Receipts and Substitution Principal Amounts) and
distributed to Holders of the  Certificates  on such  Distribution  Date and all
prior  Distribution  Dates and (ii) the principal portion of all Realized Losses
(other than Debt Service  Reductions)  incurred on the  Mortgage  Loans from the
Cut-Off Date through the end of the month preceding such Distribution Date.

     Adjusted Pool Amount (PO Portion):  With respect to any Distribution  Date,
the sum of the amounts,  calculated as follows,  with respect to all Outstanding
Mortgage  Loans:  the product of (i) the PO Fraction for each such Mortgage Loan
and (ii)  the  remainder  of (A) the  Cut-Off  Date  Principal  Balance  of such
Mortgage  Loan minus (B) the sum of (x) all  amounts  in  respect  of  principal
received  in respect  of such  Mortgage  Loan  (including,  without  limitation,
amounts received as Monthly Payments,  Periodic Advances,  Unscheduled Principal
Receipts and Substitution  Principal  Amounts) and distributed to Holders of the
Certificates on such Distribution Date and all prior  Distribution Dates and (y)
the principal portion of any Realized Loss (other than a Debt Service Reduction)
incurred  on such  Mortgage  Loan from the Cut-Off  Date  through the end of the
month preceding such Distribution Date.

     Adjusted  Principal  Balance:  As to any Distribution  Date and the Class M
Certificates  or any Class B  Subclass,  the greater of (A) zero and (B) (i) the
principal  balance of such Class or Subclass  with respect to such  Distribution
Date minus (ii) the  Adjustment  Amount for such  Distribution  Date less,  with
respect to the Class M  Certificates,  the Class B  Principal  Balance  or, with
respect to any Class B Subclass, the Class B Subclass Principal Balances for any
Class B Subclasses with higher numerical designations.

     Adjustment  Amount:  For any Distribution  Date, the difference between (A)
the sum of the Class A Principal Balance,  Class M Principal Balance and Class B
Principal  Balance as of the related  Determination  Date and (B) the sum of (i)
the sum of the Class A Principal Balance,  Class M Principal Balance and Class B
Principal  Balance as of the  Determination  Date succeeding  such  Distribution
Date, (ii) the principal  portion of Excess Special Hazard Losses,  Excess Fraud
Losses and Excess  Bankruptcy  Losses allocated to the Certificates with respect
to such  Distribution  Date and (iii) the aggregate  amount that would have been
distributed  to all Classes as principal in accordance  with Section  4.01(a)(i)
for such  Distribution Date without regard to the provisos in the definitions of
Class M Optimal Principal Amount,  Class B-1 Optimal Principal Amount, Class B-2
Optimal Principal Amount,  Class B-3 Optimal Principal Amount, Class B-4 Optimal
Principal Amount and Class B-5 Optimal Principal Amount.

     Aggregate Current Bankruptcy Losses: With respect to any Distribution Date,
the sum of all  Bankruptcy  Losses  incurred on any of the Mortgage Loans in the
month preceding the month of such Distribution Date.

     Aggregate Current Fraud Losses:  With respect to any Distribution Date, the
sum of all  Fraud  Losses  incurred  on any of the  Mortgage  Loans in the month
preceding the month of such Distribution Date.

     Aggregate  Current Special Hazard Losses:  With respect to any Distribution
Date, the sum of all Special Hazard Losses incurred on any of the Mortgage Loans
in the month preceding the month of such Distribution Date.

     Aggregate  Foreclosure  Profits: As to any Distribution Date, the aggregate
amount of Foreclosure Profits with respect to all of the Mortgage Loans.

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

     Applicable  Unscheduled  Principal  Receipt  Period:  With  respect  to the
Mortgage Loans serviced by each Servicer and each of Full Unscheduled  Principal
Receipts and Partial Unscheduled  Principal Receipts,  the Unscheduled Principal
Receipt Period  specified on Schedule I hereto,  as amended from time to time by
the Master Servicer pursuant to Section 10.01(b) hereof.

     Authenticating  Agent:  Any  authenticating  agent  appointed  by the Trust
Administrator   pursuant  to  Section   8.11.   There  shall   initially  be  no
Authenticating Agent for the Certificates.

     Available Master Servicer  Compensation:  As to any Distribution  Date, the
sum of (a) the Master  Servicing Fee for such  Distribution  Date,  (b) interest
earned  through the business day preceding the applicable  Distribution  Date on
any  Prepayments  in Full remitted to the Master  Servicer and (c) the aggregate
amount of Month End Interest  remitted by the  Servicers to the Master  Servicer
pursuant to the related Servicing Agreements.

     Bankruptcy Code: The Bankruptcy Code of 1978, as amended.

     Bankruptcy  Loss: With respect to any Mortgage Loan, a Deficient  Valuation
or Debt Service Reduction;  provided,  however, that a Bankruptcy Loss shall not
be deemed a Bankruptcy  Loss  hereunder so long as the  applicable  Servicer has
notified the Master  Servicer and the Trust  Administrator  in writing that such
Servicer is diligently  pursuing any remedies that may exist in connection  with
the  representations and warranties made regarding the related Mortgage Loan and
either (A) the related  Mortgage  Loan is not in default with regard to payments
due  thereunder or (B)  delinquent  payments of principal and interest under the
related  Mortgage  Loan  and  any  premiums  on any  applicable  primary  hazard
insurance  policy and any related  escrow  payments in respect of such  Mortgage
Loan are being  advanced  on a current  basis by such  Servicer  without  giving
effect to any Debt Service Reduction.

     Bankruptcy  Loss  Amount:  As of any  Distribution  Date prior to the first
anniversary of the Cut-Off Date, the Bankruptcy  Loss Amount will equal $100,000
minus the aggregate amount of Bankruptcy  Losses allocated solely to the Class B
Certificates  or,  following the  reduction of the Class B Principal  Balance to
zero,  solely to the Class M  Certificates  in accordance  with Section  4.02(a)
since  the  Cut-Off  Date.  As of any  Distribution  Date on or after  the first
anniversary  of the Cut-Off  Date,  an amount equal to (1) the lesser of (a) the
Bankruptcy  Loss Amount  calculated  as of the close of business on the Business
Day  immediately  preceding  the most recent  anniversary  of the  Cut-Off  Date
coinciding with or preceding such Distribution Date (the "Relevant Anniversary")
and (b) such lesser amount which, as determined on the Relevant Anniversary will
not cause any rated  Certificates  to be placed on credit  review  status (other
than for possible  upgrading)  by either  Rating  Agency minus (2) the aggregate
amount of Bankruptcy  Losses  allocated  solely to the Class B Certificates  or,
following the reduction of the Class B Principal  Balance to zero, solely to the
Class M  Certificates  in  accordance  with Section  4.02(a)  since the Relevant
Anniversary.  On and after the Cross-Over  Date the Bankruptcy Loss Amount shall
be zero.

     Beneficial Owner: With respect to a Book-Entry Certificate,  the Person who
is the  beneficial  owner of such  Book-Entry  Certificate,  as reflected on the
books of the Clearing Agency, or on the books of a Person maintaining an account
with such Clearing Agency (directly or as an indirect participant, in accordance
with the rules of such Clearing Agency), as the case may be.

     Book-Entry  Certificate:  Any of the  Class  A-1  Certificates,  Class  A-2
Certificates,   Class  A-3  Certificates,  Class  A-4  Certificates,  Class  A-6
Certificates,   Class  A-7  Certificates,  Class  A-8  Certificates,  Class  A-9
Certificates,  Class A-10  Certificates or Class A-11  Certificates,  beneficial
ownership and  transfers of which shall be evidenced by, and made through,  book
entries by the Clearing Agency as described in Section 5.01(b).

     Business  Day:  Any day other  than (i) a Saturday  or a Sunday,  or (ii) a
legal holiday in the City of New York, State of Iowa,  State of Maryland,  State
of  Minnesota  or  State  of North  Carolina  or  (iii) a day on  which  banking
institutions  in the City of New York, or the State of Iowa,  State of Maryland,
State of Minnesota or State of North Carolina are authorized or obligated by law
or executive order to be closed.

     Certificate:  Any one of the Class A Certificates,  Class M Certificates or
Class B Certificates.

     Certificate  Account:  The trust account  established and maintained by the
Master  Servicer  in the name of the Master  Servicer  on behalf of the  Trustee
pursuant to Section 3.01. The Certificate Account shall be an Eligible Account.

     Certificate Register and Certificate Registrar:  Respectively, the register
maintained  pursuant to and the  registrar  provided  for in Section  5.02.  The
initial Certificate Registrar is the Trust Administrator.

     Certificateholder  or Holder:  The Person in whose  name a  Certificate  is
registered in the Certificate Register,  except that, solely for the purposes of
the taking of any action under Articles VII or VIII, any Certificate  registered
in the name of the Master Servicer, a Servicer or any affiliate thereof shall be
deemed not to be outstanding and the Voting Interest evidenced thereby shall not
be taken  into  account in  determining  whether  the  requisite  percentage  of
Certificates necessary to effect any such action has been obtained.

     Class: All  certificates  whose form is identical except for (i) variations
in the Percentage Interest evidenced thereby and (ii) in the case of the Class A
Certificates  and Class B Certificates,  variations in Subclass  designation and
other Subclass characteristics.

     Class A  Certificate:  Any one of 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,  Class  A-8
Certificates,  Class A-9  Certificates,  Class  A-10  Certificates,  Class  A-11
Certificates,  Class  A-WIO  Certificates,  Class A-PO  Certificates,  Class A-R
Certificate or Class A-LR Certificate.

     Class A Certificateholder: The registered holder of a Class A Certificate.

     Class A Distribution  Amount:  As to any  Distribution  Date, the aggregate
amount  distributable  to the  Subclasses  of Class A  Certificates  pursuant to
Paragraphs  first,  second,  third and  fourth  of  Section  4.01(a)(i)  on such
Distribution Date.

     Class A Fixed  Pass-Through Rate: As to any Distribution Date, the rate per
annum set forth in Section 11.01.

     Class A Interest Accrual Amount:  As to any  Distribution  Date, the sum of
the Class A Subclass  Interest Accrual Amounts with respect to such Distribution
Date.

     Class A Loss Denominator:  As to any Determination Date, an amount equal to
the  sum of (i)  the  Class  A  Subclass  Principal  Balances  of  the  Class  A
Certificates  (other than the Class A-9 Certificates) and (ii) the lesser of the
Class A  Subclass  Principal  Balance  of the  Class  A-9  Certificates  and the
Original Class A Subclass Principal Balance of the Class A-9 Certificates.

     Class A Non-PO Optimal  Amount:  As to any  Distribution  Date, the sum for
such Distribution Date of (i) the Class A Interest Accrual Amount,  (ii) the sum
of the Class A Subclass Unpaid Interest Shortfalls for each Class A Subclass and
(iii) the Class A Non-PO Optimal Principal Amount.

     Class A Non-PO Optimal Principal  Amount:  As to any Distribution  Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan, of the product of
(x) the Non-PO Fraction with respect to such Mortgage Loan, and (y) the sum of:

          (i) the Class A Percentage of (A) the principal portion of the Monthly
     Payment  due on the Due Date  occurring  in the month of such  Distribution
     Date on such Mortgage Loan, less (B) if the Bankruptcy Loss Amount has been
     reduced to zero, the principal  portion of any Debt Service  Reduction with
     respect to such Mortgage Loan;

          (ii) the Class A Prepayment  Percentage of all  Unscheduled  Principal
     Receipts  that were  received by a Servicer  with respect to such  Mortgage
     Loan during the Applicable Unscheduled Principal Receipt Period relating to
     such  Distribution  Date for each applicable type of Unscheduled  Principal
     Receipt;

          (iii) the Class A Prepayment  Percentage  of the  Scheduled  Principal
     Balance of such Mortgage Loan which,  during the month  preceding the month
     of such  Distribution  Date,  was  repurchased  by the Seller  pursuant  to
     Section 2.02 or 2.03; and

          (iv) the Class A  Percentage  of the  excess of the  unpaid  principal
     balance of such Mortgage  Loan  substituted  for a defective  Mortgage Loan
     during the month preceding the month in which such Distribution Date occurs
     over the unpaid principal balance of such defective Mortgage Loan, less the
     amount  allocable to the  principal  portion of any  unreimbursed  Periodic
     Advances  previously  made by a Servicer,  the Master Servicer or the Trust
     Administrator in respect of such defective Mortgage Loan.

     Class A Non-PO Principal Amount: As to any Distribution Date, the aggregate
amount  distributed  in respect of the Class A Subclasses  pursuant to Paragraph
third clause (A) of Section 4.01(a)(i).

     Class A Non-PO  Principal  Balance:  As of any date, an amount equal to the
Class A Principal  Balance  less the Class A Subclass  Principal  Balance of the
Class A-PO Certificates.

     Class A Non-PO Principal  Distribution Amount: As to any Distribution Date,
the sum of (i) the Class A-9 Accrual  Distribution  Amount, if any, with respect
to such  Distribution  Date and (ii) the Class A Non-PO  Principal  Amount  with
respect to such Distribution Date.

     Class A Percentage:  As to any  Distribution  Date occurring on or prior to
the Cross-Over Date, the lesser of (i) 100% and (ii) the percentage  obtained by
dividing  the  Class  A  Non-PO   Principal   Balance   (determined  as  of  the
Determination Date preceding such Distribution Date) by the Pool Balance (Non-PO
Portion).  As to any  Distribution  Date occurring  subsequent to the Cross-Over
Date,  100% or such  lesser  percentage  which  will  cause  the  Class A Non-PO
Principal  Balance to decline to zero  following the  distribution  made on such
Distribution Date.

     Class A Prepayment Percentage: As to any Distribution Date to and including
the  Distribution  Date in September  2002,  100%. As to any  Distribution  Date
subsequent to September 2002 to and including the Distribution Date in September
2003,  the  Class A  Percentage  as of such  Distribution  Date  plus 70% of the
Subordinated  Percentage as of such  Distribution  Date. As to any  Distribution
Date  subsequent to September  2003 to and including  the  Distribution  Date in
September 2004, the Class A Percentage as of such  Distribution Date plus 60% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date  subsequent to September  2004 to and including  the  Distribution  Date in
September 2005, the Class A Percentage as of such  Distribution Date plus 40% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date  subsequent to September  2005 to and including  the  Distribution  Date in
September 2006, the Class A Percentage as of such  Distribution Date plus 20% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date   subsequent  to  September  2006,  the  Class  A  Percentage  as  of  such
Distribution  Date.  The  foregoing  is  subject  to the  following:  (i) if the
aggregate  distribution to Holders of Class A Certificates  on any  Distribution
Date of the Class A  Prepayment  Percentage  provided  above of (a)  Unscheduled
Principal  Receipts  distributable  on such  Distribution  Date would reduce the
Class A Non-PO Principal  Balance below zero, the Class A Prepayment  Percentage
for such Distribution Date shall be the percentage  necessary to bring the Class
A  Non-PO  Principal  Balance  to zero and  thereafter  the  Class A  Prepayment
Percentage  shall  be  zero  and  (ii)  if  the  Class  A  Percentage  as of any
Distribution  Date is greater than the Original Class A Percentage,  the Class A
Prepayment Percentage for such Distribution Date shall be 100%.  Notwithstanding
the  foregoing,  with respect to any  Distribution  Date on which the  following
criteria  are not  met,  the  reduction  of the  Class A  Prepayment  Percentage
described in the second  through sixth  sentences of this  definition of Class A
Prepayment  Percentage shall not be applicable with respect to such Distribution
Date. In such event,  the Class A Prepayment  Percentage  for such  Distribution
Date will be determined  in accordance  with the  applicable  provision,  as set
forth in the first through  fifth  sentences  above,  which was actually used to
determine the Class A Prepayment  Percentage for the Distribution Date occurring
in the September  preceding such Distribution Date (it being understood that for
the purposes of the  determination of the Class A Prepayment  Percentage for the
current  Distribution  Date,  the current  Class A Percentage  and  Subordinated
Percentage  shall be utilized).  In order for the  reduction  referred to in the
second  through  sixth   sentences  to  be  applicable,   with  respect  to  any
Distribution  Date  (a)  the  average  outstanding  principal  balance  on  such
Distribution Date and for the preceding five Distribution  Dates on the Mortgage
Loans that were  delinquent  60 days or more  (including  for this  purpose  any
payments  due with  respect to Mortgage  Loans in  foreclosure  and REO Mortgage
Loans)  must be less than 50% of the current  Class M Principal  Balance and the
current Class B Principal  Balance and (b) cumulative  Realized Losses shall not
exceed  (1)  30%  of  the  Original  Subordinated   Principal  Balance  if  such
Distribution  Date occurs between and including October 2002 and September 2003,
(2) 35% of the Original Subordinated Principal Balance if such Distribution Date
occurs  between and including  October 2003 and September  2004,  (3) 40% of the
Original Subordinated Principal Balance if such Distribution Date occurs between
and  including  October  2004  and  September  2005,  (4)  45% of  the  Original
Subordinated  Principal  Balance if such  Distribution  Date occurs  between and
including  October  2005  and  September  2006,  and  (5)  50% of  the  Original
Subordinated  Principal Balance if such Distribution Date occurs during or after
October  2006.  With  respect  to any  Distribution  Date on which  the  Class A
Prepayment Percentage is reduced below the Class A Prepayment Percentage for the
prior  Distribution  Date,  the  Master  Servicer  shall  certify  to the  Trust
Administrator,  based  upon  information  provided  by each  Servicer  as to the
Mortgage  Loans  serviced  by it that the  criteria  set forth in the  preceding
sentence are met.

     Class A Principal  Balance:  As of any date,  an amount equal to the sum of
the Class A Subclass  Principal  Balances for the Class A-1 Certificates,  Class
A-2  Certificates,  Class A-3 Certificates,  Class A-4  Certificates,  Class A-6
Certificates,   Class  A-7  Certificates,  Class  A-8  Certificates,  Class  A-9
Certificates,  Class  A-10  Certificates,  Class A-11  Certificates,  Class A-PO
Certificates, Class A-R Certificate and Class A-LR Certificate.

     Class A Subclass: Any of the Subclasses of Class A Certificates  consisting
of 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,  Class A-8 Certificates,  Class A-9 Certificates,  Class A-10
Certificates,  Class A-11  Certificates,  Class A-PO  Certificates,  Class A-WIO
Certificates, Class A-R Certificate and Class A-LR Certificate.

     Class A Subclass  Distribution  Amount: As to any Distribution Date and any
Class A Subclass  (other  than the Class A-9 and Class A-PO  Certificates),  the
amount  distributable  to such Class A Subclass  pursuant to  Paragraphs  first,
second  and  third  clause  (A)  of  Section  4.01(a)(i).  As to the  Class  A-9
Certificates, (a) as to any Distribution Date prior to the Accretion Termination
Date, the amount  distributable  to the Class A-9  Certificates  pursuant to the
provisos in  Paragraphs  first and second of Section  4.01(a)(i)  and  Paragraph
third clause (A) of Section 4.01(a)(i) and (b) as to any Distribution Date on or
after the Accretion  Termination Date, the amount distributable to the Class A-9
Certificates  pursuant  to  Paragraphs  first,  second  and third  clause (A) of
Section 4.01(a)(i). As to any Distribution Date and the Class A-PO Certificates,
the aggregate amount  distributable to the Class A-PO  Certificates  pursuant to
Paragraphs   third  clause  (B)  and  fourth  of  Section   4.01(a)(i)  on  such
Distribution Date.

     Class A Subclass  Interest Accrual Amount:  As to any Distribution Date and
any Class A  Subclass  (other  than the Class  A-5,  Class  A-WIO and Class A-PO
Certificates),   (i)  the  product  of  (a)  1/12th  of  the  Class  A  Subclass
Pass-Through  Rate  for  such  Class A  Subclass  and (b) the  Class A  Subclass
Principal  Balance  of  such  Class  A  Subclass  as of the  Determination  Date
preceding  such  Distribution  Date  minus  (ii) the Class A  Subclass  Interest
Percentage of such Class A Subclass of (x) any Non-Supported  Interest Shortfall
allocated to the Class A Certificates  with respect to such  Distribution  Date,
(y) the  interest  portion of any Excess  Special  Hazard  Losses,  Excess Fraud
Losses and Excess  Bankruptcy  Losses allocated to the Class A Certificates with
respect  to such  Distribution  Date  pursuant  to Section  4.02(e)  and (z) the
interest  portion of any  Realized  Losses  (other  than Excess  Special  Hazard
Losses, Excess Fraud Losses and Excess Bankruptcy Losses) allocated to the Class
A Certificates on or after the Cross-Over Date pursuant to Section  4.02(e).  As
to any Distribution Date and the Class A-5 Certificates,  the Class A-5 Interest
Accrual Amount.  As to any Distribution  Date and the Class A-WIO  Certificates,
the Class A-WIO Interest  Accrual Amount.  The Class A-PO  Certificates  have no
Class A Subclass Interest Accrual Amount.

     Class A Subclass Interest  Percentage:  As to any Distribution Date and any
Class A Subclass,  the  percentage  calculated  by dividing the Class A Subclass
Interest Accrual Amount of such Class A Subclass  (determined  without regard to
clause (ii) of the  definition  thereof) by the Class A Interest  Accrual Amount
(determined  without  regard to clause  (ii) of the  definition  of each Class A
Subclass Interest Accrual Amount).

     Class A Subclass Interest Shortfall Amount: As to any Distribution Date and
any Subclass of Class A  Certificates,  any amount by which the Class A Subclass
Interest  Accrual  Amount  of  such  Class  A  Subclass  with  respect  to  such
Distribution  Date  exceeds  the amount  distributed  in respect of such Class A
Subclass  on such  Distribution  Date  pursuant  to  Paragraph  first of Section
4.01(a)(i)  including  in the case of the  Class A-9  Certificates  prior to the
Accretion  Termination  Date,  the  amount  included  in the Class  A-9  Accrual
Distribution Amount pursuant to clause (i) of the definition thereof.

     Class A Subclass Interest Shortfall Percentage: As to any Distribution Date
and Class A Subclass, the percentage calculated by dividing the Class A Subclass
Unpaid  Interest  Shortfall  for such  Class A  Subclass  by the  Class A Unpaid
Interest Shortfall, in each case determined as of the Business Day preceding the
applicable Distribution Date.

     Class A Subclass  Loss  Percentage:  As to any  Determination  Date and any
Subclass  of Class A  Certificates  (other  than the Class  A-9 and  Class  A-PO
Certificates) then outstanding,  the percentage calculated by dividing the Class
A Subclass  Principal  Balance of such Subclass by the Class A Loss  Denominator
(determined without regard to any such Class A Subclass Principal Balance of any
Class A  Subclass  not then  outstanding),  in each  case  determined  as of the
preceding  Determination  Date.  As  to  the  Class  A-9  Certificates  and  any
Determination Date, the Class A-9 Loss Percentage.

     Class A Subclass Pass-Through Rate: As to each Class A Subclass, other than
the Class A-1,  Class  A-2,  Class A-3,  Class A-4,  Class A-PO and Class  A-WIO
Certificates,  the Class A Fixed  Pass-Through  Rate. As to the Class A-1, Class
A-2,  Class A-3 and Class A-4  Certificates,  6.750% per  annum.  The Class A-PO
Certificates  are  not  entitled  to  interest  and  have no  Class  A  Subclass
Pass-Through  Rate.  As  to  the  Class  A-WIO  Certificates,  the  Class  A-WIO
Pass-Through Rate.

     Class A Subclass Principal Balance:  As of the first Determination Date and
as  to  any  Class  A  Subclass  (other  than  the  Class  A-5  and  Class  A-PO
Certificates),  the Original Class A Subclass  Principal Balance of such Class A
Subclass.  As of any subsequent  Determination Date prior to the Cross-Over Date
and as to any Class A Subclass  (other than the Class A-5, Class A-WIO and Class
A-PO  Certificates),  the Original  Class A Subclass  Principal  Balance of such
Class A Subclass  (increased  in the case of the Class A-9  Certificates  by the
Class A-9 Principal  Accretion Amount with respect to prior Distribution  Dates)
less the sum of (a) all amounts previously  distributed in respect of such Class
A Subclass on prior  Distribution  Dates (A) pursuant to Paragraph  third clause
(A) of Section 4.01(a)(i) (B) as a result of a Principal Adjustment and (C) from
the Class A-9 Accrual Distribution Amounts for such prior Distribution Dates and
(b) the Realized Losses allocated through such  Determination Date to such Class
A Subclass  pursuant to Section  4.02(b).  After the Cross-Over  Date, each such
Class A Subclass  Principal  Balance will also be reduced on each  Determination
Date by an amount equal to the product of the Class A Subclass  Loss  Percentage
of such  Class A  Subclass  and the  excess,  if any,  of (i) the Class A Non-PO
Principal Balance as of such  Determination Date without regard to this sentence
over (ii) the difference  between (A) the Adjusted Pool Amount for the preceding
Distribution  Date  and  (B) the  Adjusted  Pool  Amount  (PO  Portion)  for the
preceding  Distribution Date. The Class A-5 and Class A-WIO Certificates have no
Class A Subclass Principal Balance.

     As of any subsequent Determination Date prior to the Cross-Over Date and as
to the Class A-PO Certificates,  the Original Class A Subclass Principal Balance
of such Class A Subclass less the sum of (a) all amounts previously  distributed
in respect of the Class A-PO Certificates on prior  Distribution  Dates pursuant
to  Paragraphs  third  clause (B) and fourth of Section  4.01(a)(i)  and (b) the
Realized  Losses  allocated  through such  Determination  Date to the Class A-PO
Certificates pursuant to Section 4.02(b).  After the Cross-Over Date, such Class
A Subclass  Principal Balance will also be reduced on each Determination Date by
an  amount  equal to the  difference,  if any,  between  such  Class A  Subclass
Principal Balance as of such  Determination Date without regard to this sentence
and the Adjusted Pool Amount (PO Portion) for the preceding Distribution Date.

     Class A Subclass Unpaid Interest Shortfall: As to any Distribution Date and
Class A Subclass,  the amount,  if any,  by which the  aggregate  of the Class A
Subclass  Interest  Shortfall  Amounts  for  such  Class A  Subclass  for  prior
Distribution  Dates is in excess of the amounts  distributed  in respect of such
Class A  Subclass  (or in the case of the  Class A-9  Certificates  prior to the
Accretion  Termination  Date,  the  amount  included  in the Class  A-5  Accrual
Distribution  Amount pursuant to clause (ii) of the definition thereof) on prior
Distribution Dates pursuant to Paragraph second of Section 4.01(a)(i).

     Class A Unpaid Interest  Shortfall:  As to any Distribution Date, an amount
equal to the sum of the Class A Subclass Unpaid Interest  Shortfalls for all the
Class A Subclasses.

     Class  A  Voting  Interest:  The  sum of (A) the  product  of (i) the  then
applicable  Class A Percentage  and (ii) the Non-PO Voting  Interest and (B) the
Pool Balance (PO Portion)  divided by the Pool Balance (Non-PO  Portion) and the
Pool Balance (PO Portion).

     Class A-1 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-1 and Exhibit D hereto.

     Class  A-1  Certificateholder:   The  registered  holder  of  a  Class  A-1
Certificate.

     Class A-2 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-2 and Exhibit D hereto.

     Class  A-2  Certificateholder:   The  registered  holder  of  a  Class  A-2
Certificate.

     Class A-3 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-3 and Exhibit D hereto.

     Class  A-3  Certificateholder:   The  registered  holder  of  a  Class  A-3
Certificate.

     Class A-4 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-4 and Exhibit D hereto.

     Class  A-4  Certificateholder:   The  registered  holder  of  a  Class  A-4
Certificate.

     Class A-5 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-5 and Exhibit D hereto.

     Class  A-5  Certificateholder:   The  registered  holder  of  a  Class  A-5
Certificate.

     Class A-5 Interest  Accrual Amount:  As to any  Distribution  Date, (i) the
product of (a) 1/12th of the Class A  Subclass  Pass-Through  Rate for the Class
A-5 Certificate  and (b) the Class A-5 Notional  Amount as of the  Determination
Date preceding such  Distribution  Date minus (ii) the Class A Subclass Interest
Percentage  of the  Class  A-5  Certificate  of (x) any  Non-Supported  Interest
Shortfall   allocated  to  the  Class  A  Certificates   with  respect  to  such
Distribution Date, (y) the interest portion of any Excess Special Hazard Losses,
Excess  Fraud  Losses  and Excess  Bankruptcy  Losses  allocated  to the Class A
Certificates with respect to such Distribution Date and (z) the interest portion
of any Realized  Losses (other than Excess Special  Hazard Losses,  Excess Fraud
Losses and Excess Bankruptcy Losses) allocated to the Class A Certificates on or
after the Cross-Over Date pursuant to Section 4.02(e).

     Class A-5 Notional Amount: As to any Distribution  Date, the product of (i)
6.8965517241% and (ii) the sum of the Class A Subclass Principal Balances of the
Class A-1, Class A-2, Class A-3 and Class A-4 Certificates.

     Class A-6 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-6 and Exhibit D hereto.

     Class  A-6  Certificateholder:   The  registered  holder  of  a  Class  A-6
Certificate.

     Class A-7 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-7 and Exhibit D hereto.

     Class  A-7  Certificateholder:   The  registered  holder  of  a  Class  A-7
Certificate.

     Class A-8 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-8 and Exhibit D hereto.

     Class  A-8  Certificateholder:   The  registered  holder  of  a  Class  A-8
Certificate.

     Class A-9 Accrual Distribution Amount: As to any Distribution Date prior to
the  Accretion  Termination  Date, an amount equal to the sum of (i) the Class A
Subclass Interest  Percentage of the Class A-9 Certificates of the Current Class
A Interest  Distribution Amount and (ii) the Class A Subclass Interest Shortfall
Percentage of the Class A-9 Certificates of the amount distributed in respect of
the Class A Subclasses  pursuant to Paragraph  second of Section  4.01(a)(i)  on
such  Distribution  Date. As to any Distribution  Date on or after the Accretion
Termination Date, zero.

     Class A-9 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-9 and Exhibit D hereto.

     Class  A-9  Certificateholder:   The  registered  holder  of  a  Class  A-9
Certificate.


     Class A-9 Loss  Percentage:  As to any  Determination  Date, the percentage
calculated by dividing (i) the lesser of the Class A Subclass  Principal Balance
of the  Class A-9  Certificates  and the  Original  Class A  Subclass  Principal
Balance  of the Class  A-9  Certificates  by (ii) the  Class A Loss  Denominator
(determined  without regard to any Class A Subclass  Principal  Balance not then
outstanding) determined as of the preceding Determination Date.

     Class A-9 Principal  Accretion Amount: As to any Distribution Date prior to
the  Accretion  Termination  Date,  an  amount  equal to the sum of the  amounts
calculated  pursuant  to  clauses  (i) and (ii) of the  definition  of Class A-9
Accrual Distribution Amount with respect to such Distribution Date.

     Class A-10 Certificate:  Any one of the Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-10 and Exhibit D hereto.

     Class  A-10  Certificateholder:  The  registered  holder  of a  Class  A-10
Certificate.

     Class A-11 Certificate:  Any one of the Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-11 and Exhibit D hereto.

     Class  A-11  Certificateholder:  The  registered  holder  of a  Class  A-11
Certificate.

     Class A-11 Percentage:  The Class A Subclass Principal Balance of the Class
A-11 Certificates divided by the Pool Balance (Non-PO Portion).

     Class A-11 Prepayment Shift  Percentage:  As to any Distribution  Date, the
percentage indicated below:

Distribution Date Occurring In            Class A-11 Prepayment Shift Percentage
- ------------------------------            --------------------------------------

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

     Class A-11 Priority Amount:  For any  Distribution  Date, the lesser of (i)
the Class A Subclass  Principal  Balance of the Class A-11 Certificates and (ii)
the sum of (A) the product of (1) the Class A-11 Percentage,  (2) the Class A-11
Shift  Percentage and (3) the Scheduled  Principal Amount and (B) the product of
(1) the Class A-11 Percentage,  (2) the Class A-11 Prepayment Shift  Percentage,
and (3) the Unscheduled Principal Amount.

     Class A-11 Shift  Percentage:  As to any Distribution  Date, the percentage
indicated below:

Distribution Date Occurring In              Class A-11 Shift Percentage

October 1997 through September 2002                 0%
October 2002 and thereafter                       100%

     Class A-LIO Interest:  A regular  interest in the Lower-Tier REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-L1 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-L1 Interest Fraction: As of any Distribution Date, the fraction the
numerator of which is an amount equal to the Class A Subclass  Principal Balance
of the Class A-1  Certificates  and the  denominator  of which is the sum of the
Class A Subclass  Principal  Balances of the Class A-1, Class A-2, Class A-3 and
Class A-4 Certificates.

     Class A-L2 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-L2 Interest Fraction: As of any Distribution Date, the fraction the
numerator of which is an amount equal to the Class A Subclass  Principal Balance
of the Class A-2  Certificates  and the  denominator  of which is the sum of the
Class A Subclass  Principal  Balances of the Class A-1, Class A-2, Class A-3 and
Class A-4 Certificates.

     Class A-L3 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-L3 Interest Fraction: As of any Distribution Date, the fraction the
numerator of which is an amount equal to the Class A Subclass  Principal Balance
of the Class A-3  Certificates  and the  denominator  of which is the sum of the
Class A Subclass  Principal  Balances of the Class A-1, Class A-2, Class A-3 and
Class A-4 Certificates.

     Class A-L4 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-L4 Interest Fraction: As of any Distribution Date, the fraction the
numerator of which is an amount equal to the Class A Subclass  Principal Balance
of the Class A-4  Certificates  and the  denominator  of which is the sum of the
Class A Subclass  Principal  Balances of the Class A-1, Class A-2, Class A-3 and
Class A-4 Certificates.

     Class A-L6 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-L9 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-LPO Interest:  A regular  interest in the Lower-Tier REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-LR Certificate: The Certificate executed by the Trust Administrator
and  authenticated  by the Trust  Administrator or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-LR and Exhibit D hereto.

     Class  A-LR  Certificateholder:  The  registered  holder of the Class  A-LR
Certificate.

     Class A-LUR Interest:  A regular  interest in the Lower-Tier REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class A-PO Certificate:  Any one of the Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-PO and Exhibit D hereto.

     Class  A-PO  Certificateholder:  The  registered  holder  of a  Class  A-PO
Certificate.

     Class  A-PO  Deferred  Amount:  For  any  Distribution  Date  prior  to the
Cross-Over  Date, the difference  between (A) the sum of (x) the amount by which
the sum of the Class A-PO Optimal Principal  Amounts for all prior  Distribution
Dates exceeded the amounts  distributed on the Class A-PO  Certificates  on such
prior  Distribution  Dates  pursuant to  Paragraph  third  clause (B) of Section
4.01(a)(i) and (y) the sum of the product for each Discount  Mortgage Loan which
became  a  Liquidated  Loan  at any  time on or  prior  to the  last  day of the
applicable  Unscheduled  Principal  Receipt Period for the current  Distribution
Date of (a) the PO Fraction for such  Discount  Mortgage  Loan and (b) an amount
equal to the principal  portion of Realized Losses (other than Bankruptcy Losses
due to Debt Service  Reductions)  incurred  with respect to such  Mortgage  Loan
other  than  Excess  Special  Hazard  Losses,  Excess  Fraud  Losses  and Excess
Bankruptcy Losses and (B) amounts  distributed on the Class A-PO Certificates on
prior Distribution Dates pursuant to Paragraph fourth of Section 4.01(a)(i).  On
and after the Cross-Over  Date, the Class A-PO Deferred  Amount will be zero. No
interest will accrue on any Class A-PO Deferred Amount.

     Class A-PO Optimal Principal Amount: As to any Distribution Date, an amount
equal to the sum as to each Outstanding Mortgage Loan, of the product of (x) the
PO Fraction with respect to such Mortgage Loan and (y) the sum of

          (i) (A) the  principal  portion of the Monthly  Payment due on the Due
     Date  occurring  in the month of such  Distribution  Date on such  Mortgage
     Loan,  less (B) if the Bankruptcy Loss Amount has been reduced to zero, the
     principal  portion  of any Debt  Service  Reduction  with  respect  to such
     Mortgage Loan;

          (ii) all  Unscheduled  Principal  Receipts  that  were  received  by a
     Servicer  with  respect  to  such  Mortgage  Loan  during  the   Applicable
     Unscheduled Principal Receipt Period relating to such Distribution Date for
     each applicable type of Unscheduled Principal Receipt;

          (iii) the Scheduled  Principal  Balance of each Mortgage Loan that was
     repurchased by the Seller during such  preceding  month pursuant to Section
     2.02 or 2.03;

          (iv) the excess of the unpaid principal  balance of such Mortgage Loan
     substituted  for a defective  Mortgage Loan during the month  preceding the
     month in which such  Distribution  Date  occurs  over the unpaid  principal
     balance of such defective  Mortgage Loan, less the amount  allocable to the
     principal portion of any unreimbursed  Periodic Advances previously made by
     a Servicer,  the Master Servicer or the Trust  Administrator  in respect of
     such defective Mortgage Loan.

     Class A-R Certificate:  The Certificate executed by the Trust Administrator
and  authenticated  by the Trust  Administrator or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-R and Exhibit D hereto.

     Class  A-R  Certificateholder:  The  registered  holder  of the  Class  A-R
Certificate.

     Class A-WIO Certificate:  Any one of the Certificates executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit A-WIO and Exhibit D hereto.

     Class  A-WIO  Certificateholder:  The  registered  holder of a Class  A-WIO
Certificate.

     Class A-WIO Interest Accrual Amount:  As to any Distribution  Date, (i) the
product of (a)  1/12th of the Class  A-WIO  Pass-Through  Rate and (b) the Class
A-WIO Notional Amount as of the  Determination  Date preceding such Distribution
Date minus  (ii) the Class A Subclass  Interest  Percentage  of the Class  A-WIO
Certificates of (x) any Non-Supported  Interest Shortfall allocated to the Class
A Certificates with respect to such Distribution  Date, (y) the interest portion
of any Excess Special Hazard Losses,  Excess Fraud Losses and Excess  Bankruptcy
Losses allocated to the Class A Certificates  with respect to such  Distribution
Date  pursuant to Section  4.02(e) and (z) the interest  portion of any Realized
Losses (other than Excess Special Hazard Losses,  Excess Fraud Losses and Excess
Bankruptcy  Losses)  allocated  to the  Class A  Certificates  on or  after  the
Cross-Over Date pursuant to Section 4.02(e).

     Class A-WIO Notional  Amount:  As to any  Distribution  Date, the aggregate
Scheduled   Principal   Balance  of  the  Premium  Mortgage  Loans  as  of  such
Distribution Date.

     Class A-WIO  Pass-Through  Rate: As to any  Distribution  Date, a per annum
rate equal to the  Weighted  Average Net Mortgage  Interest  Rate of the Premium
Mortgage Loans minus 7.250%.

     Class B  Certificate:  Any one of the  Class  B-1  Certificates,  Class B-2
Certificates,  Class  B-3  Certificates,  Class  B-4  Certificates  or Class B-5
Certificates.

     Class B Certificateholder: The registered holder of a Class B Certificate.

     Class B Interest Accrual Amount:  As to any  Distribution  Date, the sum of
the Class B Subclass  Interest Accrual Amounts with respect to such Distribution
Date.

     Class B Pass-Through Rate: As to any Distribution Date, 7.250% per annum.

     Class B Principal  Balance:  As of any date,  an amount equal to the sum of
the  Class  B-1  Principal  Balance,  Class  B-2  Principal  Balance,  Class B-3
Principal Balance, Class B-4 Principal Balance and Class B-5 Principal Balance.

     Class  B  Subclass:   Any  of  the  Class  B-1   Certificates,   Class  B-2
Certificates,  Class  B-3  Certificates,  Class  B-4  Certificates  or Class B-5
Certificates.

     Class B Subclass  Distribution  Amount:  Any of the Class  B-1,  Class B-2,
Class B-3, Class B-4 or Class B-5 Distribution Amounts.

     Class B Subclass  Interest Accrual Amount:  As to any Distribution Date and
any Class B Subclass,  an amount equal to (i) the product of 1/12th of the Class
B Pass-Through  Rate and the Class B Subclass  Principal Balance of such Class B
Subclass as of the  Determination  Date preceding such  Distribution  Date minus
(ii) the Class B Subclass  Interest  Percentage  of such Class B Subclass of (x)
any Non-Supported  Interest Shortfall allocated to the Class B Certificates with
respect to such  Distribution  Date and (y) the  interest  portion of any Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
allocated to the Class B  Certificates  with respect to such  Distribution  Date
pursuant to Section 4.02(e).

     Class B Subclass Interest  Percentage:  As to any Distribution Date and any
Class B Subclass,  the  percentage  calculated  by dividing the Class B Subclass
Interest Accrual Amount of such Class B Subclass  (determined  without regard to
clause (ii) of the  definition  thereof) by the Class B Interest  Accrual Amount
(determined  without  regard to clause  (ii) of the  definition  of each Class B
Subclass Interest Accrual Amount).

     Class B Subclass Interest  Shortfall Amount:  Any of the Class B-1 Interest
Shortfall  Amount,  Class B-2  Interest  Shortfall  Amount,  Class B-3  Interest
Shortfall  Amount,  Class B-4  Interest  Shortfall  Amount or Class B-5 Interest
Shortfall Amount.

     Class B Subclass  Loss  Percentage:  As to any  Determination  Date and any
Class B Subclass then  outstanding,  the  percentage  calculated by dividing the
Class B Subclass  Principal  Balance  of such  Class B  Subclass  by the Class B
Principal Balance  (determined  without regard to any Class B Subclass Principal
Balance of any Class B Subclass not then  outstanding),  in each case determined
as of the preceding Determination Date.

     Class B Subclass Percentage: Any one of the Class B-1 Percentage, Class B-2
Percentage, Class B-3 Percentage, Class B-4 Percentage or Class B-5 Percentage.

     Class B Subclass  Prepayment  Percentage:  Any of the Class B-1  Prepayment
Percentage,  Class B-2 Prepayment  Percentage,  Class B-3 Prepayment Percentage,
Class B-4 Prepayment Percentage or Class B-5 Prepayment Percentage.

     Class B Subclass Principal Balance: Any of the Class B-1 Principal Balance,
Class B-2 Principal Balance,  Class B-3 Principal  Balance,  Class B-4 Principal
Balance or Class B-5 Principal Balance.

     Class B Subclass  Unpaid  Interest  Shortfall:  Any of the Class B-1 Unpaid
Interest  Shortfall,  Class B-2  Unpaid  Interest  Shortfall,  Class B-3  Unpaid
Interest  Shortfall,  Class B-4 Unpaid  Interest  Shortfall  or Class B-5 Unpaid
Interest Shortfall.

     Class B-1 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit B-1 and Exhibit D hereto.

     Class  B-1  Certificateholder:   The  registered  holder  of  a  Class  B-1
Certificate.

     Class B-1  Distribution  Amount:  As to any  Distribution  Date, any amount
distributable  to  the  Holders  of  the  Class  B-1  Certificates  pursuant  to
Paragraphs eighth, ninth and tenth of Section 4.01(a)(i).

     Class B-1 Interest  Shortfall  Amount:  As to any  Distribution  Date,  any
amount by which the Class B Subclass  Interest  Accrual  Amount of the Class B-1
Certificates   with  respect  to  such  Distribution  Date  exceeds  the  amount
distributed in respect of the Class B-1 Certificates on such  Distribution  Date
pursuant to Paragraph eighth of Section 4.01(a)(i).

     Class B-1 Optimal Principal Amount: As to any Distribution  Date, an amount
equal to the sum, as to each  Outstanding  Mortgage  Loan, of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

          (i) the Class  B-1  Percentage  of (A) the  principal  portion  of the
     Monthly  Payment  due on the  Due  Date  occurring  in the  month  of  such
     Distribution  Date on such Mortgage Loan,  less (B) if the Bankruptcy  Loss
     Amount has been reduced to zero, the principal  portion of any Debt Service
     Reduction with respect to such Mortgage Loan;

          (ii) the Class B-1 Prepayment  Percentage of all Unscheduled Principal
     Receipts  that were  received by a Servicer  with respect to such  Mortgage
     Loan during the Applicable Unscheduled Principal Receipt Period relating to
     such  Distribution  Date for each applicable type of Unscheduled  Principal
     Receipt;

          (iii) the Class B-1 Prepayment  Percentage of the Scheduled  Principal
     Balance of such Mortgage Loan which,  during the month  preceding the month
     of such  Distribution  Date,  was  repurchased  by the Seller  pursuant  to
     Section 2.02 or 2.03; and

          (iv) the Class B-1  Percentage  of the excess of the unpaid  principal
     balance of such Mortgage  Loan  substituted  for a defective  Mortgage Loan
     during the month preceding the month in which such Distribution Date occurs
     over the unpaid principal balance of such defective Mortgage Loan, less the
     amount  allocable to the  principal  portion of any  unreimbursed  Periodic
     Advances  previously  made by a Servicer,  the Master Servicer or the Trust
     Administrator in respect of such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-1 Optimal Principal Amount
will equal the lesser of (A) the Class B-1 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-1 Certificates.

     Class B-1 Percentage:  As to any Distribution  Date, except as set forth in
the next sentence, the percentage calculated by multiplying (i) the Subordinated
Percentage by (ii) a fraction, the numerator of which is the Class B-1 Principal
Balance  (determined as of the  Determination  Date preceding such  Distribution
Date) and the  denominator of which is the sum of the Class M Principal  Balance
and the Class B Subclass Principal  Balances of the Class B Subclasses  eligible
to receive principal distributions for such Distribution Date in accordance with
the provisions of Section 4.01(d).  Except as set forth in Section  4.01(d)(ii),
in the  event  that the Class  B-1  Certificates  are not  eligible  to  receive
distributions of principal in accordance with Section 4.01(d)(i),  the Class B-1
Percentage for such Distribution Date will be zero.

     Class B-1 Prepayment Percentage: As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated Prepayment Percentage by (ii) a fraction, the numerator of which is
the  Class  B-1  Principal  Balance  (determined  as of the  Determination  Date
preceding such Distribution Date) and the denominator of which is the sum of the
Class M  Principal  Balance and the Class B Subclass  Principal  Balances of the
Class  B  Subclasses  eligible  to  receive  principal  distributions  for  such
Distribution  Date in accordance with the provisions of Section 4.01(d).  Except
as  set  forth  in  Section  4.01(d)(ii),  in  the  event  that  the  Class  B-1
Certificates  are  not  eligible  to  receive   distributions  of  principal  in
accordance with Section 4.01(d)(i), the Class B-1 Prepayment Percentage for such
Distribution Date will be zero.

     Class B-1  Principal  Balance:  As to the  first  Determination  Date,  the
Original Class B-1 Principal Balance.  As of any subsequent  Determination Date,
the lesser of (i) the Original  Class B-1 Principal  Balance less the sum of (a)
all amounts  previously  distributed in respect of the Class B-1 Certificates on
prior  Distribution  Dates (A) pursuant to Paragraph tenth of Section 4.01(a)(i)
and (B) as a  result  of a  Principal  Adjustment  and (b) the  Realized  Losses
allocated through such Determination Date to the Class B-1 Certificates pursuant
to  Section  4.02(b)  and (ii) the  Adjusted  Pool  Amount  as of the  preceding
Distribution  Date less the sum of the Class A Principal Balance and the Class M
Principal Balance as of such Determination Date.

     Class B-1 Unpaid  Interest  Shortfall:  As to any  Distribution  Date,  the
amount,  if any,  by which the  aggregate  of the Class B-1  Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-1  Certificates on prior  Distribution  Dates pursuant to
Paragraph ninth of Section 4.01(a)(i).

     Class B-2 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit B-2 and Exhibit D hereto.

     Class  B-2  Certificateholder:   The  registered  holder  of  a  Class  B-2
Certificate.

     Class B-2  Distribution  Amount:  As to any  Distribution  Date, any amount
distributable  to  the  Holders  of  the  Class  B-2  Certificates  pursuant  to
Paragraphs eleventh, twelfth and thirteenth of Section 4.01(a)(i).

     Class B-2 Interest  Shortfall  Amount:  As to any  Distribution  Date,  any
amount by which the Class B Subclass  Interest  Accrual  Amount of the Class B-2
Certificates   with  respect  to  such  Distribution  Date  exceeds  the  amount
distributed in respect of the Class B-2 Certificates on such  Distribution  Date
pursuant to Paragraph eleventh of Section 4.01(a)(i).

     Class B-2 Optimal Principal Amount: As to any Distribution  Date, an amount
equal to the sum, as to each  Outstanding  Mortgage  Loan, of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

          (i) the Class  B-2  Percentage  of (A) the  principal  portion  of the
     Monthly  Payment  due on the  Due  Date  occurring  in the  month  of  such
     Distribution  Date on such Mortgage Loan,  less (B) if the Bankruptcy  Loss
     Amount has been reduced to zero, the principal  portion of any Debt Service
     Reduction with respect to such Mortgage Loan;

          (ii) the Class B-2 Prepayment  Percentage of all Unscheduled Principal
     Receipts  that were  received by a Servicer  with respect to such  Mortgage
     Loan during the Applicable Unscheduled Principal Receipt Period relating to
     such  Distribution  Date for each applicable type of Unscheduled  Principal
     Receipt;

          (iii) the Class B-2 Prepayment  Percentage of the Scheduled  Principal
     Balance of such Mortgage Loan which,  during the month  preceding the month
     of such  Distribution  Date,  was  repurchased  by the Seller  pursuant  to
     Section 2.02 or 2.03; and

          (iv) the Class B-2  Percentage  of the excess of the unpaid  principal
     balance of such Mortgage  Loan  substituted  for a defective  Mortgage Loan
     during the month preceding the month in which such Distribution Date occurs
     over the unpaid principal balance of such defective Mortgage Loan, less the
     amount  allocable to the  principal  portion of any  unreimbursed  Periodic
     Advances  previously  made by a Servicer,  the Master Servicer or the Trust
     Administrator in respect of such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-2 Optimal Principal Amount
will equal the lesser of (A) the Class B-2 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-2 Certificates.

     Class B-2 Percentage:  As to any Distribution  Date, except as set forth in
the next sentence, the percentage calculated by multiplying (i) the Subordinated
Percentage by (ii) a fraction, the numerator of which is the Class B-2 Principal
Balance  (determined as of the  Determination  Date preceding such  Distribution
Date) and the  denominator of which is the sum of the Class M Principal  Balance
and the Class B Subclass Principal  Balances of the Class B Subclasses  eligible
to receive principal distributions for such Distribution Date in accordance with
the provisions of Section 4.01(d).  Except as set forth in Section  4.01(d)(ii),
in the  event  that the Class  B-2  Certificates  are not  eligible  to  receive
distributions of principal in accordance with Section 4.01(d)(i),  the Class B-2
Percentage for such Distribution Date will be zero.

     Class B-2 Prepayment Percentage: As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated Prepayment Percentage by (ii) a fraction, the numerator of which is
the  Class  B-2  Principal  Balance  (determined  as of the  Determination  Date
preceding such Distribution Date) and the denominator of which is the sum of the
Class M  Principal  Balance and the Class B Subclass  Principal  Balances of the
Class  B  Subclasses  eligible  to  receive  principal  distributions  for  such
Distribution  Date in accordance with the provisions of Section 4.01(d).  Except
as  set  forth  in  Section  4.01(d)(ii),  in  the  event  that  the  Class  B-2
Certificates  are  not  eligible  to  receive   distributions  of  principal  in
accordance with Section 4.01(d)(i), the Class B-2 Prepayment Percentage for such
Distribution Date will be zero.

     Class B-2  Principal  Balance:  As to the  first  Determination  Date,  the
Original Class B-2 Principal Balance.  As of any subsequent  Determination Date,
the lesser of (i) the Original  Class B-2 Principal  Balance less the sum of (a)
all amounts  previously  distributed in respect of the Class B-2 Certificates on
prior  Distribution  Dates (A)  pursuant  to  Paragraph  thirteenth  of  Section
4.01(a)(i)  and (B) as a result of a Principal  Adjustment  and (b) the Realized
Losses allocated through such  Determination  Date to the Class B-2 Certificates
pursuant  to  Section  4.02(b)  and  (ii) the  Adjusted  Pool  Amount  as of the
preceding  Distribution  Date less the sum of the Class A Principal  Balance the
Class M  Principal  Balance  and the  Class  B-1  Principal  Balance  as of such
Determination Date.

     Class B-2 Unpaid  Interest  Shortfall:  As to any  Distribution  Date,  the
amount,  if any,  by which the  aggregate  of the Class B-2  Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-2  Certificates on prior  Distribution  Dates pursuant to
Paragraph twelfth of Section 4.01(a)(i).

     Class B-3 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit B-3 and Exhibit D hereto.

     Class  B-3  Certificateholder:   The  registered  holder  of  a  Class  B-3
Certificate.

     Class B-3  Distribution  Amount:  As to any  Distribution  Date, any amount
distributable  to  the  Holders  of  the  Class  B-3  Certificates  pursuant  to
Paragraphs fourteenth, fifteenth and sixteenth of Section 4.01(a)(i).

     Class B-3 Interest  Shortfall  Amount:  As to any  Distribution  Date,  any
amount by which the Class B Subclass  Interest  Accrual  Amount of the Class B-3
Certificates   with  respect  to  such  Distribution  Date  exceeds  the  amount
distributed in respect of the Class B-3 Certificates on such  Distribution  Date
pursuant to Paragraph fourteenth of Section 4.01(a)(i).

     Class B-3 Optimal Principal Amount: As to any Distribution  Date, an amount
equal to the sum, as to each  Outstanding  Mortgage  Loan, of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

          (i) the Class  B-3  Percentage  of (A) the  principal  portion  of the
     Monthly  Payment  due on the  Due  Date  occurring  in the  month  of  such
     Distribution  Date on such Mortgage Loan,  less (B) if the Bankruptcy  Loss
     Amount has been reduced to zero, the principal  portion of any Debt Service
     Reduction with respect to such Mortgage Loan;

          (ii) the Class B-3 Prepayment  Percentage of all Unscheduled Principal
     Receipts  that were  received by a Servicer  with respect to such  Mortgage
     Loan during the Applicable Unscheduled Principal Receipt Period relating to
     such  Distribution  Date for each applicable type of Unscheduled  Principal
     Receipt;

          (iii) the Class B-3 Prepayment  Percentage of the Scheduled  Principal
     Balance of such Mortgage Loan which,  during the month  preceding the month
     of such  Distribution  Date,  was  repurchased  by the Seller  pursuant  to
     Section 2.02 or 2.03; and

          (iv) the Class B-3  Percentage  of the excess of the unpaid  principal
     balance of such Mortgage  Loan  substituted  for a defective  Mortgage Loan
     during the month preceding the month in which such Distribution Date occurs
     over the unpaid principal balance of such defective Mortgage Loan, less the
     amount  allocable to the  principal  portion of any  unreimbursed  Periodic
     Advances  previously  made by a Servicer,  the Master Servicer or the Trust
     Administrator in respect of such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-3 Optimal Principal Amount
will equal the lesser of (A) the Class B-3 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-3 Certificates.

     Class B-3 Percentage:  As to any Distribution  Date, except as set forth in
the next sentence, the percentage calculated by multiplying (i) the Subordinated
Percentage by (ii) a fraction, the numerator of which is the Class B-3 Principal
Balance  (determined as of the  Determination  Date preceding such  Distribution
Date) and the  denominator of which is the sum of the Class M Principal  Balance
and the Class B Subclass Principal  Balances of the Class B Subclasses  eligible
to receive principal distributions for such Distribution Date in accordance with
the provisions of Section 4.01(d).  Except as set forth in Section  4.01(d)(ii),
in the  event  that the Class  B-3  Certificates  are not  eligible  to  receive
distributions of principal in accordance with Section 4.01(d)(i),  the Class B-3
Percentage for such Distribution Date will be zero.

     Class B-3 Prepayment Percentage: As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated Prepayment Percentage by (ii) a fraction, the numerator of which is
the  Class  B-3  Principal  Balance  (determined  as of the  Determination  Date
preceding such Distribution Date) and the denominator of which is the sum of the
Class M  Principal  Balance and the Class B Subclass  Principal  Balances of the
Class  B  Subclasses  eligible  to  receive  principal  distributions  for  such
Distribution  Date in accordance with the provisions of Section 4.01(d).  Except
as  set  forth  in  Section  4.01(d)(ii),  in  the  event  that  the  Class  B-3
Certificates  are  not  eligible  to  receive   distributions  of  principal  in
accordance with Section 4.01(d)(i), the Class B-3 Prepayment Percentage for such
Distribution Date will be zero.

     Class B-3  Principal  Balance:  As to the  first  Determination  Date,  the
Original Class B-3 Principal Balance.  As of any subsequent  Determination Date,
the lesser of (i) the Original  Class B-3 Principal  Balance less the sum of (a)
all amounts  previously  distributed in respect of the Class B-3 Certificates on
prior  Distribution  Dates  (A)  pursuant  to  Paragraph  sixteenth  of  Section
4.01(a)(i)  and (B) as a result of a Principal  Adjustment  and (b) the Realized
Losses through such  Determination  Date allocated to the Class B-3 Certificates
pursuant  to  Section  4.02(b)  and  (ii) the  Adjusted  Pool  Amount  as of the
preceding  Distribution Date less the sum of the Class A Principal Balance,  the
Class M Principal  Balance,  the Class B-1  Principal  Balance and the Class B-2
Principal Balance as of such Determination Date.

     Class B-3 Unpaid  Interest  Shortfall:  As to any  Distribution  Date,  the
amount,  if any,  by which the  aggregate  of the Class B-3  Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-3  Certificates on prior  Distribution  Dates pursuant to
Paragraph fifteenth of Section 4.01(a)(i).

     Class B-4 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit B-4 and Exhibit D hereto.

     Class  B-4  Certificateholder:   The  registered  holder  of  a  Class  B-4
Certificate.

     Class B-4  Distribution  Amount:  As to any  Distribution  Date, any amount
distributable  to  the  Holders  of  the  Class  B-4  Certificates  pursuant  to
Paragraphs seventeenth, eighteenth, and nineteenth of Section 4.01(a)(i).

     Class B-4 Interest  Shortfall  Amount:  As to any  Distribution  Date,  any
amount by which the Class B Subclass  Interest  Accrual  Amount of the Class B-4
Certificates   with  respect  to  such  Distribution  Date  exceeds  the  amount
distributed in respect of the Class B-4 Certificates on such  Distribution  Date
pursuant to Paragraph seventeenth of Section 4.01(a)(i).

     Class B-4 Optimal Principal Amount: As to any Distribution  Date, an amount
equal to the sum, as to each  Outstanding  Mortgage  Loan, of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

          (i) the Class  B-4  Percentage  of (A) the  principal  portion  of the
     Monthly  Payment  due on the  Due  Date  occurring  in the  month  of  such
     Distribution  Date on such Mortgage Loan,  less (B) if the Bankruptcy  Loss
     Amount has been reduced to zero, the principal  portion of any Debt Service
     Reduction with respect to such Mortgage Loan;

          (ii) the Class B-4 Prepayment  Percentage of all Unscheduled Principal
     Receipts  that were  received by a Servicer  with respect to such  Mortgage
     Loan during the Applicable Unscheduled Principal Receipt Period relating to
     such  Distribution  Date for each applicable type of Unscheduled  Principal
     Receipt;

          (iii) the Class B-4 Prepayment  Percentage of the Scheduled  Principal
     Balance of such Mortgage Loan which,  during the month  preceding the month
     of such  Distribution  Date,  was  repurchased  by the Seller  pursuant  to
     Section 2.02 or 2.03; and

          (iv) the Class B-4  Percentage  of the excess of the unpaid  principal
     balance of such Mortgage  Loan  substituted  for a defective  Mortgage Loan
     during the month preceding the month in which such Distribution Date occurs
     over the unpaid principal balance of such defective Mortgage Loan, less the
     amount  allocable to the  principal  portion of any  unreimbursed  Periodic
     Advances  previously  made by a Servicer,  the Master Servicer or the Trust
     Administrator in respect of such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-4 Optimal Principal Amount
will equal the lesser of (A) the Class B-4 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-4 Certificates.

     Class B-4 Percentage:  As to any Distribution  Date, except as set forth in
the next sentence, the percentage calculated by multiplying (i) the Subordinated
Percentage by (ii) a fraction, the numerator of which is the Class B-4 Principal
Balance  (determined as of the  Determination  Date preceding such  Distribution
Date) and the  denominator of which is the sum of the Class M Principal  Balance
and the Class B Subclass Principal  Balances of the Class B Subclasses  eligible
to receive principal distributions for such Distribution Date in accordance with
the provisions of Section 4.01(d).  Except as set forth in Section  4.01(d)(ii),
in the  event  that the Class  B-4  Certificates  are not  eligible  to  receive
distributions of principal in accordance with Section 4.01(d)(i),  the Class B-4
Percentage for such Distribution Date will be zero.

     Class B-4 Prepayment Percentage: As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated Prepayment Percentage by (ii) a fraction, the numerator of which is
the  Class  B-4  Principal  Balance  (determined  as of the  Determination  Date
preceding such Distribution Date) and the denominator of which is the sum of the
Class M  Principal  Balance and the Class B Subclass  Principal  Balances of the
Class  B  Subclasses  eligible  to  receive  principal  distributions  for  such
Distribution  Date in accordance with the provisions of Section 4.01(d).  Except
as  set  forth  in  Section  4.01(d)(ii),  in  the  event  that  the  Class  B-4
Certificates  are  not  eligible  to  receive   distributions  of  principal  in
accordance with Section 4.01(d)(i), the Class B-4 Prepayment Percentage for such
Distribution Date will be zero.

     Class B-4  Principal  Balance:  As to the  first  Determination  Date,  the
Original Class B-4 Principal Balance.  As of any subsequent  Determination Date,
the lesser of (i) the Original  Class B-4 Principal  Balance less the sum of (a)
all amounts  previously  distributed in respect of the Class B-4 Certificates on
prior  Distribution  Dates (A)  pursuant  to  Paragraph  nineteenth  of  Section
4.01(a)(i)  and (B) as a result of a Principal  Adjustment  and (b) the Realized
Losses allocated through such  Determination  Date to the Class B-4 Certificates
pursuant  to  Section  4.02(b)  and  (ii) the  Adjusted  Pool  Amount  as of the
preceding  Distribution Date less the sum of the Class A Principal Balance,  the
Class M  Principal  Balance,  the Class  B-1  Principal  Balance,  the Class B-2
Principal Balance and the Class B-3 Principal  Balance as of such  Determination
Date.

     Class B-4 Unpaid  Interest  Shortfall:  As to any  Distribution  Date,  the
amount,  if any,  by which the  aggregate  of the Class B-4  Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-4  Certificates on prior  Distribution  Dates pursuant to
Paragraph eighteenth of Section 4.01(a)(i).

     Class B-5 Certificate:  Any one of the  Certificates  executed by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit B-5 and Exhibit D hereto.

     Class  B-5  Certificateholder:   The  registered  holder  of  a  Class  B-5
Certificate.

     Class B-5  Distribution  Amount:  As to any  Distribution  Date, any amount
distributable  to  the  Holders  of  the  Class  B-5  Certificates  pursuant  to
Paragraphs twentieth, twenty-first, and twenty-second of Section 4.01(a)(i).

     Class B-5 Interest  Shortfall  Amount:  As to any  Distribution  Date,  any
amount by which the Class B Subclass  Interest  Accrual  Amount of the Class B-5
Certificates   with  respect  to  such  Distribution  Date  exceeds  the  amount
distributed in respect of the Class B-5 Certificates on such  Distribution  Date
pursuant to Paragraph twentieth of Section 4.01(a)(i).

     Class B-5 Optimal Principal Amount: As to any Distribution  Date, an amount
equal to the sum, as to each  Outstanding  Mortgage  Loan, of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

          (i) the Class  B-5  Percentage  of (A) the  principal  portion  of the
     Monthly  Payment  due on the  Due  Date  occurring  in the  month  of  such
     Distribution  Date on such Mortgage Loan,  less (B) if the Bankruptcy  Loss
     Amount has been reduced to zero, the principal  portion of any Debt Service
     Reduction with respect to such Mortgage Loan;

          (ii) the Class B-5 Prepayment  Percentage of all Unscheduled Principal
     Receipts  that were  received by a Servicer  with respect to such  Mortgage
     Loan during the Applicable Unscheduled Principal Receipt Period relating to
     such  Distribution  Date for each applicable type of Unscheduled  Principal
     Receipt;

          (iii) the Class B-5 Prepayment  Percentage of the Scheduled  Principal
     Balance of such Mortgage Loan which,  during the month  preceding the month
     of such  Distribution  Date,  was  repurchased  by the Seller  pursuant  to
     Section 2.02 or 2.03; and

          (iv) the Class B-5  Percentage  of the excess of the unpaid  principal
     balance of such Mortgage  Loan  substituted  for a defective  Mortgage Loan
     during the month preceding the month in which such Distribution Date occurs
     over the unpaid principal balance of such defective Mortgage Loan, less the
     amount  allocable to the  principal  portion of any  unreimbursed  Periodic
     Advances  previously  made by a Servicer,  the Master Servicer or the Trust
     Administrator in respect of such defective Mortgage Loan;

provided,  however,  that if an Optimal  Adjustment Event occurs with respect to
such Subclass and such Distribution Date, the Class B-5 Optimal Principal Amount
will equal the lesser of (A) the Class B-5 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-5 Certificates.

     Class B-5 Percentage:  As to any Distribution  Date, except as set forth in
the next sentence, the percentage calculated by multiplying (i) the Subordinated
Percentage by (ii) a fraction, the numerator of which is the Class B-5 Principal
Balance  (determined as of the  Determination  Date preceding such  Distribution
Date) and the  denominator of which is the sum of the Class M Principal  Balance
and the Class B Subclass Principal  Balances of the Class B Subclasses  eligible
to receive principal distributions for such Distribution Date in accordance with
the provisions of Section 4.01(d).  Except as set forth in Section  4.01(d)(ii),
in the  event  that the Class  B-5  Certificates  are not  eligible  to  receive
distributions of principal in accordance with Section 4.01(d)(i),  the Class B-5
Percentage for such Distribution Date will be zero.

     Class B-5 Prepayment Percentage: As to any Distribution Date, except as set
forth in the next  sentence,  the percentage  calculated by multiplying  (i) the
Subordinated Prepayment Percentage by (ii) a fraction, the numerator of which is
the  Class  B-5  Principal  Balance  (determined  as of the  Determination  Date
preceding such Distribution Date) and the denominator of which is the sum of the
Class M  Principal  Balance and the Class B Subclass  Principal  Balances of the
Class  B  Subclasses  eligible  to  receive  principal  distributions  for  such
Distribution  Date in accordance with the provisions of Section 4.01(d).  Except
as  set  forth  in  Section  4.01(d)(ii),  in  the  event  that  the  Class  B-5
Certificates  are  not  eligible  to  receive   distributions  of  principal  in
accordance with Section 4.01(d)(i), the Class B-5 Prepayment Percentage for such
Distribution Date will be zero.

     Class B-5  Principal  Balance:  As to the  first  Determination  Date,  the
Original Class B-5 Principal Balance.  As of any subsequent  Determination Date,
the lesser of (i) the Original  Class B-5 Principal  Balance less the sum of (a)
all amounts  previously  distributed in respect of the Class B-5 Certificates on
prior  Distribution  Dates  pursuant  to  Paragraph   twenty-second  of  Section
4.01(a)(i) and (b) the Realized Losses allocated through such Determination Date
to the Class B-5 Certificates  pursuant to Section 4.02(b) and (ii) the Adjusted
Pool Amount as of the  preceding  Distribution  Date less the sum of the Class A
Principal  Balance,  the Class M  Principal  Balance,  the  Class B-1  Principal
Balance,  the Class B-2 Principal  Balance,  the Class B-3 Principal Balance and
the Class B-4 Principal Balance as of such Determination Date.

     Class B-5 Unpaid  Interest  Shortfall:  As to any  Distribution  Date,  the
amount,  if any,  by which the  aggregate  of the Class B-5  Interest  Shortfall
Amounts for prior Distribution Dates is in excess of the amounts  distributed in
respect of the Class B-5  Certificates on prior  Distribution  Dates pursuant to
Paragraph twenty-first of Section 4.01(a)(i).

     Class B-L1 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class B-L2 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class B-L3 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class B-L4 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class B-L5 Interest:  A regular  interest in the Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Class M  Certificate:  Any one of the  Certificates  executed  by the Trust
Administrator and authenticated by the Trust Administrator or the Authenticating
Agent in substantially the form set forth in Exhibit C and Exhibit D hereto.

     Class M Certificateholder: The registered holder of a Class M Certificate.

     Class M  Distribution  Amount:  As to any  Distribution  Date,  any  amount
distributable to the Holders of the Class M Certificates  pursuant to Paragraphs
fifth, sixth and seventh of Section 4.01(a)(i).

     Class M Interest  Accrual Amount:  As to any  Distribution  Date, an amount
equal to (i) the  product  of 1/12th of the  Class M  Pass-Through  Rate and the
Class  M  Principal  Balance  as  of  the  Determination   Date  preceding  such
Distribution Date minus (ii) (x) any Non-Supported  Interest Shortfall allocated
to the Class M Certificates  with respect to such  Distribution Date and (y) the
interest  portion of any Excess Special  Hazard Losses,  Excess Fraud Losses and
Excess  Bankruptcy  Losses allocated to the Class M Certificates with respect to
such Distribution Date pursuant to Section 4.02(e).

     Class M Interest  Shortfall Amount: As to any Distribution Date, any amount
by which the Class M Interest  Accrual Amount with respect to such  Distribution
Date exceeds the amount  distributed in respect of the Class M  Certificates  on
such Distribution Date pursuant to Paragraph fifth of Section 4.01(a)(i).

     Class M Optimal Principal  Amount:  As to any Distribution  Date, an amount
equal to the sum, as to each  Outstanding  Mortgage  Loan, of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

          (i) the Class M Percentage of (A) the principal portion of the Monthly
     Payment  due on the Due Date  occurring  in the month of such  Distribution
     Date on such Mortgage Loan, less (B) if the Bankruptcy Loss Amount has been
     reduced to zero, the principal  portion of any Debt Service  Reduction with
     respect to such Mortgage Loan;

          (ii) the Class M Prepayment  Percentage of all  Unscheduled  Principal
     Receipts  that were  received by a Servicer  with respect to such  Mortgage
     Loan during the Applicable Unscheduled Principal Receipt Period relating to
     such  Distribution  Date for each applicable type of Unscheduled  Principal
     Receipt;

          (iii) the Class M Prepayment  Percentage  of the  Scheduled  Principal
     Balance of such Mortgage Loan which,  during the month  preceding the month
     of such  Distribution  Date,  was  repurchased  by the Seller  pursuant  to
     Section 2.02 or 2.03; and

          (iv) the Class M  Percentage  of the  excess of the  unpaid  principal
     balance of such Mortgage  Loan  substituted  for a defective  Mortgage Loan
     during the month preceding the month in which such Distribution Date occurs
     over the unpaid principal balance of such defective Mortgage Loan, less the
     amount  allocable to the  principal  portion of any  unreimbursed  Periodic
     Advances  previously  made by a Servicer,  the Master Servicer or the Trust
     Administrator  in  respect  of  such  defective  Mortgage  Loan;  provided,
     however,  that if an Optimal  Adjustment  Event occurs with respect to such
     Class and such Distribution Date, the Class M Optimal Principal Amount will
     equal the lesser of (A) the Class M Optimal  Principal Amount calculated as
     described  in the  preceding  provisions  and  (B) the  Adjusted  Principal
     Balance for the Class M Certificates.


     Class M Pass-Through Rate: As to any Distribution Date, 7.250% per annum.


     Class M Percentage:  As to any Distribution Date, the percentage calculated
by  multiplying  the  Subordinated  Percentage  by  either  (a) if any  Class  B
Certificates  are  eligible  to  receive   principal   distributions   for  such
Distribution  Date in  accordance  with the  provisions  of Section  4.01(d),  a
fraction, the numerator of which is the Class M Principal Balance (determined as
of the Determination  Date preceding such Distribution Date) and the denominator
of which is the sum of the Class M  Principal  Balance  and the Class B Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d) or (b) except as set forth in Section 4.01(d)(ii),  if the Class
B  Certificates  are not eligible to receive  principal  distributions  for such
Distribution Date in accordance with the provisions of Section 4.01(d)(i), one.


     Class M Prepayment Percentage:  As to any Distribution Date, the percentage
calculated by multiplying the Subordinated  Prepayment  Percentage by either (a)
if any Class B Certificates are eligible to receive principal  distributions for
such Distribution  Date in accordance with the provisions of Section 4.01(d),  a
fraction, the numerator of which is the Class M Principal Balance (determined as
of the Determination  Date preceding such Distribution Date) and the denominator
of which is the sum of the Class M  Principal  Balance  and the Class B Subclass
Principal  Balances  of the Class B  Subclasses  eligible  to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d) or (b) except as set forth in Section 4.01(d)(ii),  if the Class
B  Certificates  are not eligible to receive  principal  distributions  for such
Distribution Date in accordance with the provisions of Section 4.01(d)(i), one.


     Class M Principal Balance: As to the first Determination Date, the Original
Class M Principal Balance.  As of any subsequent  Determination Date, the lesser
of (i) the  Original  Class M Principal  Balance less the sum of (a) all amounts
previously  distributed  in  respect  of  the  Class  M  Certificates  on  prior
Distribution  Dates (A) pursuant to Paragraph seventh of Section  4.01(a)(i) and
(B) as a result of a Principal  Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class M Certificates  pursuant to Section
4.02(b) and (ii) the Adjusted Pool Amount as of the preceding  Distribution Date
less the Class A Principal Balance as of such Determination Date.


     Class M Unpaid Interest Shortfall: As to any Distribution Date, the amount,
if any, by which the  aggregate  of the Class M Interest  Shortfall  Amounts for
prior Distribution  Dates is in excess of the amounts  distributed in respect of
the Class M Certificates on prior Distribution Dates pursuant to Paragraph sixth
of Section 4.01(a)(i).

     Class M-L Interest:  A regular  interest in the  Lower-Tier  REMIC which is
held  as  an  asset  of  the  Upper-Tier   REMIC  and  is  entitled  to  monthly
distributions as provided in Section 4.01(a)(ii) hereof.

     Clearing Agency: An organization registered as a "clearing agency" pursuant
to Section 17A of the Securities  Exchange Act of 1934, as amended.  The initial
Clearing Agency shall be The Depository Trust Company.

     Clearing Agency Participant:  A broker, dealer, bank, financial institution
or other  Person for whom a Clearing  Agency  effects  book-entry  transfers  of
securities deposited with the Clearing Agency.

     Closing  Date:  The date of initial  issuance of the  Certificates,  as set
forth in Section 11.24.

     Code: The Internal  Revenue Code of 1986, as it may be amended from time to
time, any successor  statutes  thereto,  and applicable  U.S.  Department of the
Treasury temporary or final regulations promulgated thereunder.

     Compensating  Interest:  As to any Distribution Date, the lesser of (a) the
product of (i) 1/12th of 0.20% and (ii) the Pool Scheduled Principal Balance for
such Distribution  Date and (b) the Available Master Servicing  Compensation for
such Distribution Date.

     Co-op Shares: Shares issued by private non-profit housing corporations.

     Corporate Trust Office: The principal office of the Trust  Administrator or
the Trustee,  as the case may be, at which at any particular  time its corporate
trust business shall be  administered,  which office,  with respect to the Trust
Administrator, at the date of the execution of this instrument is located at 230
South Tryon Street,  Charlotte,  North  Carolina  28288 and, with respect to the
Trustee,  at the date of the execution of this instrument is located at 114 West
47th Street, New York, New York 10036.

     Corresponding   Upper-Tier  Class:  As  to  the  following   Uncertificated
Lower-Tier Interests, the Corresponding Upper-Tier Class or Classes, as follows:

 Uncertificated Lower-Tier Interest   Corresponding Upper-Tier Class
 ----------------------------------   -------------------------------

 Class A-L1 Interest                 Class A-1 Certificates

 Class A-L2 Interest                 Class A-2 Certificates

 Class A-L3 Interest                 Class A-3 Certificates

 Class A-L4 Interest                 Class A-4 Certificates

 Class A-L6 Interest                 Class A-6 Certificates, Class A-7
                                     Certificates, Class A-8 Certificates,
                                     Class A-10 Certificates and Class A-11
                                     Certificates

 Class A-L9 Interest                 Class A-9 Certificates

 Class A-LPO Interest                Class A-PO Certificates

 Class A-LIO Interest                Class A-WIO Certificates

 Class A-LUR Interest                Class A-R Certificate

 Class B-L1 Interest                 Class B-1 Certificates

 Class B-L2 Interest                 Class B-2 Certificates

 Class B-L3 Interest                 Class B-3 Certificates

 Class B-L4 Interest                 Class B-4 Certificates

 Class B-L5 Interest                 Class B-5 Certificates

 Class M-L Interest                  Class M Certificates

     Cross-Over  Date: The  Distribution  Date preceding the first  Distribution
Date on which the Class A Percentage  (determined pursuant to clause (ii) of the
definition thereof) equals or exceeds 100%.

     Cross-Over Date Interest  Shortfall:  With respect to any Distribution Date
that  occurs on or after the  Cross-Over  Date with  respect to any  Unscheduled
Principal Receipt (other than a Prepayment in Full):

     (A) in the case where the Applicable  Unscheduled  Principal Receipt Period
is the  Mid-Month  Receipt  Period  and such  Unscheduled  Principal  Receipt is
received  by the  Servicer  on or  after  the  Determination  Date in the  month
preceding the month of such  Distribution Date but prior to the first day of the
month of such Distribution  Date, the amount of interest that would have accrued
at the Net Mortgage  Interest Rate on the amount of such  Unscheduled  Principal
Receipt  from the day of its  receipt  or, if earlier,  its  application  by the
Servicer  through  the  last  day of the  month  preceding  the  month  of  such
Distribution Date; and

     (B) in the case where the Applicable  Unscheduled  Principal Receipt Period
is the Prior Month  Receipt  Period and such  Unscheduled  Principal  Receipt is
received  by  the  Servicer  during  the  month  preceding  the  month  of  such
Distribution  Date,  the amount of interest  that would have  accrued at the Net
Mortgage Interest Rate on the amount of such Unscheduled  Principal Receipt from
the day of its receipt or, if earlier,  its application by the Servicer  through
the  last day of the  month  in which  such  Unscheduled  Principal  Receipt  is
received.

     Current Class A Interest  Distribution Amount: As to any Distribution Date,
the  amount  distributed  in  respect  of the  Class A  Subclasses  pursuant  to
Paragraph first of Section 4.01(a)(i) on such Distribution Date.

     Current Class B Interest  Distribution Amount: As to any Distribution Date,
the  amount  distributed  in  respect of the Class B  Certificates  pursuant  to
Paragraphs eighth,  eleventh,  fourteenth,  seventeenth and twentieth of Section
4.01(a)(i) on such Distribution Date.

     Current  Class  B-1  Fractional  Interest:  As  to  any  Distribution  Date
subsequent to the first Distribution  Date, the percentage  obtained by dividing
the sum of the Class B Subclass  Principal Balances of the Class B-2, Class B-3,
Class B-4 and Class B-5  Certificates by the sum of the Class A Non-PO Principal
Balance,  the Class M Principal Balance and the Class B Principal Balance. As to
the first Distribution Date, the Original Class B-1 Fractional Interest.

     Current  Class  B-2  Fractional  Interest:  As  to  any  Distribution  Date
subsequent to the first Distribution  Date, the percentage  obtained by dividing
the sum of the Class B Subclass  Principal  Balances of the Class B-3, Class B-4
and Class B-5 Certificates by the sum of the Class A Non-PO  Principal  Balance,
the Class M Principal Balance and the Class B Principal Balance. As to the first
Distribution Date, the Original Class B-2 Fractional Interest.

     Current  Class  B-3  Fractional  Interest:  As  to  any  Distribution  Date
subsequent to the first Distribution  Date, the percentage  obtained by dividing
the sum of the Class B Subclass  Principal  Balances  of the Class B-4 and Class
B-5 Certificates by the sum of the Class A Non-PO Principal Balance, the Class M
Principal  Balance  and  the  Class  B  Principal  Balance.   As  to  the  first
Distribution Date, the Original Class B-3 Fractional Interest.

     Current  Class  B-4  Fractional  Interest:  As  to  any  Distribution  Date
subsequent to the first Distribution  Date, the percentage  obtained by dividing
the Class B Subclass  Principal Balance of the Class B-5 Certificates by the sum
of the Class A Non-PO Principal  Balance,  the Class M Principal Balance and the
Class B Principal Balance. As to the first Distribution Date, the Original Class
B-4 Fractional Interest.

     Current Class M Fractional Interest: As to any Distribution Date subsequent
to the first Distribution Date, the percentage  obtained by dividing the Class B
Principal Balance by the sum of the Class A Non-PO Principal Balance,  the Class
M  Principal  Balance  and  the  Class  B  Principal  Balance.  As to the  first
Distribution Date, the Original Class M Fractional Interest.

     Current Class M Interest  Distribution Amount: As to any Distribution Date,
the  amount  distributed  in  respect of the Class M  Certificates  pursuant  to
Paragraph fifth of Section 4.01(a)(i) on such Distribution Date.

     Curtailment:  Any Principal  Prepayment  made by a Mortgagor which is not a
Prepayment in Full.

     Custodial Agreement:  The Custodial Agreement, if any, from time to time in
effect between the Custodian named therein,  the Seller, the Master Servicer and
the Trust  Administrator,  substantially in the form of Exhibit E hereto, as the
same may be amended or modified from time to time in  accordance  with the terms
thereof.

     Custodial P&I Account: The Custodial P&I Account, as defined in each of the
Servicing Agreements, with respect to the Mortgage Loans. In determining whether
the Custodial P&I Account under any Servicing  Agreement is  "acceptable" to the
Master  Servicer (as may be required by the  definition  of  "Eligible  Account"
contained in the Servicing  Agreements),  the Master Servicer shall require that
any such account shall be acceptable to each of the Rating Agencies.

     Custodian:   Initially,   the  Trust  Administrator,   and  thereafter  the
Custodian,  if any, hereafter appointed by the Trust  Administrator  pursuant to
Section 8.13, or its successor in interest  under the Custodial  Agreement.  The
Custodian  may (but need not) be the  Trustee,  the Trust  Administrator  or any
Person  directly or  indirectly  controlling  or  controlled  by or under common
control  of either of them.  Neither a  Servicer,  nor the Seller nor the Master
Servicer nor any Person  directly or indirectly  controlling or controlled by or
under common control with any such Person may be appointed Custodian.

     Cut-Off  Date:  The  first  day of the  month of  initial  issuance  of the
Certificates as set forth in Section 11.02.

     Cut-Off Date Aggregate Principal Balance: The aggregate of the Cut-Off Date
Principal Balances of the Mortgage Loans is as set forth in Section 11.03.

     Cut-Off  Date  Principal  Balance:  As to each  Mortgage  Loan,  its unpaid
principal  balance as of the close of business on the Cut-Off  Date (but without
giving effect to any Unscheduled  Principal  Receipts received or applied on the
Cut-Off Date), reduced by all payments of principal due on or before the Cut-Off
Date and not paid, and increased by scheduled  monthly payments of principal due
after the Cut-Off  Date but  received  by the related  Servicer on or before the
Cut-Off Date.

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

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

     Deficient  Valuation:  With respect to any Mortgage  Loan, a valuation by a
court of competent jurisdiction of the Mortgaged Property in an amount less than
the  then-outstanding  indebtedness under the Mortgage Loan, or any reduction in
the amount of  principal to be paid in  connection  with any  scheduled  Monthly
Payment that results in a permanent forgiveness of principal, which valuation or
reduction results from a proceeding under the Bankruptcy Code.

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

     Denomination: The amount, if any, specified on the face of each Certificate
(other  than the  Class  A-5 and  Class  A-WIO  Certificates)  representing  the
principal  portion of the Cut-Off Date Aggregate  Principal Balance evidenced by
such Certificate.  As to the Class A-5 Certificate,  the amount specified on the
face of such  Certificate  representing  the portion of the  Original  Class A-5
Notional  Amount  evidenced  by  such   Certificate.   As  to  the  Class  A-WIO
Certificates,  the Percentage Interest specified on the face of each Class A-WIO
Certificate.

     Determination  Date:  The  17th  day of the  month  in  which  the  related
Distribution  Date  occurs,  or if such  17th  day is not a  Business  Day,  the
Business Day preceding such 17th day.

     Discount  Mortgage Loan: A Mortgage Loan with a Net Mortgage  Interest Rate
of less than 7.250%.

     Distribution  Date:  The  25th day of any  month,  beginning  in the  month
following the month of initial issuance of the Certificates, or if such 25th day
is not a Business Day, the Business Day following such 25th day.

     Due Date:  With respect to any Mortgage Loan, the day of the month in which
the Monthly Payment on such Mortgage Loan is scheduled to be paid.

     Eligible  Account:  One or more  accounts  (i) that are  maintained  with a
depository  institution  (which may be the Master Servicer) whose long-term debt
obligations  (or,  in the case of a  depository  institution  which is part of a
holding company structure, the long-term debt obligations of such parent holding
company)  at the  time of  deposit  therein  are  rated  at  least  "AA" (or the
equivalent) by each of the Rating Agencies, (ii) the deposits in which are fully
insured  by the FDIC  through  either  the Bank  Insurance  Fund or the  Savings
Association  Insurance Fund, (iii) the deposits in which are insured by the FDIC
through either the Bank Insurance Fund or the Savings Association Insurance Fund
(to the  limit  established  by the FDIC) and the  uninsured  deposits  in which
accounts are otherwise secured,  as evidenced by an Opinion of Counsel delivered
to the Trust Administrator,  such that the Trust Administrator, on behalf of the
Certificateholders  has a claim with respect to the funds in such  accounts or a
perfected  first security  interest  against any collateral  securing such funds
that  is  superior  to  claims  of any  other  depositors  or  creditors  of the
depository  institution  with which such accounts are maintained,  (iv) that are
trust  accounts  maintained  with the trust  department  of a  federal  or state
chartered  depository  institution  or trust  company  acting  in its  fiduciary
capacity  or (v) such other  account  that is  acceptable  to each of the Rating
Agencies and would not cause the Trust Estate to fail to qualify as two separate
REMICs  or  result  in the  imposition  of any  federal  tax  on  either  of the
Upper-Tier REMIC or the Lower-Tier REMIC.

     Eligible  Investments:  At any  time,  any  one or  more  of the  following
obligations  and  securities  which shall mature not later than the Business Day
preceding the  Distribution  Date next  succeeding the date of such  investment,
provided that such investments continue to qualify as "cash flow investments" as
defined in Code Section 860G(a)(6):

          (i) obligations of the United States of America or any agency thereof,
     provided  such  obligations  are backed by the full faith and credit of the
     United States of America;

          (ii) general obligations of or obligations  guaranteed by any state of
     the United  States of America or the  District  of Columbia  receiving  the
     highest  short-term or highest  long-term rating of each Rating Agency,  or
     such lower rating as would not result in the  downgrading  or withdrawal of
     the rating then assigned to any of the Certificates by either Rating Agency
     or result in any of such rated  Certificates  being placed on credit review
     status (other than for possible upgrading) by either Rating Agency;

          (iii)  commercial or finance  company paper which is then rated in the
     highest  long-term  commercial or finance  company paper rating category of
     each Rating Agency or the highest short-term rating category of each Rating
     Agency,  or  such  lower  rating  category  as  would  not  result  in  the
     downgrading  or  withdrawal  of  the  rating  then  assigned  to any of the
     Certificates  by  either  Rating  Agency  or  result  in any of such  rated
     Certificates  being placed on credit review status (other than for possible
     upgrading) by either Rating Agency;

          (iv) certificates of deposit,  demand or time deposits,  federal funds
     or  banker's  acceptances  issued by any  depository  institution  or trust
     company  incorporated  under the laws of the United  States or of any state
     thereof and subject to supervision  and examination by federal and/or state
     banking  authorities,  provided  that  the  commercial  paper  and/or  debt
     obligations of such depository institution or trust company (or in the case
     of the principal  depository  institution in a holding company system,  the
     commercial  paper or debt  obligations  of such  holding  company) are then
     rated in the highest  short-term or the highest  long-term  rating category
     for such  securities of each of the Rating  Agencies,  or such lower rating
     categories  as would not result in the  downgrading  or  withdrawal  of the
     rating then assigned to any of the  Certificates by either Rating Agency or
     result in any of such  rated  Certificates  being  placed on credit  review
     status (other than for possible upgrading) by either Rating Agency;

          (v) guaranteed  reinvestment  agreements issued by any bank, insurance
     company or other  corporation  acceptable to each Rating Agency at the time
     of the issuance of such agreements;

          (vi) repurchase agreements on obligations with respect to any security
     described  in  clauses  (i) or (ii) above or any other  security  issued or
     guaranteed by an agency or instrumentality of the United States of America,
     in either case entered into with a depository  institution or trust company
     (acting as principal) described in (iv) above;

          (vii)  securities  (other  than  stripped  bonds  or  stripped  coupon
     securities)   bearing  interest  or  sold  at  a  discount  issued  by  any
     corporation  incorporated under the laws of the United States of America or
     any state thereof  which,  at the time of such  investment  or  contractual
     commitment  providing  for such  investment,  are then rated in the highest
     short-term or the highest  long-term rating category by each Rating Agency,
     or in such lower rating  category as would not result in the downgrading or
     withdrawal of the rating then assigned to any of the Certificates by either
     Rating Agency or result in any of such rated  Certificates  being placed on
     credit review  status (other than for possible  upgrading) by either Rating
     Agency; and

          (viii) such other  investments  acceptable  to each  Rating  Agency as
     would not result in the  downgrading  of the rating  then  assigned  to the
     Certificates  by  either  Rating  Agency  or  result  in any of such  rated
     Certificates  being placed on credit review status (other than for possible
     upgrading) by either Rating Agency.

     In  no  event  shall  an  instrument  be an  Eligible  Investment  if  such
instrument  evidences either (i) a right to receive only interest  payments with
respect to the obligations  underlying such  instrument,  or (ii) both principal
and interest  payments derived from  obligations  underlying such instrument and
the interest and principal  payments with respect to such  instrument  provide a
yield to maturity at the date of investment of greater than 120% of the yield to
maturity at par of such underlying obligations.

     ERISA: The Employee Retirement Income Security Act of 1974, as amended.

     ERISA Prohibited Holder: As defined in Section 5.02(d).

     Errors  and  Omissions   Policy:  As  defined  in  each  of  the  Servicing
Agreements.

     Event of Default: Any of the events specified in Section 7.01.

     Excess  Bankruptcy  Loss:  With  respect to any  Distribution  Date and any
Mortgage Loan as to which a Bankruptcy  Loss is realized in the month  preceding
the month of such  Distribution  Date, (i) if the Aggregate  Current  Bankruptcy
Losses  with  respect  to such  Distribution  Date  exceed  the  then-applicable
Bankruptcy Loss Amount,  then the portion of such Bankruptcy Loss represented by
the ratio of (a) the excess of the Aggregate Current  Bankruptcy Losses over the
then-applicable  Bankruptcy  Loss Amount,  divided by (b) the Aggregate  Current
Bankruptcy  Losses  or (ii) if the  Aggregate  Current  Bankruptcy  Losses  with
respect to such Distribution Date are less than or equal to the  then-applicable
Bankruptcy  Loss Amount,  then zero. In addition,  any Bankruptcy Loss occurring
with  respect  to a  Mortgage  Loan on or after the  Cross-Over  Date will be an
Excess Bankruptcy Loss.

     Excess Fraud Loss: With respect to any  Distribution  Date and any Mortgage
Loan as to which a Fraud Loss is  realized in the month  preceding  the month of
such  Distribution  Date, (i) if the Aggregate Current Fraud Losses with respect
to such Distribution Date exceed the then-applicable Fraud Loss Amount, then the
portion  of such Fraud  Loss  represented  by the ratio of (a) the excess of the
Aggregate  Current  Fraud  Losses over the  then-applicable  Fraud Loss  Amount,
divided by (b) the  Aggregate  Current  Fraud  Losses,  or (ii) if the Aggregate
Current  Fraud  Losses with respect to such  Distribution  Date are less than or
equal to the  then-applicable  Fraud Loss Amount,  then zero.  In addition,  any
Fraud Loss  occurring with respect to a Mortgage Loan on or after the Cross-Over
Date will be an Excess Fraud Loss.

     Excess Special Hazard Loss: With respect to any  Distribution  Date and any
Mortgage  Loan as to  which a  Special  Hazard  Loss is  realized  in the  month
preceding the month of such  Distribution  Date,  (i) if the  Aggregate  Current
Special  Hazard  Losses  with  respect  to such  Distribution  Date  exceed  the
then-applicable  Special  Hazard Loss  Amount,  then the portion of such Special
Hazard Loss represented by the ratio of (a) the excess of the Aggregate  Current
Special  Hazard  Losses over the  then-applicable  Special  Hazard Loss  Amount,
divided by (b) the  Aggregate  Current  Special  Hazard  Losses,  or (ii) if the
Aggregate  Current Special Hazard Losses with respect to such  Distribution Date
are less than or equal to the  then-applicable  Special Hazard Loss Amount, then
zero. In addition,  any Special Hazard Loss occurring with respect to a Mortgage
Loan on or after the Cross-Over Date will be an Excess Special Hazard Loss.

     Exhibit F-1 Mortgage Loan: Any of the Mortgage Loans  identified in Exhibit
F-1 hereto,  as such Exhibit may be amended from time to time in connection with
a substitution  pursuant to Section 2.02,  which Mortgage Loan is serviced under
the Norwest Servicing Agreement.

     Exhibit F-2 Mortgage Loan: Any of the Mortgage Loans  identified in Exhibit
F-2 hereto,  as such Exhibit may be amended from time to time in connection with
a substitution  pursuant to Section 2.02,  which Mortgage Loan is serviced under
the Norwest Servicing Agreement.

     Exhibit F-3 Mortgage Loan: Any of the Mortgage Loans  identified in Exhibit
F-3 hereto,  as such Exhibit may be amended from time to time in connection with
a substitution  pursuant to Section 2.02,  which Mortgage Loan is serviced under
an Other Servicing Agreement.

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

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

     Fidelity Bond: As defined in each of the Servicing Agreements.

     Final   Distribution  Date:  The  Distribution  Date  on  which  the  final
distribution in respect of the Certificates is made pursuant to Section 9.01.

     FNMA: Fannie Mae or any successor thereto.

     Foreclosure  Profits:  As to any Distribution  Date, the excess, if any, of
(i) Net  Liquidation  Proceeds  in respect of each  Mortgage  Loan that became a
Liquidated Loan during the Applicable  Unscheduled Principal Receipt Period with
respect to Full Unscheduled  Principal  Receipts for such Distribution Date over
(ii) the sum of the unpaid  principal  balance of each such Liquidated Loan plus
accrued and unpaid  interest at the  applicable  Mortgage  Interest  Rate on the
unpaid  principal  balance  thereof from the Due Date to which interest was last
paid by the Mortgagor (or, in the case of a Liquidated Loan that had been an REO
Mortgage Loan,  from the Due Date to which interest was last deemed to have been
paid) to the first day of the month in which such Distribution Date occurs.

     Fraud  Loss:  A  Liquidated  Loan  Loss as to which  there was fraud in the
origination of such Mortgage Loan.

     Fraud Loss Amount:  As of any  Distribution  Date after the Cut-Off Date an
amount  equal to:  (X) prior to the first  anniversary  of the  Cut-Off  Date an
amount  equal to  $6,905,739.46  minus  the  aggregate  amount  of Fraud  Losses
allocated  solely to the Class B Certificates in accordance with Section 4.02(a)
since the Cut-Off Date, and (Y) from the first through fifth  anniversary of the
Cut-Off  Date, an amount equal to (1) the lesser of (a) the Fraud Loss Amount as
of the  most  recent  anniversary  of the  Cut-Off  Date  and (b)  1.00%  of the
aggregate  outstanding  principal balance of all of the Mortgage Loans as of the
most recent anniversary of the Cut-Off Date minus (2) the Fraud Losses allocated
solely to the Class B Certificates  in accordance with Section 4.02(a) since the
most recent anniversary of the Cut-Off Date. On and after the Cross-Over Date or
after the fifth  anniversary  of the Cut-Off Date the Fraud Loss Amount shall be
zero.

     Full Unscheduled  Principal Receipt: Any Unscheduled Principal Receipt with
respect  to a  Mortgage  Loan (i) in the  amount  of the  outstanding  principal
balance of such  Mortgage Loan and  resulting in the full  satisfaction  of such
Mortgage  Loan or (ii)  representing  Liquidation  Proceeds  other than  Partial
Liquidation Proceeds.

     Holder: See "Certificateholder."

     Independent:  When used with respect to any specified  Person,  such Person
who (i) is in fact  independent  of the  Seller,  the  Master  Servicer  and any
Servicer,  (ii) does not have any  direct  financial  interest  or any  material
indirect financial interest in the Seller or the Master Servicer or any Servicer
or in an affiliate of either,  and (iii) is not connected  with the Seller,  the
Master Servicer or any Servicer as an officer, employee, promoter,  underwriter,
trustee,  trust  administrator,  partner,  director or person performing similar
functions.

     Insurance Policy:  Any insurance or performance bond relating to a Mortgage
Loan or the Mortgage  Loans,  including  any hazard  insurance,  special  hazard
insurance,  flood insurance,  primary mortgage insurance,  mortgagor  bankruptcy
bond or title insurance.

     Insurance Proceeds:  Proceeds paid by any insurer pursuant to any Insurance
Policy covering a Mortgage Loan.

     Insured  Expenses:  Expenses  covered by any  Insurance  Policy  covering a
Mortgage Loan.

     Liquidated  Loan:  A  Mortgage  Loan  with  respect  to which  the  related
Mortgaged Property has been acquired,  liquidated or foreclosed and with respect
to which the applicable Servicer determines that all Liquidation  Proceeds which
it expects to recover have been recovered.

     Liquidated Loan Loss: With respect to any Distribution  Date, the aggregate
of the amount of losses  with  respect  to each  Mortgage  Loan  which  became a
Liquidated Loan during the Applicable  Unscheduled Principal Receipt Period with
respect to Full Unscheduled Principal Receipts for such Distribution Date, equal
to the excess of (i) the unpaid principal  balance of each such Liquidated Loan,
plus accrued interest  thereon in accordance with the  amortization  schedule at
the time  applicable  thereto at the applicable Net Mortgage  Interest Rate from
the Due Date as to which interest was last paid with respect thereto through the
last day of the  month  preceding  the  month in which  such  Distribution  Date
occurs, over (ii) Net Liquidation Proceeds with respect to such Liquidated Loan.

     Liquidation  Expenses:  Expenses  incurred by a Servicer in connection with
the liquidation of any defaulted  Mortgage Loan or property  acquired in respect
thereof (including,  without limitation,  legal fees and expenses,  committee or
referee fees, and, if applicable,  brokerage  commissions and conveyance taxes),
any unreimbursed  advances  expended by such Servicer  pursuant to its Servicing
Agreement  or  the  Master  Servicer  or  Trust  Administrator  pursuant  hereto
respecting the related Mortgage Loan,  including any  unreimbursed  advances for
real property taxes or for property  restoration or  preservation of the related
Mortgaged  Property.  Liquidation  Expenses  shall not  include  any  previously
incurred  expenses  in respect of an REO  Mortgage  Loan which have been  netted
against related REO Proceeds.

     Liquidation  Proceeds:  Amounts received by a Servicer (including Insurance
Proceeds) in connection  with the  liquidation  of defaulted  Mortgage  Loans or
property  acquired in respect  thereof,  whether  through  foreclosure,  sale or
otherwise,  including  payments in connection  with such Mortgage Loans received
from the  Mortgagor,  other than  amounts  required to be paid to the  Mortgagor
pursuant  to the terms of the  applicable  Mortgage  or to be applied  otherwise
pursuant to law.

     Loan-to-Value Ratio: The ratio, expressed as a percentage, the numerator of
which is the principal balance of a particular  Mortgage Loan at origination and
the denominator of which is the lesser of (x) the appraised value of the related
Mortgaged  Property  determined in the appraisal  used by the  originator at the
time of origination of such Mortgage Loan, and (y) if the Mortgage is originated
in  connection  with a sale of the Mortgaged  Property,  the sale price for such
Mortgaged Property.

     Lower-Tier Distribution Amount: As defined in Section 4.01(a)(ii).

     Lower-Tier  REMIC: One of two separate REMICs  comprising the Trust Estate,
the assets of which  consist of the Mortgage  Loans,  such amounts as shall from
time to time be held in the Certificate Account, the insurance policies, if any,
relating to a Mortgage Loan and property which secured a Mortgage Loan and which
has been acquired by foreclosure or deed in lieu of foreclosure.

     Master  Servicer:  Norwest Bank  Minnesota,  National  Association,  or its
successor in interest.

     Master   Servicing   Fee:  With  respect  to  any  Mortgage  Loan  and  any
Distribution  Date, the fee payable monthly to the Master  Servicer  pursuant to
Section 6.05 equal to a fixed percentage  (expressed as a per annum rate) of the
unpaid principal balance of such Mortgage Loan.

     Master Servicing Fee Rate: As set forth in Section 11.29.

     Mid-Month Receipt Period:  With respect to each Distribution  Date, the one
month period beginning on the  Determination  Date (or, in the case of the first
Distribution  Date,  from and  including  the  Cut-Off  Date)  occurring  in the
calendar month  preceding the month in which such  Distribution  Date occurs and
ending on the day preceding the  Determination  Date immediately  preceding such
Distribution Date.

     Monthly Payment:  As to any Mortgage Loan (including any REO Mortgage Loan)
and any Due  Date,  the  payment  of  principal  and  interest  due  thereon  in
accordance with the amortization  schedule at the time applicable thereto (after
adjustment for any Curtailments and Deficient Valuations occurring prior to such
Due Date but before any adjustment to such amortization schedule, other than for
Deficient  Valuations,  by reason of any bankruptcy or similar proceeding or any
moratorium or similar waiver or grace period).

     Month End Interest: As defined in each Servicing Agreement.

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

     Mortgage: The mortgage,  deed of trust or other instrument creating a first
lien on Mortgaged  Property  securing a Mortgage Note together with any Mortgage
Loan Rider, if applicable.

     Mortgage  Interest  Rate:  As to any Mortgage  Loan,  the per annum rate at
which interest accrues on the unpaid  principal  balance thereof as set forth in
the related  Mortgage  Note,  which rate is as indicated  on the  Mortgage  Loan
Schedule.

     Mortgage Loan Rider:  The standard  FNMA/FHLMC  riders to the Mortgage Note
and/or  Mortgage  riders  required when the Mortgaged  Property is a condominium
unit or a unit in a planned unit development.

     Mortgage Loan Schedule:  The list of the Mortgage Loans  transferred to the
Trust Administrator on the Closing Date as part of the Trust Estate and attached
hereto as Exhibits  F-1, F-2 and F-3,  which list may be amended  following  the
Closing Date upon  conveyance of a Substitute  Mortgage Loan pursuant to Section
2.02 or 2.03  and  which  list  shall  set  forth  at a  minimum  the  following
information  of the close of business on the Cut-Off  Date (or,  with respect to
Substitute  Mortgage  Loans,  as  of  the  close  of  business  on  the  day  of
substitution) as to each Mortgage Loan:

          (i)       the Mortgage Loan identifying number;

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

          (iii)     the type of property;

          (iv)      the Mortgage Interest Rate;

          (v)       the Net Mortgage Interest Rate;

          (vi)      the Monthly Payment;

          (vii)     the original number of months to maturity;

          (viii)    the scheduled maturity date;

          (ix)      the Cut-Off Date Principal Balance;

          (x)       the Loan-to-Value Ratio at origination;

          (xi)      whether such Mortgage Loan is a Subsidy Loan;

          (xii)     whether  such  Mortgage  Loan is covered  by  primary
                    mortgage insurance;

          (xiii)    the Servicing Fee Rate;

          (xiv)     whether such Mortgage Loan is a T.O.P. Mortgage Loan;

          (xv)      the Master Servicing Fee; and

          (xvi)     for Mortgage  Loans  identified  on Exhibit F-3, the name of
                    the Servicer with respect thereto.

     Such schedule may consist of multiple  reports that  collectively set forth
all of the information required.

     Mortgage Loans:  Each of the mortgage loans transferred and assigned to the
Trust  Administrator  on the  Closing  Date  pursuant  to  Section  2.01 and any
mortgage loans  substituted  therefor  pursuant to Section 2.02 or 2.03, in each
case as from time to time are included in the Trust Estate as  identified in the
Mortgage Loan Schedule.

     Mortgage Note: The note or other  evidence of  indebtedness  evidencing the
indebtedness  of a Mortgagor  under a Mortgage  Loan  together  with any related
Mortgage Loan Riders, if applicable.

     Mortgaged Property:  The property subject to a Mortgage,  which may include
Co-op Shares or residential long-term leases.

     Mortgagor: The obligor on a Mortgage Note.

     Net Foreclosure  Profits:  As to any Distribution Date, the amount, if any,
by which (i)  Aggregate  Foreclosure  Profits with respect to such  Distribution
Date exceed (ii) Liquidated Loan Losses with respect to such Distribution Date.

     Net Liquidation Proceeds:  As to any Liquidated Loan,  Liquidation Proceeds
net of Liquidation Expenses. For all purposes of this Agreement, Net Liquidation
Proceeds shall be allocated  first to accrued and unpaid interest on the related
Mortgage Loan and then to the unpaid principal balance thereof.

     Net Mortgage  Interest  Rate:  With respect to each  Mortgage  Loan, a rate
equal to (i) the Mortgage Interest Rate on such Mortgage Loan minus (ii) the sum
of (a) the  Servicing  Fee Rate,  as set forth in Section  11.29 with respect to
such  Mortgage  Loan and (b) the  Master  Servicing  Fee  Rate,  as set forth in
Section  11.29  with  respect  to  such  Mortgage  Loan.  Any  regular   monthly
computation of interest at such rate shall be based upon annual interest at such
rate on the applicable amount divided by twelve.

     Net Partial Liquidation Proceeds: Partial Liquidation Proceeds with respect
to a  Mortgage  Loan net of  unreimbursed  Liquidation  Expenses  incurred  with
respect to such Mortgage Loan. For all purposes of this  Agreement,  Net Partial
Liquidation  Proceeds shall be allocated first to accrued and unpaid interest on
the related Mortgage Loan and then to the unpaid principal balance thereof.

     Net REO  Proceeds:  As to any REO  Mortgage  Loan,  REO Proceeds net of any
related expenses of the Servicer.

     Non-permitted Foreign Holder: As defined in Section 5.02(d).

     Non-PO Fraction:  With respect to any Mortgage Loan, the lesser of (i) 1.00
and (ii) the quotient  obtained by dividing the Net Mortgage  Interest  Rate for
such Mortgage Loan by 7.250%.

     Non-PO  Voting  Interest:  The ratio  obtained by dividing the Pool Balance
(Non-PO  Portion) by the sum of the Pool Balance  (Non-PO  Portion) and the Pool
Balance (PO Portion).

     Nonrecoverable  Advance:  Any portion of a Periodic Advance previously made
or  proposed  to be made in  respect  of a  Mortgage  Loan  which  has not  been
previously  reimbursed  to the  Servicer,  the  Master  Servicer  or  the  Trust
Administrator, as the case may be, and which the Servicer or the Master Servicer
or the Trust  Administrator  determines  will not,  or in the case of a proposed
Periodic Advance would not, be ultimately  recoverable from Liquidation Proceeds
or other recoveries in respect of the related  Mortgage Loan. The  determination
by the Servicer,  the Master Servicer or the Trust Administrator (i) that it has
made a Nonrecoverable  Advance or (ii) that any proposed  Periodic  Advance,  if
made,  would  constitute  a  Nonrecoverable  Advance,  shall be  evidenced by an
Officer's  Certificate  of the  Servicer  delivered  to the Master  Servicer for
redelivery to the Trust  Administrator  or, in the case of a Master  Servicer or
Trust  Administrator  determination,  an  Officer's  Certificate  of the  Master
Servicer  or the Trust  Administrator  delivered  to the  Trustee,  in each case
detailing the reasons for such determination.

     Non-Supported  Interest  Shortfall:  With respect to any Distribution Date,
the excess,  if any,  of the  aggregate  Prepayment  Interest  Shortfall  on the
Mortgage  Loans over the  aggregate  Compensating  Interest with respect to such
Distribution  Date. With respect to each Distribution Date occurring on or after
the Cross-Over Date, the Non-Supported Interest Shortfall determined pursuant to
the preceding  sentence will be increased by the amount of any  Cross-Over  Date
Interest  Shortfall  for such  Distribution  Date.  Any  Non-Supported  Interest
Shortfall  will be  allocated to (a) the Class A  Certificates  according to the
percentage  obtained by dividing the Class A Non-PO Principal Balance by the sum
of the Class A Non-PO Principal  Balance,  the Class M Principal Balance and the
Class B  Principal  Balance,  (b)  the  Class M  Certificates  according  to the
percentage  obtained by dividing the Class M Principal Balance by the sum of the
Class A Non-PO Principal Balance,  the Class M Principal Balance and the Class B
Principal  Balance and (c) the Class B Certificates  according to the percentage
obtained  by dividing  the Class B  Principal  Balance by the sum of the Class A
Non-PO  Principal  Balance,  the  Class M  Principal  Balance  and  the  Class B
Principal Balance.

     Non-U.S. Person: As defined in Section 4.01(g).

     Norwest Mortgage: Norwest Mortgage, Inc., or its successor in interest.

     Norwest Mortgage Correspondents:  The entities, listed on the Mortgage Loan
Schedule, from which Norwest Mortgage purchased the Mortgage Loans.

     Norwest  Servicing  Agreement:  The Servicing  Agreement  providing for the
servicing of the Exhibit F-1 and Exhibit F-2 Mortgage Loans initially by Norwest
Mortgage.

     Officers' Certificate:  With respect to any Person, a certificate signed by
the  Chairman  of the  Board,  the  President  or a Vice  President,  and by the
Treasurer,  the  Secretary  or one  of the  Assistant  Treasurers  or  Assistant
Secretaries  of  such  Person  (or,  in the  case  of a  Person  which  is not a
corporation, signed by the person or persons having like responsibilities),  and
delivered to the Trustee or Trust Administrator, as the case may be.

     Opinion of Counsel:  A written  opinion of  counsel,  who may be outside or
salaried  counsel for the  Seller,  a Servicer  or the Master  Servicer,  or any
affiliate of the Seller,  a Servicer or the Master  Servicer,  acceptable to the
Trustee if such opinion is to be delivered to the Trustee,  or acceptable to the
Trust   Administrator   if  such  opinion  is  to  be  delivered  to  the  Trust
Administrator;  provided,  however, that with respect to REMIC matters,  matters
relating  to the  determination  of  Eligible  Accounts  or matters  relating to
transfers of Certificates, such counsel shall be Independent.

     Optimal  Adjustment  Event: With respect to the Class M Certificates or any
Class B Subclass and any  Distribution  Date, an Optimal  Adjustment  Event will
occur with  respect to such Class or Subclass if: (i) the  principal  balance of
such Class or Subclass on the  Determination  Date succeeding such  Distribution
Date  would have been  reduced to zero  (regardless  of whether  such  principal
balance  was  reduced  to zero as a  result  of  principal  distribution  or the
allocation  of  Realized  Losses)  and (ii) (a) any Class A  Subclass  Principal
Balance would be subject to further  reduction as a result of the third or fifth
sentences of the  definition of Class A Subclass  Principal  Balance or (b) with
respect to any Class B Subclass,  the Class M  Principal  Balance or the Class B
Subclass  Principal  Balance  of a  Class  B  Subclass  with a  lower  numerical
designation  would be reduced with respect to such Distribution Date as a result
of the  application  of  clause  (ii) of the  definition  of  Class M  Principal
Balance,  Class B-1 Principal Balance,  Class B-2 Principal  Balance,  Class B-3
Principal Balance, Class B-4 Principal Balance or Class B-5 Principal Balance.

     Original Class A Percentage: The Class A Percentage as of the Cut-Off Date,
as set forth in Section 11.04.

     Original  Class A Non-PO  Principal  Balance:  The sum of the (i)  Original
Class A Subclass  Principal  Balances  of the Class A-1,  Class A-2,  Class A-3,
Class A-4, Class A-6,  Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,
Class A-R and Class A-LR Certificates, as set forth in Section 11.05.

     Original Class A Subclass  Principal  Balance:  Any of the Original Class A
Subclass Principal Balances as set forth in Section 11.05.

     Original Class A-5 Notional Amount: The Original Class A-5 Notional Amount,
as set forth in Section 11.07.

     Original  Class B  Principal  Balance:  The sum of the  Original  Class B-1
Principal  Balance,  Original  Class B-2 Principal  Balance,  Original Class B-3
Principal  Balance,  Original Class B-4 Principal Balance and Original Class B-5
Principal Balance, as set forth in Section 11.18.

     Original Class B-1 Fractional Interest:  As to the first Distribution Date,
the percentage  obtained by dividing the sum of the Original Class B-2 Principal
Balance,  the Original  Class B-3  Principal  Balance,  the  Original  Class B-4
Principal Balance and the Original Class B-5 Principal Balance by the sum of the
Original  Class A Non-PO  Principal  Balance,  the  Original  Class M  Principal
Balance and the  Original  Class B Principal  Balance.  The  Original  Class B-1
Fractional Interest is specified in Section 11.20.

     Original Class B-2 Fractional Interest:  As to the first Distribution Date,
the percentage  obtained by dividing the sum of the Original Class B-3 Principal
Balance,  the Original  Class B-4 Principal  Balance and the Original  Class B-5
Principal  Balance by the sum of the Original Class A Non-PO Principal  Balance,
the  Original  Class M  Principal  Balance  and the  Original  Class B Principal
Balance.  The  Original  Class B-2  Fractional  Interest is specified in Section
11.21.

     Original Class B-3 Fractional Interest:  As to the first Distribution Date,
the percentage  obtained by dividing the sum of the Original Class B-4 Principal
Balance and the Original Class B-5 Principal  Balance by the sum of the Original
Class A Non-PO Principal Balance, the Original Class M Principal Balance and the
Original Class B Principal Balance.  The Original Class B-3 Fractional  Interest
is specified in Section 11.22.

     Original Class B-4 Fractional Interest:  As to the first Distribution Date,
the percentage  obtained by dividing the Original Class B-5 Principal Balance by
the sum of the Original Class A Non-PO Principal  Balance,  the Original Class M
Principal Balance and the Original Class B Principal Balance. The Original Class
B-4 Fractional Interest is specified in Section 11.23.

     Original Class B-1  Percentage:  The Class B-1 Percentage as of the Cut-Off
Date, as set forth in Section 11.13.

     Original Class B-2  Percentage:  The Class B-2 Percentage as of the Cut-Off
Date, as set forth in Section 11.14.

     Original Class B-3  Percentage:  The Class B-3 Percentage as of the Cut-Off
Date, as set forth in Section 11.15.

     Original Class B-4  Percentage:  The Class B-4 Percentage as of the Cut-Off
Date, as set forth in Section 11.16.

     Original Class B-5  Percentage:  The Class B-5 Percentage as of the Cut-Off
Date, as set forth in Section 11.17.

     Original Class B-1 Principal Balance: The Class B-1 Principal Balance as of
the Cut-Off Date, as set forth in Section 11.19.

     Original Class B-2 Principal Balance: The Class B-2 Principal Balance as of
the Cut-Off Date, as set forth in Section 11.19.

     Original Class B-3 Principal Balance: The Class B-3 Principal Balance as of
the Cut-Off Date, as set forth in Section 11.19.

     Original Class B-4 Principal Balance: The Class B-4 Principal Balance as of
the Cut-Off Date, as set forth in Section 11.19.

     Original Class B-5 Principal Balance: The Class B-5 Principal Balance as of
the Cut-Off Date, as set forth in Section 11.19.

     Original Class M Fractional  Interest:  As to the first  Distribution Date,
the percentage  obtained by dividing the Original  Class B Principal  Balance by
the sum of the Original Class A Non-PO Principal  Balance,  the Original Class M
Principal Balance and the Original Class B Principal Balance. The Original Class
M Fractional Interest is specified in Section 11.12.

     Original Class M Percentage: The Class M Percentage as of the Cut-Off Date,
as set forth in Section 11.10.

     Original Class M Principal Balance: The Class M Principal Balance as of the
Cut-Off Date, as set forth in Section 11.11.

     Original  Segment  Principal  Balance:   Either  of  the  Original  Segment
Principal Balances, as set forth in Section 11.08.

     Original  Subordinated  Percentage:  The Subordinated  Percentage as of the
Cut-Off Date, as set forth in Section 11.09.

     Original  Subordinated  Principal Balance:  The sum of the Original Class M
Principal Balance and the Original Class B Principal Balance.

     Other Servicer: Any of the Servicers other than Norwest Mortgage.

     Other Servicing Agreements: The Servicing Agreements other than the Norwest
Servicing Agreement.

     Outstanding  Mortgage Loan: As to any Due Date, a Mortgage Loan  (including
an REO Mortgage Loan) which was not the subject of a Full Unscheduled  Principal
Receipt prior to such Due Date and which was not repurchased by the Seller prior
to such Due Date pursuant to Section 2.02 or 2.03.

     Owner Mortgage Loan File: A file maintained by the Trust  Administrator (or
the  Custodian,  if any) for each  Mortgage  Loan that  contains  the  documents
specified in the Servicing  Agreements  under their  respective  "Owner Mortgage
Loan File" definition or similar  definition  and/or other provisions  requiring
delivery of specified  documents to the owner of the Mortgage Loan in connection
with the purchase thereof,  and any additional documents required to be added to
the Owner Mortgage Loan File pursuant to this Agreement.

     PAC Certificates: The Class A-1 Certificates, Class A-2 Certificates, Class
A-3 Certificates or Class A-4 Certificates.

     PAC Principal Amount: As defined in Section 4.01(b).

     PAC Segment Principal Amount: As defined in Section 4.01(b).

     Partial Liquidation  Proceeds:  Liquidation Proceeds received by a Servicer
prior to the month in which the related Mortgage Loan became a Liquidated Loan.

     Partial  Unscheduled  Principal Receipt:  An Unscheduled  Principal Receipt
which is not a Full Unscheduled Principal Receipt.

     Paying Agent: The Person  authorized on behalf of the Trust  Administrator,
as agent for the Master Servicer,  to make  distributions to  Certificateholders
with  respect  to the  Certificates  and to forward  to  Certificateholders  the
periodic and annual statements required by Section 4.04. The Paying Agent may be
any Person  directly or indirectly  controlling or controlled by or under common
control  with  the  Master  Servicer  and  may  be  the  Trustee  or  the  Trust
Administrator. The initial Paying Agent is appointed in Section 4.03(a).

     Payment Account: The account maintained pursuant to Section 4.03(b).

     Percentage Interest:  With respect to a Class A Certificate (other than the
Class  A-5 or  Class  A-WIO  Certificate),  the  undivided  percentage  interest
obtained by dividing the original  principal  balance of such Certificate by the
aggregate  original  principal  balance  of all  Certificates  of  such  Class A
Subclass.  With respect to a Class A-5  Certificate,  the  undivided  percentage
interest  obtained by dividing the Original Class A-5 Notional Amount  evidenced
by such Certificate by the aggregate  Original Class A-5 Notional  Amount.  With
respect to a Class A-WIO Certificate,  the percentage  interest specified on the
face of such Certificate.  With respect to a Class M Certificate,  the undivided
percentage  interest obtained by dividing the original principal balance of such
Certificate by the aggregate  original  principal balance of all Certificates of
such Class.  With respect to a Class B  Certificate,  the  undivided  percentage
interest obtained by dividing the original principal balance of such Certificate
by the aggregate  original principal balance of all Certificates of such Class B
Subclass.

     Periodic  Advance:  The aggregate of the advances  required to be made by a
Servicer on any Distribution Date pursuant to its Servicing  Agreement or by the
Master  Servicer or the Trust  Administrator  hereunder,  the amount of any such
advances  being equal to the total of all Monthly  Payments  (adjusted,  in each
case (i) in respect of interest,  to the applicable  Mortgage Interest Rate less
the applicable Servicing Fee in the case of Periodic Advances made by a Servicer
and to the  applicable  Net  Mortgage  Interest  Rate in the  case  of  Periodic
Advances  made by the Master  Servicer  or Trust  Administrator  and (ii) by the
amount of any related Debt Service  Reductions  or  reductions  in the amount of
interest  collectable from the Mortgagor  pursuant to the Soldiers' and Sailors'
Civil Relief Act of 1940, as amended, or similar legislation or regulations then
in effect) on the Mortgage  Loans,  that (x) were  delinquent as of the close of
business  on the  related  Determination  Date,  (y) were not the  subject  of a
previous  Periodic  Advance by such  Servicer  or of a  Periodic  Advance by the
Master Servicer or the Trust Administrator,  as the case may be and (z) have not
been determined by the Master Servicer,  such Servicer or Trust Administrator to
be Nonrecoverable Advances.

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

     Plan: As defined in Section 5.02(c).

     PO Fraction:  With respect to any Discount  Mortgage  Loan,  the difference
between 1.0 and the Non-PO  Fraction for such Mortgage Loan; with respect to any
other Mortgage Loan, zero.

     Pool Balance (Non-PO Portion):  As of any Distribution Date, the sum of the
amounts  for each  Mortgage  Loan that is an  Outstanding  Mortgage  Loan of the
product of (i) the Non-PO Fraction for such Mortgage Loan and (ii) the Scheduled
Principal Balance of such Mortgage Loan.

     Pool Balance (PO  Portion):  As of any  Distribution  Date,  the sum of the
amounts  for each  Mortgage  Loan that is an  Outstanding  Mortgage  Loan of the
product of (i) the PO Fraction  for such  Mortgage  Loan and (ii) the  Scheduled
Principal Balance of such Mortgage Loan.

     Pool Distribution  Amount: As of any Distribution  Date, the funds eligible
for distribution to the Holders of the Certificates on such  Distribution  Date,
which  shall be the sum of (i) all  previously  undistributed  payments or other
receipts on account of  principal  and interest on or in respect of the Mortgage
Loans  (including,  without  limitation,  the  proceeds of any  repurchase  of a
Mortgage Loan by the Seller and any Substitution  Principal  Amount) received by
the Master Servicer with respect to the applicable  Remittance Date in the month
of such Distribution Date and any Unscheduled Principal Receipts received by the
Master  Servicer on or prior to the Business  Day  preceding  such  Distribution
Date,  (ii) all  Periodic  Advances  made by a Servicer  pursuant to the related
Servicing  Agreement  or Periodic  Advances  made by the Master  Servicer or the
Trust  Administrator  pursuant  to  Section  3.03 and (iii)  all  other  amounts
required to be placed in the  Certificate  Account by the  Servicer on or before
the  applicable  Remittance  Date  or  by  the  Master  Servicer  or  the  Trust
Administrator on or prior to the Distribution Date, but excluding the following:

          (a) amounts  received as late  payments of  principal  or interest and
     respecting  which the Master Servicer or the Trust  Administrator  has made
     one or more unreimbursed Periodic Advances;

          (b) the portion of Net  Liquidation  Proceeds  used to  reimburse  any
     unreimbursed  Periodic  Advances  by  the  Master  Servicer  or  the  Trust
     Administrator;

          (c)  those  portions  of each  payment  of  interest  on a  particular
     Mortgage Loan which represent (i) the applicable Servicing Fee and (ii) the
     Master Servicing Fee;

          (d) all  amounts  representing  scheduled  payments of  principal  and
     interest  due  after  the Due Date  occurring  in the  month in which  such
     Distribution Date occurs;

          (e) all Unscheduled Principal Receipts received by the Servicers after
     the  Applicable  Unscheduled  Principal  Receipt  Period  relating  to  the
     Distribution Date for the applicable type of Unscheduled Principal Receipt,
     and all related payments of interest on such amounts;

          (f) all repurchase proceeds with respect to Mortgage Loans repurchased
     by the Seller pursuant to Section 2.02 or 2.03 on or following the Due Date
     in the month in which such  Distribution  Date  occurs  and the  difference
     between the unpaid principal  balance of such Mortgage Loan substituted for
     a defective  Mortgage  Loan during the month  preceding  the month in which
     such  Distribution  Date  occurs and the unpaid  principal  balance of such
     defective Mortgage Loan;

          (g) that  portion  of  Liquidation  Proceeds  and REO  Proceeds  which
     represents any unpaid Servicing Fee or Master Servicing Fee;

          (h)  all  income  from  Eligible  Investments  that  is  held  in  the
     Certificate Account for the account of the Master Servicer;

          (i) all other amounts  permitted to be withdrawn from the  Certificate
     Account in  respect of the  Mortgage  Loans,  to the extent not  covered by
     clauses (a)  through (h) above,  or not  required  to be  deposited  in the
     Certificate Account under this Agreement;

          (j) Net Foreclosure Profits;

          (k) Month End Interest; and

          (l) the amount of any  Recoveries  in respect of  principal  which had
     previously been allocated as a loss to one or more Subclasses of Class A or
     Class B Certificates  or the Class M Certificates  pursuant to Section 4.02
     other than Recoveries covered by the last sentence of Section 4.02(d).

     Pool  Scheduled  Principal  Balance:  As  to  any  Distribution  Date,  the
aggregate   Scheduled  Principal  Balances  of  all  Mortgage  Loans  that  were
Outstanding  Mortgage Loans on the Due Date in the month  preceding the month of
such Distribution Date.

     Premium Mortgage Loan: A Mortgage Loan with a Net Mortgage Interest Rate of
7.250% or greater.

     Prepayment In Full: With respect to any Mortgage Loan, a Mortgagor  payment
consisting of a Principal Prepayment in the amount of the outstanding  principal
balance of such loan and resulting in the full satisfaction of such obligation.

     Prepayment  Interest  Shortfall:  On any  Distribution  Date, the amount of
interest,  if any,  that would have accrued on any  Mortgage  Loan which was the
subject  of a  Prepayment  in Full at the Net  Mortgage  Interest  Rate for such
Mortgage  Loan  from the date of its  Prepayment  in Full  (but in the case of a
Prepayment in Full where the Applicable  Unscheduled Principal Receipt Period is
the Mid-Month  Receipt Period,  only if the date of the Prepayment in Full is on
or  after  the  Determination  Date in the  month  prior  to the  month  of such
Distribution  Date and prior to the first day of the month of such  Distribution
Date) through the last day of the month prior to the month of such  Distribution
Date.

     Principal  Adjustment:  In the event  that the  Class M  Optimal  Principal
Amount,  Class B-1 Optimal Principal Amount, Class B-2 Optimal Principal Amount,
Class B-3 Optimal Principal Amount,  Class B-4 Optimal Principal Amount or Class
B-5 Optimal  Principal  Amount is calculated  in accordance  with the proviso in
such definition with respect to any Distribution Date, the Principal  Adjustment
for the Class M Certificates or such Class B Subclass shall equal the difference
between  (i) the  amount  that  would  have been  distributed  to such  Class or
Subclass as principal in accordance with Section  4.01(a) for such  Distribution
Date,  calculated  without  regard to such  proviso  and  assuming  there are no
Principal Adjustments for such Distribution Date and (ii) the Adjusted Principal
Balance for such Class or Subclass.

     Principal  Balance:  Each of the Class A Subclass Principal  Balances,  the
Class M  Principal  Balance,  the Class  B-1  Principal  Balance,  the Class B-2
Principal  Balance,  the Class B-3  Principal  Balance,  the Class B-4 Principal
Balance and the Class B-5 Principal Balance.

     Principal  Prepayment:  Any  Mortgagor  payment on a Mortgage Loan which is
received  in  advance  of its  Due  Date  and is not  accompanied  by an  amount
representing  scheduled  interest  for  any  period  subsequent  to the  date of
prepayment.

     Prior Month Receipt  Period:  With respect to each  Distribution  Date, the
calendar month preceding the month in which such Distribution Date occurs.

     Prohibited Transaction Tax: Any tax imposed under Section 860F of the Code.

     Prudent  Servicing  Practices:  The  standard  of care  set  forth  in each
Servicing Agreement.

     Rating Agency: Any nationally recognized  statistical credit rating agency,
or its  successor,  that rated one or more  Classes of the  Certificates  at the
request of the Seller at the time of the initial  issuance of the  Certificates.
The Rating  Agencies for the Class A Certificates  and Class M Certificates  are
DCR and Moody's.  The Rating Agency for the Class B-1,  Class B-2, Class B-3 and
Class B-4 Certificates is DCR. If any such agency or a successor is no longer in
existence,  "Rating Agency" shall be such statistical  credit rating agency,  or
other comparable Person,  designated by the Seller,  notice of which designation
shall be given to the Trustee,  the Trust Administrator and the Master Servicer.
References  herein to the highest  short-term rating category of a Rating Agency
shall mean D-1+ in the case of DCR,  P-1 in the case of Moody's  and in the case
of any other Rating Agency shall mean its equivalent of such ratings. References
herein to the highest  long-term rating categories of a Rating Agency shall mean
AAA in the case of DCR, Aaa in the case of Moody's, and in the case of any other
Rating  Agency  shall mean its  equivalent  of such  rating  without any plus or
minus.

     Realized Losses: With respect to any Distribution Date, (i) Liquidated Loan
Losses  (including  Special Hazard Losses and Fraud Losses) and (ii)  Bankruptcy
Losses incurred in the month preceding the month of such Distribution Date.

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

     Recovery:  Any  amount  received  on a  Mortgage  Loan  subsequent  to such
Mortgage Loan being determined to be a Liquidated Loan.

     Relevant Anniversary: See "Bankruptcy Loss Amount."

     REMIC:  A "real  estate  mortgage  investment  conduit"  as defined in Code
Section 860D.

     REMIC  Provisions:  Provisions  of the federal  income tax law  relating to
REMICs, which appear at Sections 860A through 860G of Part IV of Subchapter M of
Chapter 1 of Subtitle A of the Code, and related provisions, and U.S. Department
of the Treasury temporary, proposed or final regulations promulgated thereunder,
as the foregoing are in effect (or,  with respect to proposed  regulations,  are
proposed to be in effect) from time to time.

     Remittance Date: As defined in each of the Servicing Agreements.

     REO Mortgage Loan: Any Mortgage Loan which is not a Liquidated  Loan and as
to which the  indebtedness  evidenced by the related Mortgage Note is discharged
and the related Mortgaged Property is held as part of the Trust Estate.

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

     Request  for  Release:  A request  for  release in  substantially  the form
attached as Exhibit G hereto.

     Responsible  Officer:  When used with  respect to the  Trustee or the Trust
Administrator,  the  Chairman  or  Vice-Chairman  of the Board of  Directors  or
Trustees,  the Chairman or Vice-Chairman of the Executive or Standing  Committee
of the Board of  Directors  or  Trustees,  the  President,  the  Chairman of the
Committee on Trust Matters,  any Vice  President,  the Secretary,  any Assistant
Secretary,  the Treasurer,  any Assistant Treasurer,  the Cashier, any Assistant
Cashier,  any Trust Officer or Assistant  Trust Officer,  the Controller and any
Assistant  Controller  or  any  other  officer  of  the  Trustee  or  the  Trust
Administrator,  as the case may be, customarily  performing functions similar to
those performed by any of the  above-designated  officers and also, with respect
to a  particular  matter,  any other  officer  to whom such  matter is  referred
because of such  officer's  knowledge  of and  familiarity  with the  particular
subject.

     Rule 144A:  Rule 144A  promulgated  under the  Securities  Act of 1933,  as
amended.

     Scheduled Segment Principal Amount: As defined in Section 4.01(b).

     Scheduled  Principal  Amount:  The sum for each  outstanding  Mortgage Loan
(including  each defaulted  Mortgage Loan,  other than a Liquidated  Loan,  with
respect to which the related  Mortgaged  Property has been acquired by the Trust
Estate) of the product of (A) the Non-PO Fraction for such Mortgage Loan and (B)
the sum of the amounts  described in clauses y(i) and y(iv) of the definition of
Class  A  Non-PO  Optimal  Principal  Amount,  but  without  that  amount  being
multiplied by the Class A Percentage.

     Scheduled Principal Balance: As to any Mortgage Loan and Distribution Date,
the  principal  balance  of such  Mortgage  Loan as of the Due Date in the month
preceding the month of such  Distribution  Date as specified in the amortization
schedule  at  the  time  relating   thereto   (before  any  adjustment  to  such
amortization  schedule  by  reason  of  any  bankruptcy  (other  than  Deficient
Valuations)  or similar  proceeding or any moratorium or similar waiver or grace
period) after giving effect to (A) Unscheduled  Principal  Receipts  received or
applied by the related Servicer during the related Unscheduled Principal Receipt
Period for each applicable type of Unscheduled  Principal Receipt related to the
Distribution Date occurring in the month preceding such  Distribution  Date, (B)
Deficient  Valuations  incurred  prior to such Due Date and (C) the  payment  of
principal due on such Due Date and irrespective of any delinquency in payment by
the  related  Mortgagor.  Accordingly,  the  Scheduled  Principal  Balance  of a
Mortgage Loan which  becomes a Liquidated  Loan at any time through the last day
of such related Unscheduled Principal Receipt Period shall be zero.

     Segment: Either of the PAC Segment or the Scheduled Segment

     Segment Principal  Balance:  As to the first  Determination Date and either
Segment,   the  Original  Segment  Principal  Balance.   As  of  any  subsequent
Determination  Date,  the Original  Segment  Principal  Balance less all amounts
previously  distributed in respect of such Segment on prior  Distribution  Dates
(A) pursuant to Paragraph  third clause (A) of Section  4.01(a)(i)  and (B) from
the Class A-9 Accrual Distribution Amounts for such prior Distribution Dates.

     Seller: Norwest Asset Securities Corporation, or its successor in interest.

     Senior  Optimal  Amount:  As to any  Distribution  Date,  the sum for  such
Distribution  Date of (a) the Class A Non-PO  Optimal  Amount  and (b) the Class
A-PO Optimal Principal Amount.

     Servicer   Mortgage  Loan  File:  As  defined  in  each  of  the  Servicing
Agreements.

     Servicers: Each of Cimmarron Mortgage Corporation, Citicorp Mortgage, Inc.,
First Union Mortgage Corporation, The Huntington Mortgage Company, National City
Mortgage  Company,   Norwest  Mortgage  Inc.,  FT  Mortgage  Companies,   Boeing
Employees' Credit Union and SunTrust Mortgage Inc. as Servicer under the related
Servicing Agreement.

     Servicing  Agreements:  Each  of the  Servicing  Agreements  executed  with
respect  to a  portion  of the  Mortgage  Loans by one of the  Servicers,  which
agreements are attached hereto, collectively, as Exhibit L.

     Servicing  Fee: With respect to any  Servicer,  as defined in its Servicing
Agreement.

     Servicing  Fee Rate:  With  respect  to a  Mortgage  Loan,  as set forth in
Section 11.28.

     Servicing  Officer:  Any officer of a Servicer  involved in, or responsible
for, the administration and servicing of the Mortgage Loans.

     Similar Law: As defined in Section 5.02(e).

     Single  Certificate:  A Certificate of any Class or Subclass that evidences
the smallest permissible  Denomination for such Class or Subclass,  as set forth
in Section 11.27.

     Special  Hazard Loss:  (i) A Liquidated  Loan Loss  suffered by a Mortgaged
Property on account of direct  physical loss,  exclusive of (a) any loss covered
by a hazard  policy or a flood  insurance  policy  maintained in respect of such
Mortgaged Property pursuant to a Servicing  Agreement and (b) any loss caused by
or resulting from:

          (1)  normal wear and tear;

          (2)  infidelity,  conversion or other dishonest act on the part of the
               Trustee,  the  Trust  Administrator  or the  Servicer  or any  of
               their  agents or employees; or

          (3)  errors in design,  faulty workmanship or faulty materials, unless
               the collapse of  the property or a part thereof  ensues;  or (ii)
               any  Liquidated Loan  Loss  suffered by the Trust Estate  arising
               from  or  related  to   the  presence   or  suspected presence of
               hazardous   wastes   or   hazardous   substances  on  a Mortgaged
               Property unless such loss to  a Mortgaged  Property is covered by
               a  hazard  policy  or a flood  insurance  policy   maintained  in
               respect of  such  Mortgaged  Property  pursuant  to  a  Servicing
               Agreement.

     Special Hazard Loss Amount: As of any Distribution Date, an amount equal to
$3,452,869.73 minus the sum of (i) the aggregate amount of Special Hazard Losses
allocated  solely to the Class B Certificates in accordance with Section 4.02(a)
and (ii) the  Special  Hazard  Adjustment  Amount  (as  defined  below)  as most
recently  calculated.  For each  anniversary  of the Cut-Off  Date,  the Special
Hazard  Adjustment  Amount shall be calculated and shall be equal to the amount,
if any, by which the amount calculated in accordance with the preceding sentence
(without giving effect to the deduction of the Special Hazard  Adjustment Amount
for such  anniversary)  exceeds  the  greater of (A) the  product of the Special
Hazard Percentage for such anniversary  multiplied by the outstanding  principal
balance of all the Mortgage Loans on the Distribution Date immediately preceding
such  anniversary,  (B) twice the outstanding  principal balance of the Mortgage
Loan in the Trust Estate which has the largest outstanding  principal balance on
the Distribution Date immediately  preceding such anniversary and (C) that which
is necessary to maintain the original ratings on the Certificates,  as evidenced
by letters to that effect  delivered by Rating  Agencies to the Master  Servicer
and the Trust  Administrator.  On and or after the Cross-Over  Date, the Special
Hazard Loss Amount shall be zero.

     Special Hazard Percentage:  As of each anniversary of the Cut-Off Date, the
greater of (i) 1.00% and (ii) the largest  percentage  obtained by dividing  the
aggregate  outstanding  principal  balance  (as  of  the  immediately  preceding
Distribution Date) of the Mortgage Loans secured by Mortgaged Properties located
in a  single,  five-digit  zip  code  area in the  State  of  California  by the
outstanding  principal  balance of all the Mortgage Loans as of the  immediately
preceding Distribution Date.

     Startup Day: As defined in Section 2.05.

     Subclass:  Each  subdivision  of  the  Class  A  Certificates,  denominated
respectively  as Class A-1,  Class A-2,  Class A-3,  Class A-4, Class A-5, Class
A-6, Class A-7, Class A-8, Class A-9, Class A-10, Class A-11, Class A-WIO, Class
A-PO, Class A-R and Class A-LR and each subdivision of the Class B Certificates,
denominated respectively as Class B-1, Class B-2, Class B-3, Class B-4 and Class
B-5.

     Subordinated Percentage:  As to any Distribution Date, the percentage which
is the difference between 100% and the Class A Percentage for such date.

     Subordinated  Prepayment  Percentage:  As to  any  Distribution  Date,  the
percentage  which is the  difference  between  100% and the  Class A  Prepayment
Percentage for such date.

     Subsidy  Loan:  Any Mortgage Loan subject to a temporary  interest  subsidy
agreement  pursuant to which the monthly  interest  payments made by the related
Mortgagor  will be less than the  scheduled  monthly  interest  payments on such
Mortgage Loan, with the resulting difference in interest payments being provided
by the employer of the  Mortgagor.  Each Subsidy Loan will be identified as such
in the Mortgage Loan Schedule.

     Substitute Mortgage Loan: As defined in Section 2.02

     Substitution   Principal   Amount:   With  respect  to  any  Mortgage  Loan
substituted  in accordance  with Section 2.02 or pursuant to Section  2.03,  the
excess  of (x) the  unpaid  principal  balance  of the  Mortgage  Loan  which is
substituted for over (y) the unpaid principal balance of the Substitute Mortgage
Loan, each balance being determined as of the date of substitution.

     T.O.P.  Mortgage  Loan:  Any Mortgage  Loan that was  originated by Norwest
Mortgage or an  affiliate  thereof in  connection  with the "Title  Option Plus"
program  and which is not  covered  by a title  insurance  policy.  Each  T.O.P.
Mortgage Loan shall be identified as such in the Mortgage Loan Schedule.

     Trust  Administrator:   First  Union  National  Bank,  a  national  banking
association, or any successor trust administrator appointed as herein provided.

     Trust Estate: The corpus of the trust created by this Agreement, consisting
of the  Mortgage  Loans,  such  amounts  as may be held from time to time in the
Certificate Account, and the rights of the Trust Administrator, on behalf of the
Trustee to receive the proceeds of all insurance policies and performance bonds,
if any,  required to be  maintained  hereunder  or under the  related  Servicing
Agreement, property which secured a Mortgage Loan and which has been acquired by
foreclosure or deed in lieu of foreclosure.

     Trustee:  United States Trust Company of New York, or any successor trustee
appointed as herein provided.

     Uncertificated  Lower-Tier  Interests:  Any of the Class A-L1,  Class A-L2,
Class A-L3, Class A-L4, Class A-L6, Class A-L9, Class A-LIO,  Class A-LPO, Class
A-LUR,  Class M-L, Class B-L1, Class B-L2, Class B-L3, Class B-L4 and Class B-L5
Interests.

     Unpaid  Interest  Shortfalls:  Each of the Class A Subclass Unpaid Interest
Shortfalls, the Class M Unpaid Interest Shortfall, the Class B-1 Unpaid Interest
Shortfall,  the Class  B-2  Unpaid  Interest  Shortfall,  the  Class B-3  Unpaid
Interest  Shortfall,  the Class B-4 Unpaid Interest  Shortfall and the Class B-5
Unpaid Interest Shortfall.

     Unscheduled  Principal Amount:  The sum for each outstanding  Mortgage Loan
(including  each defaulted  Mortgage Loan,  other than a Liquidated  Loan,  with
respect to which the related  Mortgaged  Property has been acquired by the Trust
Estate) of the product of (A) the Non-PO Fraction for such Mortgage Loan and (B)
the sum of the amounts  described in clauses y(ii) and y(iii) of the  definition
of Class A Non-PO  Optimal  Principal  Amount,  but without  that  amount  being
multiplied by the Class A Prepayment Percentage.

     Unscheduled  Principal Receipt:  Any Principal Prepayment or other recovery
of principal on a Mortgage  Loan,  including,  without  limitation,  Liquidation
Proceeds,  Net REO Proceeds and proceeds received from any condemnation award or
proceeds  in lieu of  condemnation  other  than that  portion  of such  proceeds
released  to the  Mortgagor  in  accordance  with the terms of the  Mortgage  or
Prudent  Servicing  Practices,  but  excluding any Net  Foreclosure  Profits and
proceeds of a repurchase of a Mortgage  Loan by the Seller and any  Substitution
Principal Amounts.  Except as set forth in the last sentence of Section 4.02(d),
a Recovery shall not be treated as an Unscheduled Principal Receipt.

     Unscheduled  Principal Receipt Period: Either a Mid-Month Receipt Period or
a Prior Month Receipt Period.

     Upper-Tier Certificate: Any one of the Class A Certificates (other than the
Class A-LR Certificate), the Class M Certificates and the Class B Certificates.

     Upper-Tier   Certificate   Account:   The  trust  account  established  and
maintained pursuant to Section 4.01(e).

     Upper-Tier  REMIC:  One of the two  separate  REMICs  comprising  the Trust
Estate, the assets of which consist of the Uncertificated  Lower-Tier  Interests
and  such  amounts  as  shall  from  time to  time  be  held  in the  Upper-Tier
Certificate Account.

     U.S. Person: As defined in Section 4.01(g).

     Voting  Interest:  With respect to any provisions  hereof providing for the
action,  consent  or  approval  of the  Holders of all  Certificates  evidencing
specified Voting  Interests in the Trust Estate,  (a) the Holders of the Class A
Certificates will  collectively be entitled to the Class A Voting Interest,  (b)
the Holders of the Class M  Certificates  will  collectively  be entitled to the
then applicable  percentage of the aggregate Voting Interest  represented by all
Certificates  equal to the product of (i) the ratio  obtained  by  dividing  the
Class M Principal  Balance by the sum of the Class A Non-PO  Principal  Balance,
the Class M Principal  Balance  and the Class B  Principal  Balance and (ii) the
Non-PO  Voting  Interest  and (c) the Holders of the Class B  Certificates  will
collectively  be  entitled  to the  balance  of the  aggregate  Voting  Interest
represented by all Series 1997-14  Certificates.  The aggregate Voting Interests
of each Subclass of Class A Certificates  (other than the Class A-5, Class A-WIO
and Class A-PO Certificates) on any date will be equal to the product of (a) 98%
of the portion of the Class A Voting  Interest  represented by clause (A) of the
definition  thereof  and (b) the  fraction  obtained  by  dividing  the  Class A
Subclass  Principal  Balance  of such  Class A  Subclass  by the  Class A Non-PO
Principal  Balance on such date.  The aggregate  Voting  Interest of each of the
Class  A-5 and A-WIO  Certificates  on any date will be 1% of the Class A Voting
Interest on such date  represented  by clause (A) of the  definition  of Class A
Voting Interest.  The aggregate Voting Interests of the Class A-PO  Certificates
on any date will be equal to the Class A Voting  Interest  represented by clause
(B) of the definition  thereof.  The aggregate Voting Interests of each Subclass
of Class B  Certificates  will equal  such  Subclass's  pro rata  portion of the
Voting Interest  allocated to the Class B Certificates  based on such Subclass's
outstanding  principal balance.  Each  Certificateholder  of a Class or Subclass
will have a Voting Interest equal to the product of the Voting Interest to which
such Class or Subclass is collectively  entitled and the Percentage  Interest in
such Class or Subclass represented by such Holder's  Certificates.  With respect
to any provisions hereof providing for action, consent or approval of each Class
or Subclass of Certificates or specified  Classes or Subclasses of Certificates,
each  Certificateholder  of a Class or Subclass  will have a Voting  Interest in
such Class or Subclass equal to such Holder's  Percentage Interest in such Class
or Subclass.

     Weighted Average Net Mortgage Interest Rate: As to any Distribution Date, a
rate per  annum  equal to the  average,  expressed  as a  percentage  of the Net
Mortgage  Interest  Rates of all Mortgage Loans that were  Outstanding  Mortgage
Loans as of the Due Date in the month  preceding the month of such  Distribution
Date,  weighted on the basis of the respective  Scheduled  Principal Balances of
such Mortgage Loans.

Section 1.02.     Acts of Holders.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or other action  provided by this  Agreement to be given or taken by Holders may
be embodied in and evidenced by one or more instruments of substantially similar
tenor signed by such Holders in person or by an agent duly appointed in writing.
Except  as  herein  otherwise  expressly  provided,  such  action  shall  become
effective when such  instrument or instruments  are delivered to the Trustee and
the Trust  Administrator.  Proof of  execution  of any such  instrument  or of a
writing  appointing  any such agent shall be sufficient  for any purpose of this
Agreement and conclusive in favor of the Trustee and the Trust Administrator, if
made in the manner  provided in this Section 1.02.  The Trustee  shall  promptly
notify the Master  Servicer in writing of the receipt of any such  instrument or
writing.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the affidavit of a witness of such execution or by a
certificate  of a notary  public  or  other  officer  authorized  by law to take
acknowledgments of deeds, certifying that the individual signing such instrument
or writing acknowledged to him the execution thereof.  When such execution is by
a signer acting in a capacity  other than his or her individual  capacity,  such
certificate or affidavit  shall also constitute  sufficient  proof of his or her
authority. The fact and date of the execution of any such instrument or writing,
or the authority of the individual executing the same, may also be proved in any
other manner which the Trustee deems sufficient.

     (c) The ownership of Certificates  (whether or not such Certificates  shall
be overdue and  notwithstanding  any  notation  of  ownership  or other  writing
thereon made by anyone other than the Trustee,  the Trust  Administrator and the
Authenticating Agent) shall be proved by the Certificate  Register,  and neither
the Trustee, the Trust  Administrator,  the Seller nor the Master Servicer shall
be affected by any notice to the contrary.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other action of the Holder of any Certificate  shall bind every future Holder
of the same  Certificate  and the Holder of every  Certificate  issued  upon the
registration of transfer  thereof or in exchange  therefor or in lieu thereof in
respect of anything  done,  omitted or suffered to be done by the  Trustee,  the
Trust  Administrator,  the Seller or the Master  Servicer in  reliance  thereon,
whether or not notation of such action is made upon such Certificate.

Section 1.03.     Effect of Headings and Table of Contents.

     The  Article  and  Section  headings  in this  Agreement  and the  Table of
Contents  are for  convenience  of  reference  only and  shall  not  affect  the
interpretation or construction of this Agreement.

Section 1.04.     Benefits of Agreement.

     Nothing in this Agreement or in the Certificates, express or implied, shall
give to any  Person,  other  than  the  parties  to  this  Agreement  and  their
successors  hereunder  and the  Holders of the  Certificates  any benefit or any
legal or equitable right, power, remedy or claim under this Agreement.


ARTICLE II

CONVEYANCE OF MORTGAGE LOANS;
ORIGINAL ISSUANCE OF THE CERTIFICATES

Section 2.01.     Conveyance of Mortgage Loans.

     The Seller,  concurrently  with the  execution  and delivery  hereof,  does
hereby assign to the Trustee, without recourse all the right, title and interest
of the  Seller  in and to (a) the  Trust  Estate,  including  all  interest  and
principal  received by the Seller on or with respect to the Mortgage Loans after
the Cut-Off Date (and including scheduled payments of principal and interest due
after the Cut-Off  Date but received by the Seller on or before the Cut-Off Date
and Unscheduled  Principal Receipts received or applied on the Cut-Off Date, but
not including payments of principal and interest due on the Mortgage Loans on or
before the Cut-Off Date), (b) the Insurance Policies, (c) the obligations of the
Servicers under the Servicing  Agreements with respect to the Mortgage Loans and
(d) proceeds of all the foregoing.

     In connection with such assignment,  the Seller shall, with respect to each
Mortgage Loan, deliver, or cause to be delivered, to the Trust Administrator, as
initial  custodian,  on or before the Closing Date, an Owner Mortgage Loan File.
If any Mortgage or an assignment of a Mortgage to the Trust Administrator or any
prior  assignment is in the process of being  recorded on the Closing Date,  the
Seller  shall  deliver a copy  thereof,  certified  by Norwest  Mortgage  or the
applicable Norwest Mortgage  Correspondent to be a true and complete copy of the
document sent for recording,  and the Seller shall use its best efforts to cause
each such original  recorded  document or certified copy thereof to be delivered
to the Trust Administrator  promptly following its recordation,  but in no event
later than one (1) year  following the Closing Date. The Seller shall also cause
to be delivered to the Trust  Administrator  any other  original  mortgage  loan
document to be included in the Owner  Mortgage  Loan File if a copy  thereof has
been  delivered.  The Seller shall pay from its own funds,  without any right of
reimbursement  therefor,  the  amount of any  costs,  liabilities  and  expenses
incurred by the Trust  Estate by reason of the failure of the Seller to cause to
be  delivered  to the Trust  Administrator  within  one (1) year  following  the
Closing Date any original  Mortgage or assignment of a Mortgage not delivered to
the Trust Administrator on the Closing Date.

     In lieu of recording an  assignment  of any Mortgage the Seller may, to the
extent set forth in any Servicing Agreement, deliver or cause to be delivered to
the Trust  Administrator  the assignment of the Mortgage Loan from the Seller to
the Trust  Administrator  in a form suitable for  recordation,  together with an
Opinion of Counsel to the effect that  recording  is not required to protect the
Trustee's  right,  title and interest in and to the related Mortgage Loan or, in
case a  court  should  recharacterize  the  sale  of  the  Mortgage  Loans  as a
financing, to perfect a first priority security interest in favor of the Trustee
in the related  Mortgage  Loan. In the event that the Master  Servicer  receives
notice that  recording  is required to protect the right,  title and interest of
the  Trustee  in and to any such  Mortgage  Loan  for  which  recordation  of an
assignment has not previously been required,  the Master Servicer shall promptly
notify the Trust  Administrator  and the Trust  Administrator  shall within five
Business Days (or such other  reasonable  period of time mutually agreed upon by
the Master Servicer and the Trust  Administrator)  of its receipt of such notice
deliver  each  previously  unrecorded  assignment  to the related  Servicer  for
recordation.

Section 2.02.     Acceptance by Trust Administrator.

     The Trust Administrator on behalf of the Trustee,  acknowledges  receipt of
the Mortgage Notes, the Mortgages,  the assignments and other documents required
to be delivered on the Closing Date  pursuant to Section 2.01 above and declares
that it holds and will hold such documents and the other documents  constituting
a part of the Owner  Mortgage  Loan  Files  delivered  to it in trust,  upon the
trusts  herein set forth,  for the use and  benefit  of all  present  and future
Certificateholders.   The  Trust  Administrator   agrees,  for  the  benefit  of
Certificateholders, to review each Owner Mortgage Loan File within 45 days after
execution of this  Agreement in order to ascertain  that all required  documents
set forth in Section 2.01 have been executed and received and appear  regular on
their face, and that such documents  relate to the Mortgage Loans  identified in
the Mortgage Loan Schedule,  and in so doing the Trust Administrator may rely on
the  purported due  execution  and  genuineness  of any such document and on the
purported genuineness of any signature thereon. If within such 45 day period the
Trust Administrator finds any document  constituting a part of an Owner Mortgage
Loan  File not to have been  executed  or  received  or to be  unrelated  to the
Mortgage Loans identified in the Mortgage Loan Schedule or not to appear regular
on its face, the Trust  Administrator  shall promptly (and in no event more than
30 days after the discovery of such defect) notify the Seller,  which shall have
a period of 60 days  after the date of such  notice  within  which to correct or
cure any such  defect.  The Seller  hereby  covenants  and agrees  that,  if any
material defect is not so corrected or cured, the Seller will, not later than 60
days after the Trust  Administrator's  notice to it referred to above respecting
such defect,  either (i)  repurchase  the related  Mortgage Loan or any property
acquired in respect  thereof  from the Trust Estate at a price equal to (a) 100%
of the unpaid principal  balance of such Mortgage Loan plus (b) accrued interest
at the  Mortgage  Interest  Rate through the last day of the month in which such
repurchase  takes place or (ii) if within two years of the Startup  Day, or such
other period permitted by the REMIC Provisions, substitute for any Mortgage Loan
to which such  material  defect  relates,  a new  mortgage  loan (a  "Substitute
Mortgage  Loan") having such  characteristics  so that the  representations  and
warranties of the Seller set forth in Section 2.03(b) hereof (other than Section
2.03(b)(i))  would not have been  incorrect  had such  Substitute  Mortgage Loan
originally been a Mortgage Loan. In no event shall any Substitute  Mortgage Loan
have an unpaid principal balance,  as of the date of substitution,  greater than
the Scheduled  Principal  Balance (reduced by the scheduled payment of principal
due on the Due Date in the month of substitution) of the Mortgage Loan for which
it is  substituted.  In addition,  such  Substitute  Mortgage  Loan shall have a
Loan-to-Value  Ratio less than or equal to and a Mortgage Interest Rate equal to
that of the Mortgage Loan for which it is substituted.

     In the case of a repurchased Mortgage Loan or property,  the purchase price
shall be deposited by the Seller in the  Certificate  Account  maintained by the
Master Servicer  pursuant to Section 3.01. In the case of a Substitute  Mortgage
Loan,  the Owner  Mortgage Loan File relating  thereto shall be delivered to the
Trust  Administrator and the Substitution  Principal  Amount,  together with (i)
interest on such  Substitution  Principal  Amount at the applicable Net Mortgage
Interest  Rate to the  following  Due Date of such  Mortgage Loan which is being
substituted for and (ii) an amount equal to the aggregate amount of unreimbursed
Periodic Advances in respect of interest  previously made by a Servicer,  Master
Servicer or Trust  Administrator  with respect to such Mortgage  Loan,  shall be
deposited in the  Certificate  Account.  The Monthly  Payment on the  Substitute
Mortgage Loan for the Due Date in the month of substitution shall not be part of
the  Trust  Estate.   Upon  receipt  by  the  Trust   Administrator  of  written
notification of any such deposit signed by an officer of the Seller,  or the new
Owner  Mortgage  Loan File,  as the case may be, the Trust  Administrator  shall
release to the Seller the related Owner Mortgage Loan File and shall execute and
deliver  such  instrument  of  transfer  or  assignment,  in each  case  without
recourse,  as shall be  necessary  to vest in the  Seller  legal and  beneficial
ownership of such  substituted or repurchased  Mortgage Loan or property.  It is
understood  and agreed that the  obligation  of the Seller to  substitute  a new
Mortgage Loan for or repurchase any Mortgage Loan or property as to which such a
material  defect in a  constituent  document  exists shall  constitute  the sole
remedy  respecting such defect  available to the  Certificateholders,  the Trust
Administrator  on  behalf  of the  Trustee  and the  Trustee  on  behalf  of the
Certificateholders.  The failure of the Trust  Administrator  to give any notice
contemplated  herein  within  forty-five  (45) days after the  execution of this
Agreement shall not affect or relieve the Seller's  obligation to repurchase any
Mortgage Loan pursuant to this Section 2.02.

     The Trust  Administrator may,  concurrently with the execution and delivery
hereof or at any time thereafter, enter into a Custodial Agreement substantially
in the form of  Exhibit  E hereto  pursuant  to which  the  Trust  Administrator
appoints a Custodian to hold the Mortgage Notes, the Mortgages,  the assignments
and  other  documents  related  to the  Mortgage  Loans  received  by the  Trust
Administrator,  as agent for the Trustee in trust for the benefit of all present
and future  Certificateholders,  which may provide, among other things, that the
Custodian  shall conduct the review of such  documents  required under the first
paragraph of this Section 2.02.

Section 2.03.     Representations and Warranties of the Master Servicer and the
                  Seller.

     (a) The Master Servicer  hereby  represents and warrants to the Trustee and
the Trust  Administrator for the benefit of  Certificateholders  that, as of the
date of execution of this Agreement:

          (i)  The  Master  Servicer  is a  national  banking  association  duly
     chartered  and  validly  existing  in good  standing  under the laws of the
     United States;

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

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

          (iv) The Master  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 Master Servicer or its properties
     or might have consequences that would affect its performance hereunder; and

          (v) No litigation is pending or, to the best of the Master  Servicer's
     knowledge,  threatened against the Master Servicer which would prohibit its
     entering  into this  Agreement or  performing  its  obligations  under this
     Agreement.

     It is understood  and agreed that the  representations  and  warranties set
forth in this Section  2.03(a) shall survive  delivery of the  respective  Owner
Mortgage Loan Files to the Trust Administrator or the Custodian.

     (b) The Seller hereby  represents and warrants to the Trustee and the Trust
Administrator  for the  benefit of  Certificateholders  that,  as of the date of
execution  of this  Agreement,  with  respect  to the  Mortgage  Loans,  or each
Mortgage Loan, as the case may be:

          (i) The  information  set forth in the Mortgage Loan Schedule was true
     and correct in all material  respects at the date or dates respecting which
     such information is furnished as specified in the Mortgage Loan Schedule;

          (ii)  Immediately  prior to the transfer and  assignment  contemplated
     herein,  the Seller was the sole owner and holder of the Mortgage Loan free
     and clear of any and all liens,  pledges,  charges or security interests of
     any nature and has full right and authority to sell and assign the same;

          (iii) The Mortgage is a valid,  subsisting and enforceable  first lien
     on the property therein  described,  and the Mortgaged Property is free and
     clear of all  encumbrances and liens having priority over the first lien of
     the Mortgage except for liens for real estate taxes and special assessments
     not yet due and payable and liens or interests arising under or as a result
     of any federal,  state or local law,  regulation  or ordinance  relating to
     hazardous  wastes or hazardous  substances,  and, if the related  Mortgaged
     Property is a condominium  unit, any lien for common  charges  permitted by
     statute or  homeowners  association  fees;  and if the  Mortgaged  Property
     consists  of  shares of a  cooperative  housing  corporation,  any lien for
     amounts due to the cooperative  housing  corporation for unpaid assessments
     or charges or any lien of any assignment of rents or  maintenance  expenses
     secured by the real property owned by the cooperative housing  corporation;
     and any security agreement, chattel mortgage or equivalent document related
     to, and delivered to the Trust  Administrator or to the Custodian with, any
     Mortgage establishes in the Seller a valid and subsisting first lien on the
     property described therein and the Seller has full right to sell and assign
     the same to the Trustee;

          (iv)  Neither the Seller nor any prior  holder of the  Mortgage or the
     related  Mortgage  Note has modified  the Mortgage or the related  Mortgage
     Note in any  material  respect,  satisfied,  canceled or  subordinated  the
     Mortgage in whole or in part,  released the Mortgaged  Property in whole or
     in part  from the lien of the  Mortgage,  or  executed  any  instrument  of
     release, cancellation, modification or satisfaction, except in each case as
     is reflected in an agreement  delivered to the Trust  Administrator  or the
     Custodian pursuant to Section 2.01;

          (v) All  taxes,  governmental  assessments,  insurance  premiums,  and
     water, sewer and municipal  charges,  which previously became due and owing
     have been paid, or an escrow of funds has been  established,  to the extent
     permitted by law, in an amount  sufficient to pay for every such item which
     remains  unpaid;  and the Seller has not  advanced  funds,  or received any
     advance  of  funds  by a  party  other  than  the  Mortgagor,  directly  or
     indirectly  (except  pursuant  to any  Subsidy  Loan  arrangement)  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 Loan  proceeds,  whichever is later,  to the day which precedes by
     thirty days the first Due Date under the related Mortgage Note;

          (vi) The Mortgaged Property is undamaged by water,  fire,  earthquake,
     earth movement other than earthquake,  windstorm, flood, tornado or similar
     casualty  (excluding  casualty  from the  presence of  hazardous  wastes or
     hazardous substances, as to which the Seller makes no representations),  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 and to
     the best of the  Seller's  knowledge,  there is no  proceeding  pending  or
     threatened for the total or partial condemnation of the Mortgaged Property;

          (vii) The Mortgaged  Property is free and clear of all  mechanics' and
     materialmen's liens or liens in the nature thereof; provided, however, that
     this  warranty  shall be  deemed  not to have  been made at the time of the
     initial  issuance  of the  Certificates  if a title  policy  affording,  in
     substance,  the same  protection  afforded by this warranty is furnished to
     the Trust Administrator by the Seller;

          (viii) Except for Mortgage  Loans secured by Co-op Shares and Mortgage
     Loans secured by  residential  long-term  leases,  the  Mortgaged  Property
     consists of a fee simple estate in real property;  all of the  improvements
     which are 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  (unless  insured against
     under the related title insurance policy);  and to the best of the Seller's
     knowledge,  the Mortgaged Property and all improvements thereon comply with
     all  requirements  of  any  applicable  zoning  and  subdivision  laws  and
     ordinances;

          (ix) The Mortgage Loan meets, or is exempt from,  applicable  state or
     federal laws, regulations and other requirements,  pertaining to usury, and
     the Mortgage Loan is not usurious;

          (x) To the best of the Seller'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;

          (xi) All payments  required to be made up to the Due Date  immediately
     preceding  the Cut-Off Date for such  Mortgage  Loan under the terms of the
     related Mortgage Note have been made and no Mortgage Loan had more than one
     delinquency in the 12 months preceding the Cut-Off Date;

          (xii) The Mortgage  Note,  the related  Mortgage and other  agreements
     executed in connection  therewith are genuine, and each is the legal, valid
     and binding obligation of the maker thereof, enforceable in accordance with
     its  terms,  except  as such  enforcement  may be  limited  by  bankruptcy,
     insolvency,  reorganization or other similar laws affecting the enforcement
     of creditors' rights generally and by general equity principles (regardless
     of whether such  enforcement  is considered in a proceeding in equity or at
     law);  and,  to the best of the  Seller's  knowledge,  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 has been duly and
     properly executed by the Mortgagor;

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

          (xiv) The  proceeds of the Mortgage  Loans have been fully  disbursed,
     there is no  requirement  for future  advances  thereunder  and any and all
     requirements as to completion of any on-site or off-site  improvements  and
     as to  disbursements  of any escrow funds  therefor have been complied with
     (except for escrow  funds for  exterior  items which could not be completed
     due to  weather);  and all costs,  fees and  expenses  incurred  in making,
     closing or recording  the Mortgage  Loan have been paid,  except  recording
     fees with respect to Mortgages not recorded as of the Closing Date;

          (xv) The Mortgage  Loan (except any Mortgage  Loan  identified  on the
     Mortgage  Loan  Schedule as a T.O.P.  Mortgage  Loan and any Mortgage  Loan
     secured by Mortgaged  Property  located in Iowa,  as to which an opinion of
     counsel  of the type  customarily  rendered  in such State in lieu of title
     insurance  is  instead  received)  is  covered  by an  American  Land Title
     Association  mortgagee title insurance policy or other generally acceptable
     form of policy or insurance  acceptable to FNMA or FHLMC, issued by a title
     insurer acceptable to FNMA or FHLMC insuring the originator, its successors
     and assigns,  as to the first priority lien of the Mortgage in the original
     principal  amount of the Mortgage  Loan and subject only to (A) the lien of
     current real property taxes and  assessments  not yet due and payable,  (B)
     covenants, conditions and restrictions,  rights of way, easements and other
     matters  of public  record  as of the date of  recording  of such  Mortgage
     acceptable  to  mortgage  lending  institutions  in the area in  which  the
     Mortgaged Property is located or specifically  referred to in the appraisal
     performed in connection with the origination of the related  Mortgage Loan,
     (C) liens created pursuant to any federal,  state or local law,  regulation
     or  ordinance  affording  liens  for the  costs of  clean-up  of  hazardous
     substances  or  hazardous  wastes  or for  other  environmental  protection
     purposes and (D) such other matters to which like  properties  are commonly
     subject  which  do  not  individually,  or  in  the  aggregate,  materially
     interfere with the benefits of the security  intended to be provided by the
     Mortgage;  the Seller is the sole insured of such mortgagee title insurance
     policy,  the  assignment  to the  Trust  Administrator,  on  behalf  of the
     Trustee,  of the Seller's interest in such mortgagee title insurance policy
     does not require any consent of or  notification  to the insurer  which has
     not been obtained or made, such mortgagee title insurance policy is in full
     force and  effect  and will be in full  force and  effect  and inure to the
     benefit of the Trust Administrator on behalf of the Trustee, no claims have
     been made under such mortgagee title insurance policy,  and no prior holder
     of  the  related  Mortgage,  including  the  Seller,  has  done,  by act or
     omission,  anything which would impair the coverage of such mortgagee title
     insurance policy;

          (xvi) The Mortgaged Property securing each Mortgage Loan is insured by
     an  insurer  acceptable  to FNMA or  FHLMC  against  loss by fire  and such
     hazards as are covered under a standard extended coverage  endorsement,  in
     an amount which is not less than the lesser of 100% of the insurable  value
     of the  Mortgaged  Property and the  outstanding  principal  balance of the
     Mortgage Loan,  but in no event less than the minimum  amount  necessary to
     fully compensate for any damage or loss on a replacement cost basis; if the
     Mortgaged Property is a condominium unit, it is included under the coverage
     afforded by a blanket  policy for the project;  if upon  origination of the
     Mortgage Loan, the  improvements on the Mortgaged  Property were in an area
     identified  in the Federal  Register by the  Federal  Emergency  Management
     Agency as having special flood hazards,  a flood  insurance  policy meeting
     the  requirements  of  the  current  guidelines  of the  Federal  Insurance
     Administration is in effect with a generally  acceptable insurance carrier,
     in an  amount  representing  coverage  not less  than the  least of (A) the
     outstanding  principal balance of the Mortgage Loan, (B) the full insurable
     value of the  Mortgaged  Property  and (C) the maximum  amount of insurance
     which was available  under the Flood  Disaster  Protection Act of 1973; and
     each  Mortgage  obligates  the  Mortgagor  thereunder  to maintain all such
     insurance at the Mortgagor's cost and expense;

          (xvii) To the best of the  Seller'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;  the
     Seller  has  not  waived  any  default,   breach,  violation  or  event  of
     acceleration; and no foreclosure action is currently threatened or has been
     commenced with respect to the Mortgage Loan;

          (xviii)  No  Mortgage  Note or  Mortgage  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
     Mortgage, or the exercise of any right thereunder, render the Mortgage Note
     or Mortgage unenforceable,  in whole or in part, or subject it 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;

          (xix) Each Mortgage Note is payable in monthly payments,  resulting in
     complete amortization of the Mortgage Loan over a term of not more than 360
     months;

          (xx) Each Mortgage contains customary and enforceable  provisions such
     as to render the rights and remedies of the holder thereof adequate for the
     realization against the Mortgaged Property of the benefits of the security,
     including  realization by judicial  foreclosure  (subject to any limitation
     arising  from any  bankruptcy,  insolvency  or other law for the  relief of
     debtors),  and there is no  homestead or other  exemption  available to the
     Mortgagor which would interfere with such right of foreclosure;

          (xxi) To the best of the Seller's knowledge,  no Mortgagor is a debtor
     in any state or federal bankruptcy or insolvency proceeding;

          (xxii) Each  Mortgaged  Property  is located in the United  States and
     consists of a one- to four-unit residential  property,  which may include a
     detached  home,  townhouse,  condominium  unit or a unit in a planned  unit
     development  or, in the case of  Mortgage  Loans  secured by Co-op  Shares,
     leases or occupancy agreements;

          (xxiii) The Mortgage Loan is a "qualified mortgage" within the meaning
     of Section 860G of the Code;

          (xxiv) With respect to each Mortgage  where a lost note  affidavit has
     been delivered to the Trust  Administrator in place of the related Mortgage
     Note, the related Mortgage Note is no longer in existence;

          (xxv) In the  event  that the  Mortgagor  is an inter  vivos  "living"
     trust,  (i) such trust is in  compliance  with FNMA or FHLMC  standards for
     inter vivos trusts and (ii) holding title to the Mortgaged Property in such
     trust will not  diminish  any rights as a creditor  including  the right to
     full title to the Mortgaged  Property in the event foreclosure  proceedings
     are initiated; and

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

     Notwithstanding the foregoing, no representations or warranties are made by
the Seller as to the  environmental  condition of any  Mortgaged  Property;  the
absence,  presence or effect of hazardous wastes or hazardous  substances on any
Mortgaged  Property;  any  casualty  resulting  from the  presence  or effect of
hazardous  wastes  or  hazardous  substances  on,  near or  emanating  from  any
Mortgaged  Property;  the  impact  on  Certificateholders  of any  environmental
condition  or  presence  of any  hazardous  substance  on or near any  Mortgaged
Property;  or the  compliance of any Mortgaged  Property with any  environmental
laws, nor is any agent,  person or entity  otherwise  affiliated with the Seller
authorized  or able to make any such  representation,  warranty or assumption of
liability relative to any Mortgaged Property. In addition, no representations or
warranties are made by the Seller with respect to the absence or effect of fraud
in the origination of any Mortgage Loan.

     It is understood  and agreed that the  representations  and  warranties set
forth in this Section  2.03(b) shall survive  delivery of the  respective  Owner
Mortgage Loan Files to the Trust Administrator and shall inure to the benefit of
the  Trust  Administrator,   on  behalf  of  the  Trustee   notwithstanding  any
restrictive or qualified endorsement or assignment.

     (c) Upon discovery by either the Seller, the Master Servicer,  the Trustee,
the Trust  Administrator  or the Custodian that any of the  representations  and
warranties made in subsection (b) above is not accurate (referred to herein as a
"breach") and that such breach materially and adversely affects the interests of
the  Certificateholders in the related Mortgage Loan, the party discovering such
breach shall give prompt  written  notice to the other  parties  (any  Custodian
being so obligated under a Custodial  Agreement).  Within 60 days of the earlier
of its  discovery or its receipt of notice of any such breach,  the Seller shall
cure such breach in all  material  respects or shall either (i)  repurchase  the
Mortgage Loan or any property  acquired in respect thereof from the Trust Estate
at a price equal to (A) 100% of the unpaid  principal  balance of such  Mortgage
Loan  plus (B)  accrued  interest  at the Net  Mortgage  Interest  Rate for such
Mortgage  Loan through the last day of the month in which such  repurchase  took
place or (ii) if within  two years of the  Startup  Day,  or such  other  period
permitted by the REMIC  Provisions,  substitute  for such  Mortgage  Loan in the
manner described in Section 2.02. The purchase price of any repurchase described
in this paragraph and the Substitution  Principal  Amount,  if any, plus accrued
interest  thereon and the other amounts  referred to in Section  2.02,  shall be
deposited  in the  Certificate  Account.  It is  understood  and agreed that the
obligation of the Seller to  repurchase  or substitute  for any Mortgage Loan or
property  as to  which  such a  breach  has  occurred  and is  continuing  shall
constitute   the   sole   remedy    respecting   such   breach    available   to
Certificateholders,  the Trust  Administrator  on behalf of the  Trustee  or the
Trustee on behalf of Certificateholders, and such obligation shall survive until
termination of the Trust Estate hereunder.

Section 2.04.     Execution and Delivery of Certificates.

     The Trust  Administrator  acknowledges the assignment to it of the Mortgage
Loans and the delivery of the Owner Mortgage Loan Files to it, and, concurrently
with such delivery, (i) acknowledges the issuance of and hereby declares that it
holds the Uncertificated  Lower-Tier Interests on behalf of the Upper-Tier REMIC
and  Certificateholders and (ii) has executed and delivered to or upon the order
of the Seller, in exchange for the Mortgage Loans and Uncertificated  Lower-Tier
Interests  together with all other assets  included in the  definition of "Trust
Estate",  receipt of which is hereby  acknowledged,  Certificates  in authorized
denominations  which,  together with the  Uncertificated  Lower-Tier  Interests,
evidence ownership of the entire Trust Estate.

Section 2.05.    Designation of Certificates; Designation of
                 Startup Day and Latest Possible Maturity Date.

     The Seller hereby designates the Subclasses of Class A Certificates  (other
than the Class A-R and Class A-LR Certificates),  the Class M Certificates,  the
Subclasses of Class B  Certificates  as classes of "regular  interests"  and the
Class  A-R  Certificate  as the  single  class  of  "residual  interest"  in the
Upper-Tier  REMIC for the purposes of Code Sections  860G(a)(1) and  860G(a)(2),
respectively.  The Seller hereby  further  designates  the Class AL-1  Interest,
Class A-L2  Interest,  Class A-L3  Interest,  Class  A-L4  Interest,  Class A-L6
Interest,  Class A-L9 Interest,  Class A-LPO, Class A-LIO Interest,  Class A-LPO
Interest,  Class A-LUR Interest, Class B-L1 Interest, Class B-L2 Interest, Class
B-L3 Interest,  Class B-L4 Interest,  Class B-L5 Interest and Class M-L Interest
as classes of "regular  interests" and the Class A-LR  Certificate as the single
class of "residual  interest" in the  Lower-Tier  REMIC for the purposes of Code
Sections  860G(a)(1) and  860G(a)(2),  respectively.  The Closing Date is hereby
designated as the "Startup Day" of each of the  Upper-Tier  REMIC and Lower-Tier
REMIC  within the  meaning of Code  Section  860G(a)(9).  The  "latest  possible
maturity date" of the regular  interests in the Upper-Tier  REMIC and Lower-Tier
REMIC is October 25, 2027 for purposes of Code Section 860G(a)(1).




ARTICLE III

ADMINISTRATION OF THE TRUST ESTATE:  SERVICING
OF THE MORTGAGE LOANS

Section 3.01.     Certificate Account.

     (a) The Master Servicer shall establish and maintain a Certificate  Account
for the deposit of funds  received by the Master  Servicer  with  respect to the
Mortgage  Loans  serviced by each  Servicer  pursuant  to each of the  Servicing
Agreements.  Such account shall be maintained as an Eligible Account. The Master
Servicer  shall give notice to each  Servicer  and the Seller of the location of
the Certificate Account and of any change in the location thereof.

     (b) The Master Servicer shall deposit into the  Certificate  Account on the
day of receipt thereof all amounts received by it from any Servicer  pursuant to
any of the  Servicing  Agreements,  and shall,  in  addition,  deposit  into the
Certificate  Account the following amounts,  in the case of amounts specified in
clause  (i),  not later than the  Distribution  Date on which such  amounts  are
required to be distributed to Certificateholders and, in the case of the amounts
specified in clause (ii), not later than the Business Day next following the day
of receipt and posting by the Master Servicer:

          (i) Periodic  Advances  pursuant to Section 3.03(a) made by the Master
     Servicer or the Trust Administrator, if any; and

          (ii) in the  case of any  Mortgage  Loan  that is  repurchased  by the
     Seller  pursuant to Section 2.02 or 2.03 or that is auctioned by the Master
     Servicer  pursuant  to Section  3.08 or  purchased  by the Master  Servicer
     pursuant to Section  3.08 or 9.01,  the purchase  price  therefor or, where
     applicable,  any Substitution  Principal Amount and any amounts received in
     respect of the interest portion of unreimbursed Periodic Advances.

     (c) The Master Servicer shall cause the funds in the Certificate Account to
be invested in Eligible  Investments.  No such Eligible Investments will be sold
or  disposed  of at a gain prior to  maturity  unless the  Master  Servicer  has
received an Opinion of Counsel or other  evidence  satisfactory  to it that such
sale or disposition  will not cause the Trust Estate to be subject to Prohibited
Transactions Tax,  otherwise subject the Trust Estate to tax, or cause either of
the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC while
any  Certificates  are  outstanding.  Any amounts  deposited in the  Certificate
Account prior to the Distribution  Date shall be invested for the account of the
Master   Servicer  and  any  investment   income  thereon  shall  be  additional
compensation to the Master Servicer for services  rendered under this Agreement.
The amount of any losses  incurred in respect of any such  investments  shall be
deposited in the Certificate Account by the Master Servicer out of its own funds
immediately as realized.

Section 3.02.     Permitted Withdrawals from the Certificate Account.

     (a) The Master Servicer may, from time to time, make  withdrawals  from the
Certificate Account for the following purposes (limited, in the case of Servicer
reimbursements, to cases where funds in the respective Custodial P&I Account are
not sufficient therefor):

          (i) to reimburse the Master Servicer,  the Trust  Administrator or any
     Servicer for  Periodic  Advances  made by the Master  Servicer or the Trust
     Administrator  pursuant to Section 3.03(a) or any Servicer  pursuant to any
     Servicing Agreement with respect to previous Distribution Dates, such right
     to  reimbursement  pursuant to this  subclause (i) being limited to amounts
     received on or in respect of particular Mortgage Loans (including, for this
     purpose, Liquidation Proceeds, REO Proceeds and proceeds from the purchase,
     sale,  repurchase or  substitution  of Mortgage  Loans pursuant to Sections
     2.02,  2.03, 3.08 or 9.01)  respecting  which any such Periodic Advance was
     made;

          (ii) to  reimburse  any  Servicer,  the Master  Servicer  or the Trust
     Administrator  for any Periodic  Advances  determined in good faith to have
     become Nonrecoverable Advances;

          (iii)  to  reimburse   the  Master   Servicer  or  any  Servicer  from
     Liquidation  Proceeds for Liquidation  Expenses and for amounts expended by
     the Master  Servicer or any Servicer  pursuant  hereto or to any  Servicing
     Agreement,  respectively,  in good faith in connection with the restoration
     of damaged property or for foreclosure expenses;

          (iv) from any  Mortgagor  payment  on  account  of  interest  or other
     recovery (including Net REO Proceeds) with respect to a particular Mortgage
     Loan, to pay the Master Servicing Fee with respect to such Mortgage Loan to
     the Master Servicer;

          (v) to  reimburse  the  Master  Servicer,  any  Servicer  or the Trust
     Administrator  (or, in certain cases, the Seller) for expenses  incurred by
     it (including  taxes paid on behalf of the Trust Estate) and recoverable by
     or reimbursable to it pursuant to Section  3.03(c),  3.03(d) or 6.03 or the
     second sentence of Section 8.14(a) or pursuant to such Servicer's Servicing
     Agreement, provided such expenses are "unanticipated" within the meaning of
     the REMIC Provisions;

          (vi) to pay to the  Seller or other  purchaser  with  respect  to each
     Mortgage  Loan or  property  acquired  in  respect  thereof  that  has been
     repurchased  or  replaced  pursuant  to Section  2.02 or 2.03 or  auctioned
     pursuant to Section 3.08 or to pay to the Master  Servicer  with respect to
     each  Mortgage Loan or property  acquired in respect  thereof that has been
     purchased  pursuant to Section 3.08 or 9.01, all amounts  received  thereon
     and not  required  to be  distributed  as of the date on which the  related
     repurchase or purchase price or Scheduled Principal Balance was determined;

          (vii) to remit  funds to the Paying  Agent in the  amounts  and in the
     manner provided for herein;

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

          (ix)  to  pay to  the  Master  Servicer  or  any  Servicer  out of Net
     Liquidation  Proceeds allocable to interest the amount of any unpaid Master
     Servicing  Fee or Servicing  Fee (as adjusted  pursuant to such  Servicer's
     Servicing  Agreement) and any unpaid  assumption fees, late payment charges
     or other Mortgagor charges on the related Mortgage Loan;

          (x) to withdraw from the Certificate  Account any amount  deposited in
     the Certificate Account that was not required to be deposited therein; and

          (xi) to clear  and  terminate  the  Certificate  Account  pursuant  to
     Section 9.01.

     (b) The Master Servicer shall keep and maintain separate  accounting,  on a
Mortgage Loan by Mortgage Loan basis,  for the purpose of justifying any payment
to and withdrawal from the Certificate Account.

Section 3.03.     Advances by Master Servicer and Trust Administrator.

     (a) In the  event an Other  Servicer  fails to make any  required  Periodic
Advances of principal and interest on a Mortgage Loan as required by the related
Other Servicing  Agreement prior to the Distribution Date occurring in the month
during  which such  Periodic  Advance is due,  the  Master  Servicer  shall make
Periodic  Advances to the extent provided hereby.  In the event Norwest Mortgage
fails to make any  required  Periodic  Advances of  principal  and interest on a
Mortgage  Loan as  required  by the  Norwest  Servicing  Agreement  prior to the
Distribution  Date occurring in the month during which such Periodic  Advance is
due, the Trust Administrator shall, to the extent required by Section 8.15, make
such Periodic  Advance to the extent  provided  hereby,  provided that the Trust
Administrator  has previously  received the  certificate of the Master  Servicer
described in the following  sentence.  The Master  Servicer shall certify to the
Trust Administrator with respect to any such Distribution Date (i) the amount of
Periodic  Advances  required of Norwest Mortgage or such Other Servicer,  as the
case may be, (ii) the amount actually advanced,  (iii) the amount that the Trust
Administrator  or Master  Servicer  is required  to advance  hereunder  and (iv)
whether the Master Servicer has determined that it reasonably believes that such
Periodic  Advance is a  Nonrecoverable  Advance.  Amounts  advanced by the Trust
Administrator  or Master Servicer shall be deposited in the Certificate  Account
on the related  Distribution Date.  Notwithstanding  the foregoing,  neither the
Master Servicer nor the Trust Administrator will be obligated to make a Periodic
Advance that it reasonably  believes to be a Nonrecoverable  Advance.  The Trust
Administrator  may  conclusively  rely  for any  determination  to be made by it
hereunder  upon the  determination  of the Master  Servicer  as set forth in its
certificate.

     (b) To the extent an Other  Servicer fails to make an advance on account of
the taxes or  insurance  premiums  with  respect  to a  Mortgage  Loan  required
pursuant to the related Other Servicing Agreement, the Master Servicer shall, if
the Master  Servicer  knows of such failure of the Servicer,  advance such funds
and take such steps as are necessary to pay such taxes or insurance premiums. To
the extent Norwest  Mortgage fails to make an advance on account of the taxes or
insurance  premiums  with respect to a Mortgage  Loan  required  pursuant to the
Norwest Servicing  Agreement,  the Master Servicer shall, if the Master Servicer
knows of such failure of Norwest  Mortgage,  certify to the Trust  Administrator
that such failure has occurred.  Upon receipt of such  certification,  the Trust
Administrator  shall  advance such funds and take such steps as are necessary to
pay such taxes or insurance premiums.

     (c) The Master Servicer and the Trust  Administrator shall each be entitled
to be reimbursed from the Certificate  Account for any Periodic  Advance made by
it under  Section  3.03(a) to the extent  described  in Section  3.02(a)(i)  and
(a)(ii). The Master Servicer and the Trust Administrator shall be entitled to be
reimbursed  pursuant  to Section  3.02(a)(v)  for any  advance by it pursuant to
Section 3.03(b). The Master Servicer shall diligently pursue restoration of such
amount to the Certificate Account from the related Servicer. The Master Servicer
shall,  to the extent it has not already  done so, upon the request of the Trust
Administrator,  withdraw  from the  Certificate  Account  and remit to the Trust
Administrator  any  amounts  to which the Trust  Administrator  is  entitled  as
reimbursement pursuant to Section 3.02 (a)(i), (ii) and (v).

     (d) Except as  provided  in Section  3.03(a)  and (b),  neither  the Master
Servicer  nor the Trust  Administrator  shall be  required to pay or advance any
amount  which  any  Servicer  was  required,  but  failed,  to  deposit  in  the
Certificate Account.

Section 3.04.     Trust Administrator to Cooperate;
                  Release of Owner Mortgage Loan Files.

     Upon the  receipt  by the  Master  Servicer  of a Request  for  Release  in
connection  with the deposit by a Servicer into the  Certificate  Account of the
proceeds from a Liquidated  Loan or of a Prepayment in Full, the Master Servicer
shall  confirm  to the  Trust  Administrator  that all  amounts  required  to be
remitted to the  Certificate  Account in connection with such Mortgage Loan have
been so  deposited,  and shall  deliver  such  Request  for Release to the Trust
Administrator.  The Trust Administrator  shall, within five Business Days of its
receipt of such a Request for Release,  release the related Owner  Mortgage Loan
File to the  Master  Servicer  or such  Servicer,  as  requested  by the  Master
Servicer. No expenses incurred in connection with any instrument of satisfaction
or deed of reconveyance shall be chargeable to the Certificate Account.

     From time to time and as  appropriate  for the servicing or  foreclosure of
any Mortgage Loan,  including but not limited to, collection under any insurance
policies, or to effect a partial release of any Mortgaged Property from the lien
of the Mortgage,  the Servicer of such Mortgage Loan shall deliver to the Master
Servicer a Request for Release.  Upon the Master Servicer's  receipt of any such
Request for Release,  the Master Servicer shall promptly forward such request to
the Trust Administrator and the Trust Administrator  shall, within five Business
Days,  release the related Owner  Mortgage  Loan File to the Master  Servicer or
such Servicer, as requested by the Master Servicer. Any such Request for Release
shall  obligate  the Master  Servicer or such  Servicer,  as the case may be, to
return each and every document previously requested from the Owner Mortgage Loan
File to the Trust  Administrator  by the  twenty-first day following the release
thereof,  unless (i) the Mortgage Loan has been  liquidated and the  Liquidation
Proceeds  relating to the Mortgage Loan have been  deposited in the  Certificate
Account or (ii) the Owner Mortgage Loan File or such document has been delivered
to an attorney,  or to a public trustee or other public  official as required by
law, for purposes of  initiating or pursuing  legal action or other  proceedings
for  the   foreclosure   of  the  Mortgaged   Property   either   judicially  or
non-judicially, and the Master Servicer has delivered to the Trust Administrator
a certificate of the Master Servicer or such Servicer  certifying as to the name
and  address  of the  Person  to which  such  Owner  Mortgage  Loan File or such
document  was  delivered  and the  purpose or purposes  of such  delivery.  Upon
receipt of an  Officer's  Certificate  of the Master  Servicer or such  Servicer
stating that such Mortgage Loan was liquidated and that all amounts  received or
to be received in  connection  with such  liquidation  which are  required to be
deposited  into the  Certificate  Account have been so  deposited,  or that such
Mortgage Loan has become an REO Mortgage  Loan, the Request for Release shall be
released by the Trust Administrator to the Master Servicer or such Servicer,  as
appropriate.

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

Section 3.05.     Reports to the Trustee and Trust Administrator; Annual
                  Compliance Statements.

     (a) Not  later  than 15 days  after  each  Distribution  Date,  the  Master
Servicer  shall deliver to the Trustee and the Trust  Administrator  a statement
setting forth the status of the Certificate  Account as of the close of business
on such Distribution Date stating that all distributions  required to be made by
the Master  Servicer  under this  Agreement  have been made (or, if any required
distribution has not been made by the Master Servicer, specifying the nature and
status  thereof)  and showing,  for the period  covered by such  statement,  the
aggregate  amount of deposits  into and  withdrawals  from such account for each
category of deposit and  withdrawal  specified in Sections  3.01 and 3.02.  Such
statement may be in the form of the then current FNMA monthly  accounting report
for its Guaranteed Mortgage  Pass-Through Program with appropriate additions and
changes, and shall also include information as to the aggregate unpaid principal
balance of all of the Mortgage  Loans as of the close of business as of the last
day of the calendar month immediately  preceding such Distribution  Date. Copies
of  such  statement  shall  be  provided  by  the  Trust  Administrator  to  any
Certificateholder upon written request, provided such statement is delivered, or
caused to be delivered, by the Master Servicer to the Trust Administrator.

     (b) The  Master  Servicer  shall  deliver  to the  Trustee  and  the  Trust
Administrator  on or before  April 30 of each year, a  certificate  signed by an
officer of the Master  Servicer,  certifying  that (i) such officer has reviewed
the  activities of the Master  Servicer  during the  preceding  calendar year or
portion thereof and its performance under this agreement and (ii) to the best of
such  officer's  knowledge,  based  on such  review,  the  Master  Servicer  has
performed and fulfilled its duties,  responsibilities and obligations under this
agreement in all material respects throughout such year, or, if there has been a
default in the fulfillment of any such duties,  responsibilities or obligations,
specifying  each such  default  known to such  officer and the nature and status
thereof,  and, (iii) (A) the Master Servicer has received from each Servicer any
financial statements,  officer's certificates,  accountant's statements or other
information  required  to be  provided  to the Master  Servicer  pursuant to the
related  Servicing  Agreement and (B) to the best of such  officer's  knowledge,
based on a review of the  information  provided  to the Master  Servicer by each
Servicer as  described  in (iii)(A)  above,  each  Servicer  has  performed  and
fulfilled  its  duties,  responsibilities  and  obligations  under  the  related
Servicing  Agreement in all material respects throughout such year, or, if there
has been a default in the  fulfillment of any such duties,  responsibilities  or
obligations,  specifying  each such default known to such officer and the nature
and status thereof.  Copies of such officers'  certificate  shall be provided by
the Trust Administrator to any  Certificateholder  upon written request provided
such certificate is delivered, or caused to be delivered, by the Master Servicer
to the Trust Administrator.

Section 3.06.     Title, Management and Disposition of Any REO Mortgage Loan.

     The  Master   Servicer   shall  ensure  that  each  REO  Mortgage  Loan  is
administered  by the  related  Servicer  at all  times so that it  qualifies  as
"foreclosure  property" under the REMIC Provisions and that it does not earn any
"net income from  foreclosure  property" which is subject to tax under the REMIC
Provisions.  In the  event  that a  Servicer  is unable  to  dispose  of any REO
Mortgage Loan within the period  mandated by each of the  Servicing  Agreements,
the Master Servicer shall monitor such Servicer to verify that such REO Mortgage
Loan is auctioned to the highest  bidder within the period so specified.  In the
event of any such sale of REO Mortgage Loan, the Trust  Administrator  shall, at
the  written  request  of the Master  Servicer  and upon  being  supported  with
appropriate  forms  therefor,  within five  Business  Days of the deposit by the
Master  Servicer of the  proceeds of such sale or auction  into the  Certificate
Account,  release or cause to be released to the entity identified by the Master
Servicer the related Owner  Mortgage  Loan File and Servicer  Mortgage Loan File
and shall execute and deliver such  instruments  of transfer or  assignment,  in
each  case  without  recourse,  as shall  be  necessary  to vest in the  auction
purchaser title to the REO Mortgage Loan and the Trust  Administrator shall have
no  further  responsibility  with  regard to such  Owner  Mortgage  Loan File or
Servicer  Mortgage  Loan  File.  Neither  the Trust  Administrator,  the  Master
Servicer nor any Servicer,  acting on behalf of the Trust Estate,  shall provide
financing from the Trust Estate to any purchaser of an REO Mortgage Loan.

Section 3.07.     Amendments to Servicing Agreements,
                  Modification of Standard Provisions.

     (a)  Subject  to the prior  written  consent of the  Trustee  and the Trust
Administrator pursuant to Section 3.07(b), the Master Servicer from time to time
may, to the extent permitted by the applicable  Servicing  Agreement,  make such
modifications and amendments to such Servicing  Agreement as the Master Servicer
deems necessary or appropriate to confirm or carry out more fully the intent and
purpose  of such  Servicing  Agreement  and  the  duties,  responsibilities  and
obligations to be performed by the Servicer  thereunder.  Such modifications may
only be made if they are consistent with the REMIC  Provisions,  as evidenced by
an Opinion of Counsel.  Prior to the issuance of any  modification or amendment,
the Master  Servicer  shall  deliver to the Trustee and the Trust  Administrator
such  Opinion of Counsel  and an  Officer's  Certificate  setting  forth (i) the
provision that is to be modified or amended,  (ii) the modification or amendment
that the Master  Servicer  desires to issue and (iii) the reason or reasons  for
such proposed amendment or modification.

     (b) The Trustee and the Trust  Administrator shall consent to any amendment
or supplement to a Servicing  Agreement proposed by the Master Servicer pursuant
to Section 3.07(a), which consent and amendment shall not require the consent of
any  Certificateholder  if it is (i) for the  purpose of curing  any  mistake or
ambiguity or to further  effect or protect the rights of the  Certificateholders
or (ii) for any other  purpose,  provided such  amendment or supplement for such
other   purpose   cannot    reasonably   be   expected   to   adversely   affect
Certificateholders.  The lack of reasonable  expectation of an adverse effect on
Certificateholders  may be  established  through the delivery to the Trustee and
the Trust  Administrator  of (i) an Opinion  of  Counsel to such  effect or (ii)
written  notification  from each Rating Agency to the effect that such amendment
or  supplement  will not result in reduction of the current  rating  assigned by
that Rating  Agency to the  Certificates.  Notwithstanding  the two  immediately
preceding  sentences,  either the Trustee or the Trust Administrator may, in its
discretion, decline to enter into or consent to any such supplement or amendment
if its own rights, duties or immunities shall be adversely affected.

     (c)(i)  Notwithstanding  anything to the contrary in this Section 3.07, the
Master   Servicer   from  time  to  time  may,   without   the  consent  of  any
Certificateholder,  the  Trustee  or the  Trust  Administrator,  enter  into  an
amendment (A) to an Other Servicing Agreement for the purpose of (i) eliminating
or reducing  Month End Interest and (ii)  providing  for the  remittance of Full
Unscheduled Principal Receipts by the applicable Servicer to the Master Servicer
not later than the 24th day of each month (or if such day is not a Business Day,
on the previous Business Day) or (B) to the Norwest Servicing  Agreement for the
purpose of changing the applicable Remittance Date to the 18th day of each month
(or if such day is not a Business Day, on the previous Business Day).

          (ii) The Master Servicer may direct Norwest  Mortgage to enter into an
     amendment to the Norwest Servicing  Agreement for the purposes described in
     Sections 3.07(c)(i)(B) and 10.01(b)(iii).

Section 3.08.     Oversight of Servicing.

     The Master Servicer shall  supervise,  monitor and oversee the servicing of
the Mortgage Loans by each Servicer and the  performance by each Servicer of all
services,  duties,  responsibilities  and obligations that are to be observed or
performed  by  the  Servicer  under  its  respective  Servicing  Agreement.   In
performing its obligations hereunder,  the Master Servicer shall act in a manner
consistent with Accepted Master Servicing Practices and with the Trustee's,  the
Trust  Administrator's  and  the  Certificateholders'  reliance  on  the  Master
Servicer,  and in a manner  consistent  with the  terms  and  provisions  of any
insurance  policy  required  to be  maintained  by the  Master  Servicer  or any
Servicer  pursuant to this  Agreement  or any  Servicing  Agreement.  The Master
Servicer  acknowledges  that prior to taking certain actions required to service
the  Mortgage  Loans,  each  Servicing  Agreement  provides  that  the  Servicer
thereunder must notify,  consult with, obtain the consent of or otherwise follow
the  instructions  of the Master  Servicer.  The Master  Servicer  is also given
authority  to waive  compliance  by a Servicer  with certain  provisions  of its
Servicing Agreement.  In each such instance,  the Master Servicer shall promptly
instruct such Servicer or otherwise  respond to such Servicer's  request.  In no
event will the Master Servicer  instruct such Servicer to take any action,  give
any consent to action by such Servicer or waive compliance by such Servicer with
any provision of such Servicer's  Servicing Agreement if any resulting action or
failure  to act  would be  inconsistent  with  the  requirements  of the  Rating
Agencies that rated the  Certificates  or would otherwise have an adverse effect
on the Certificateholders.  Any such action or failure to act shall be deemed to
have an adverse  effect on the  Certificateholders  if such action or failure to
act either results in (i) the  downgrading of the rating  assigned by any Rating
Agency  to the  Certificates,  (ii)  the  loss by the  Upper-Tier  REMIC  or the
Lower-Tier  REMIC of REMIC  status for federal  income tax purposes or (iii) the
imposition of any Prohibited  Transaction Tax or any federal taxes on either the
Upper-Tier REMIC, the Lower-Tier REMIC or the Trust Estate.  The Master Servicer
shall have full power and  authority in its sole  discretion  to take any action
with  respect to the Trust  Estate as may be necessary or advisable to avoid the
circumstances  specified  including  clause  (ii)  or  (iii)  of  the  preceding
sentence.

     For the purposes of determining whether any modification of a Mortgage Loan
shall be  permitted  by the Trust  Administrator  or the Master  Servicer,  such
modification  shall be construed as a substitution of the modified Mortgage Loan
for the Mortgage Loan originally  deposited in the Trust Estate if it would be a
"significant  modification"  within the  meaning of Section  1.860G-2(b)  of the
regulations of the U.S.  Department of the Treasury.  No  modification  shall be
approved  unless (i) the modified  Mortgage  Loan would  qualify as a Substitute
Mortgage Loan under Section 2.02 and (ii) with respect to any modification  that
occurs more than three  months after the Closing Date and is not the result of a
default or a reasonably  foreseeable  default under the Mortgage Loan,  there is
delivered  to the Trust  Administrator  an Opinion of Counsel (at the expense of
the  party  seeking  to  modify  the  Mortgage  Loan) to the  effect  that  such
modification  would not be treated as giving rise to a new debt  instrument  for
federal income tax purposes as described in the preceding sentence.

     During the term of this Agreement,  the Master Servicer shall consult fully
with each  Servicer as may be  necessary  from time to time to perform and carry
out  the  Master  Servicer's   obligations   hereunder  and  otherwise  exercise
reasonable  efforts to  encourage  such  Servicer  to perform  and  observe  the
covenants,  obligations  and  conditions to be performed or observed by it under
its Servicing Agreement.

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

     The Master  Servicer  shall  administer  the Trust  Estate on behalf of the
Trustee  and shall have full power and  authority,  acting  alone or (subject to
Section  6.06) through one or more  subcontractors,  to do any and all things in
connection  with such  administration  which it may deem necessary or desirable.
Upon the execution and delivery of this Agreement,  and from time to time as may
be required  thereafter,  the Trust Administrator on behalf of the Trustee shall
furnish the Master  Servicer or its  subcontractors  with any powers of attorney
and such other documents as may be necessary or appropriate to enable the Master
Servicer to carry out its administrative duties hereunder.

     The Seller shall be entitled,  at its option,  to repurchase  any defaulted
Mortgage Loan or any Mortgage Loan as to which default is reasonably foreseeable
from the Trust Estate if, in the Seller's judgment, the default is not likely to
be cured by the Mortgagor;  provided,  however,  that the Cut-Off Date Principal
Balances of the Mortgage Loans repurchased  pursuant to this provision shall not
exceed 2.5% of the Cut-Off  Date  Aggregate  Principal  Balance of the  Mortgage
Loans. The purchase price for any such Mortgage Loan shall be 100% of the unpaid
principal  balance of such  Mortgage Loan plus accrued  interest  thereon at the
Mortgage  Interest  Rate  through  the  last  day of the  month  in  which  such
repurchase occurs.  Upon the receipt of such purchase price, the Master Servicer
shall provide to the Trust  Administrator the certification  required by Section
3.04 and the Trust  Administrator  and the  Custodian,  if any,  shall  promptly
release to the Seller the Owner Mortgage Loan File relating to the Mortgage Loan
being repurchased.

     In the event  that (i) the  Master  Servicer  determines  at any time that,
notwithstanding the representations and warranties set forth in Section 2.03(b),
any Mortgage  Loan is not a "qualified  mortgage"  within the meaning of Section
860G of the  Code  and (ii)  the  Master  Servicer  is  unable  to  enforce  the
obligation of the Seller to purchase such Mortgage Loan pursuant to Section 2.02
within two months of such  determination,  the Master  Servicer shall cause such
Mortgage  Loan to be auctioned  to the highest  bidder and sold out of the Trust
Estate no later than the date 90 days after such determination.  In the event of
any such sale of a Mortgage Loan, the Trust Administrator  shall, at the written
request of the Master Servicer and upon being supported with  appropriate  forms
therefor, within five Business Days of the deposit by the Master Servicer of the
proceeds of such auction into the  Certificate  Account,  release or cause to be
released to the entity  identified  by the Master  Servicer  the  related  Owner
Mortgage Loan File and Servicer Mortgage Loan File and shall execute and deliver
such instruments of transfer or assignment,  in each case without  recourse,  as
shall be necessary to vest in the auction  purchaser  title to the Mortgage Loan
and the Trust Administrator shall have no further  responsibility with regard to
such Owner Mortgage Loan File or Servicer Mortgage Loan File.  Neither the Trust
Administrator,  the Master  Servicer nor any  Servicer,  acting on behalf of the
Trust  Administrator,  shall  provide  financing  from the  Trust  Estate to any
purchaser of a Mortgage Loan.

     The Master Servicer, on behalf of the Trust Administrator,  shall, pursuant
to the Servicing  Agreements,  object to the foreclosure  upon, or other related
conversion of the ownership of, any Mortgaged  Property by the related  Servicer
if (i) the Master Servicer believes such Mortgaged  Property may be contaminated
with or  affected  by  hazardous  wastes or  hazardous  substances  or (ii) such
Servicer does not agree to administer such Mortgaged Property,  once the related
Mortgage  Loan becomes an REO Mortgage  Loan, in a manner which would not result
in a federal tax being imposed upon the Trust Estate or the Upper-Tier  REMIC or
Lower-Tier REMIC.

     The Master  Servicer may enter into a special  servicing  agreement with an
unaffiliated  holder of 100%  Percentage  Interest  of a Class B  Subclass  or a
holder  of  a  class  of  securities  representing  interests  in  the  Class  B
Certificates and/or other subordinated mortgage pass-through certificates,  such
agreement to be substantially in the form of Exhibit M hereto or subject to each
Rating Agency's  acknowledgment  that the ratings of the  Certificates in effect
immediately prior to the entering into of such agreement would not be qualified,
downgraded  or  withdrawn  and the  Certificates  would  not be placed on credit
review status (except for possible upgrading) as a result of such agreement. Any
such  agreement  may contain  provisions  whereby  such holder may  instruct the
Master  Servicer to instruct a Servicer to the extent provided in the applicable
Servicing Agreement to commence or delay foreclosure proceedings with respect to
delinquent Mortgage Loans and will contain provisions for the deposit of cash by
the holder that would be available for  distribution  to  Certificateholders  if
Liquidation Proceeds are less than they otherwise may have been had the Servicer
acted in accordance with its normal procedures.

Section 3.09.     Termination and Substitution of Servicing Agreements.

     Upon the  occurrence  of any event for which a Servicer  may be  terminated
pursuant to its Servicing Agreement,  the Master Servicer shall promptly deliver
to the Seller, the Trust Administrator and the Trustee an Officer's  Certificate
certifying  that an event has  occurred  which may justify  termination  of such
Servicing  Agreement,  describing the  circumstances  surrounding such event and
recommending  what action  should be taken by the Trustee  with  respect to such
Servicer.  If the Master Servicer  recommends  that such Servicing  Agreement be
terminated,  the Master Servicer's  certification  must state that the breach is
material  and not merely  technical  in nature.  Upon  written  direction of the
Master  Servicer,  based upon such  certification,  the Trustee  shall  promptly
terminate such Servicing Agreement.  Notwithstanding the foregoing, in the event
that (i) Norwest  Mortgage fails to make any advance,  as a consequence of which
the Trust Administrator is obligated to make an advance pursuant to Section 3.03
and (ii) the Trust Administrator provides Norwest Mortgage written notice of the
failure to make such advance and such failure shall  continue  unremedied  for a
period of 15 days after receipt of such notice,  the Trust  Administrator  shall
recommend  to the Trustee the  termination  of the Norwest  Servicing  Agreement
without the  recommendation of the Master Servicer and upon such  recommendation
the Trustee shall terminate the Norwest Servicing Agreement. The Master Servicer
shall indemnify the Trustee and the Trust  Administrator  and hold each harmless
from and against any and all claims, liabilities, costs and expenses (including,
without  limitation,  reasonable  attorneys'  fees)  arising out of, or assessed
against the Trustee or the Trust Administrator in connection with termination of
such Servicing  Agreement at the direction of the Master Servicer.  In addition,
the Master  Servicer  shall  indemnify the Trustee and hold it harmless from and
against any and all claims, liabilities,  costs and expenses (including, without
limitation,  reasonable attorneys' fees) arising out of, or assessed against the
Trustee in connection with the termination of the Norwest Servicing Agreement as
provided  in the second  preceding  sentence.  If the  Trustee  terminates  such
Servicing Agreement, the Trustee may enter into a substitute Servicing Agreement
with the Master Servicer or, at the Master Servicer's  nomination,  with another
mortgage   loan  service   company   acceptable   to  the  Trustee,   the  Trust
Administrator, the Master Servicer and each Rating Agency under which the Master
Servicer or such substitute servicer, as the case may be, shall assume, satisfy,
perform and carry out all liabilities,  duties, responsibilities and obligations
that are to be, or otherwise were to have been, satisfied, performed and carried
out by such Servicer under such terminated Servicing Agreement.  Until such time
as the Trustee enters into a substitute  servicing agreement with respect to the
Mortgage Loans previously  serviced by such Servicer,  the Master Servicer shall
assume,  satisfy,  perform and carry out all obligations which otherwise were to
have been  satisfied,  performed  and  carried  out by such  Servicer  under its
terminated Servicing  Agreement.  However, in no event shall the Master Servicer
be deemed to have assumed the  obligations of a Servicer to advance  payments of
principal  and  interest on a delinquent  Mortgage  Loan in excess of the Master
Servicer's  independent  Periodic Advance  obligation under Section 3.03 of this
Agreement.  As compensation for the Master Servicer of any servicing obligations
fulfilled  or assumed  by the Master  Servicer,  the  Master  Servicer  shall be
entitled  to any  servicing  compensation  to which a  Servicer  would have been
entitled if the Servicing Agreement with such Servicer had not been terminated.

Section 3.10.     1934 Act Reports.

     The  Master  Servicer  shall,  on behalf of the  Seller,  make all  filings
required  to be made by the  Seller  with  respect  to the Class A  Certificates
(other  than  the  Class  A-WIO  and  Class  A-PO  Certificates),  the  Class  M
Certificates  and the  Class  B-1 and Class  B-2  Certificates  pursuant  to the
Securities Exchange Act of 1934, as amended.


ARTICLE IV

DISTRIBUTIONS IN RESPECT OF CERTIFICATES;
PAYMENTS TO CERTIFICATEHOLDERS;
STATEMENTS AND REPORTS

Section 4.01.     Distributions.

     (a)(i) On each  Distribution  Date,  the Pool  Distribution  Amount will be
applied in the following amounts,  to the extent the Pool Distribution Amount is
sufficient therefor, in the manner and in the order of priority as follows:

          first,  to the Subclasses of Class A  Certificates,  pro rata based on
     their respective Class A Subclass  Interest Accrual Amounts in an aggregate
     amount up to the sum of the Class A Subclass  Interest Accrual Amounts with
     respect to such  Distribution  Date;  provided  that prior to the Accretion
     Termination  Date,  an amount  equal to the amount that would  otherwise be
     distributable in respect of interest to the Class A-9 Certificates pursuant
     to this  provision  will instead be distributed in reduction of the Class A
     Subclass Principal Balance thereof and the Segment Principal Balance of the
     Scheduled Segment, in each case in accordance with Section 4.01(b);

          second,  to the Subclasses of Class A Certificates,  pro rata based on
     their  respective  Class  A  Subclass  Unpaid  Interest  Shortfall,  in  an
     aggregate  amount up to the sum of the  Class A  Subclass  Unpaid  Interest
     Shortfall; provided that prior to the Accretion Termination Date, an amount
     equal to the amount that would  otherwise  be  distributable  in respect of
     interest  to the Class A-9  Certificates  pursuant to this  provision  will
     instead be  distributed  in  reduction  of the Class A  Subclass  Principal
     Balance thereof and the Segment Principal Balance of the Scheduled Segment,
     in each case in accordance with Section 4.01(b);

          third, concurrently, to the Class A Certificates (other than the Class
     A-PO  Certificates)  and the Class A-PO  Certificates,  pro rata,  based on
     their  respective  Class A Non-PO Optimal  Principal  Amount and Class A-PO
     Optimal  Principal  Amount,  (A) to the  Subclasses of Class A Certificates
     (other than the Class A-PO Certificates),  in an aggregate amount up to the
     Class A Non-PO Optimal Principal Amount,  such distribution to be allocated
     among  such  Subclasses  in  accordance  with  Section  4.01(b)  or Section
     4.01(c), as applicable, and (B) to the Class A-PO Certificates in an amount
     up to the Class A-PO Optimal Principal Amount;

          fourth,  to the Class A-PO  Certificates  in an amount up to the Class
     A-PO Deferred Amount from amounts otherwise  distributable  (without regard
     to this Paragraph  fourth) first to the Class B-5 Certificates  pursuant to
     Paragraph  twenty-second,  below,  second  to the  Class  B-4  Certificates
     pursuant  to  Paragraph   nineteenth,   below,   third  to  the  Class  B-3
     Certificates  pursuant to Paragraph  sixteenth,  below, fourth to the Class
     B-2  Certificates  pursuant to Paragraph  thirteenth,  below,  fifth to the
     Class B-1 Certificates  pursuant to Paragraph tenth below, and sixth to the
     Class M Certificates pursuant to Paragraph seventh below;

          fifth,  to the  Class M  Certificates  in an  amount up to the Class M
     Interest Accrual Amount with respect to such Distribution Date;

          sixth,  to the  Class M  Certificates  in an  amount up to the Class M
     Unpaid Interest Shortfall;

          seventh,  to the Class M  Certificates  in an amount up to the Class M
     Optimal Principal Amount; provided,  however, that the amount distributable
     to the Class M  Certificates  pursuant to this  Paragraph  seventh  will be
     reduced by the amount,  if any, that would have been  distributable  to the
     Class M Certificates  hereunder used to pay the Class A-PO Deferred  Amount
     as provided in Paragraph fourth above;

          eighth,  to the Class B-1  Certificates in an amount up to the Class B
     Subclass  Interest  Accrual  Amount  for the  Class B-1  Certificates  with
     respect to such Distribution Date;

          ninth, to the Class B-1  Certificates in an amount up to the Class B-1
     Unpaid Interest Shortfall;

          tenth, to the Class B-1  Certificates in an amount up to the Class B-1
     Optimal Principal Amount; provided,  however, that the amount distributable
     to the Class B-1  Certificates  pursuant  to this  Paragraph  tenth will be
     reduced by the amount,  if any, that would have been  distributable  to the
     Class B-1 Certificates hereunder used to pay the Class A-PO Deferred Amount
     as provided in Paragraph fourth above;

          eleventh, to the Class B-2 Certificates in an amount up to the Class B
     Subclass  Interest  Accrual  Amount  for the  Class B-2  Certificates  with
     respect to such Distribution Date;

          twelfth,  to the Class B-2  Certificates  in an amount up to the Class
     B-2 Unpaid Interest Shortfall;

          thirteenth, to the Class B-2 Certificates in an amount up to the Class
     B-2  Optimal  Principal  Amount;   provided,   however,   that  the  amount
     distributable  to the Class B-2  Certificates  pursuant  to this  Paragraph
     thirteenth  will be reduced  by the  amount,  if any,  that would have been
     distributable to the Class B-2 Certificates hereunder used to pay the Class
     A-PO Deferred Amount as provided in Paragraph fourth above;

          fourteenth, to the Class B-3 Certificates in an amount up to the Class
     B Subclass  Interest  Accrual  Amount for the Class B-3  Certificates  with
     respect to such Distribution Date;

          fifteenth,  to the Class B-3 Certificates in an amount up to the Class
     B-3 Unpaid Interest Shortfall;

          sixteenth,  to the Class B-3 Certificates in an amount up to the Class
     B-3  Optimal  Principal  Amount;   provided,   however,   that  the  amount
     distributable  to the Class B-3  Certificates  pursuant  to this  Paragraph
     sixteenth  will be  reduced  by the  amount,  if any,  that would have been
     distributable to the Class B-3 Certificates hereunder used to pay the Class
     A-PO Deferred Amount as provided in Paragraph fourth above;

          seventeenth,  to the  Class  B-4  Certificates  in an amount up to the
     Class B Subclass  Interest  Accrual  Amount for the Class B-4  Certificates
     with respect to such Distribution Date;

          eighteenth, to the Class B-4 Certificates in an amount up to the Class
     B-4 Unpaid Interest Shortfall;

          nineteenth, to the Class B-4 Certificates in an amount up to the Class
     B-4  Optimal  Principal  Amount;   provided,   however,   that  the  amount
     distributable  to the Class B-4  Certificates  pursuant  to this  Paragraph
     nineteenth  will be reduced  by the  amount,  if any,  that would have been
     distributable to the Class B-4 Certificates hereunder used to pay the Class
     A-PO Deferred Amount as provided in Paragraph fourth above;

          twentieth,  to the Class B-5 Certificates in an amount up to the Class
     B Subclass  Interest  Accrual  Amount for the Class B-5  Certificates  with
     respect to such Distribution Date;

          twenty-first,  to the  Class B-5  Certificates  in an amount up to the
     Class B-5 Unpaid Interest Shortfall;

          twenty-second,  to the Class B-5  Certificates  in an amount up to the
     Class B-5 Optimal  Principal  Amount;  provided,  however,  that the amount
     distributable  to the Class B-5  Certificates  pursuant  to this  Paragraph
     twenty-second  will be reduced by the amount,  if any, that would have been
     distributable to the Class B-5 Certificates hereunder used to pay the Class
     A-PO Deferred Amount as provided in Paragraph fourth above; and

          twenty-third,  to the Holder of the Class A-R Certificate, any amounts
     remaining in the Upper-Tier  Certificate  Account, and to the Holder of the
     Class A-LR Certificate, any amounts remaining in the Payment Account.

     Notwithstanding  the  foregoing,  after the  Principal  Balance or notional
amount  of any  Class or  Subclass  (other  than  the  Class  A-R or Class  A-LR
Certificates)  has been reduced to zero, such Class or Subclass will be entitled
to no  further  distributions  of  principal  or  interest  (including,  without
limitation, any Unpaid Interest Shortfalls).

     In  addition,  Net  Foreclosure  Profits,  if  any,  with  respect  to such
Distribution  Date minus any portion thereof  payable to a Servicer  pursuant to
Section  3.02(ix)  hereof shall be  distributed  to the Holder of the Class A-LR
Certificate.

     With  respect  to any  Distribution  Date,  the  amount  of  the  Principal
Adjustment,  if any,  attributable to any Class B Subclass will be allocated pro
rata based on principal  balance among the Class A Certificates  (other than the
Class A-5,  Class A-WIO and Class A-PO  Certificates),  the Class M Certificates
and any Class B Subclass with a lower  numerical  designation  and the amount of
the Principal Adjustment,  if any, attributable to the Class M Certificates will
be allocated to the  Subclasses  of Class A  Certificates  (other than the Class
A-5,  Class  A-WIO and Class  A-PO  Certificates)  pro rata based on the Class A
Subclass Principal Balances.

          (ii) Distributions on the Uncertificated Lower-Tier Interests. On each
     Distribution Date, each  Uncertificated  Lower-Tier  Interest shall receive
     distributions  in respect of  principal in an amount equal to the amount of
     principal distributed to its respective  Corresponding  Upper-Tier Class or
     Classes as provided herein. On each Distribution Date, each  Uncertificated
     Lower-Tier  Interest (other than the class A-L1, Class A-L2, Class A-L3 and
     Class A-L4 Interests)  shall receive  distributions  in respect of interest
     (or, in the case of the Class A-L9 Interest, as described below, shall have
     such amounts added to their  principal  balances) in an amount equal to the
     (i) Class A Subclass  Interest  Accrual Amount and Class A Subclass  Unpaid
     Interest Shortfall, (ii) Class M Interest Accrual Amount and Class M Unpaid
     Interest  Shortfall or (iii) Class B Subclass  Interest  Accrual Amount and
     Class B Subclass Unpaid Interest Shortfall,  as the case may be, in respect
     of its  Corresponding  Upper-Tier  Class or  Classes,  in each  case to the
     extent actually distributed (or, in the case of the Class A-9 Certificates,
     added to their Class A Subclass Principal Balance) thereon.  The Class A-L1
     Interest  shall receive  distributions  in respect of interest in an amount
     equal to the sum of (i) the amount of interest distributed on the Class A-1
     Certificates  and (ii) an amount  equal to the  product  of the Class  A-L1
     Interest  Fraction and the amount of interest  distributed on the Class A-5
     Certificates.  The Class  A-L2  Interest  shall  receive  distributions  in
     respect  of  interest  in an amount  equal to the sum of (i) the  amount of
     interest distributed on the Class A-2 Certificates and (ii) an amount equal
     to the  product  of the Class  A-L2  Interest  Fraction  and the  amount of
     interest distributed on the Class A-5 Certificates. The Class A-L3 Interest
     shall  receive  distributions  in respect of interest in an amount equal to
     the  sum of (i)  the  amount  of  interest  distributed  in the  Class  A-3
     Certificates  and (ii) an amount  equal to the  product  of the Class  A-L3
     Interest  Fraction and the amount of interest  distributed on the Class A-5
     Certificates.  The Class  A-L4  Interest  shall  receive  distributions  in
     respect  of  interest  in an amount  equal to the sum of (i) the  amount of
     interest  distributed  on the Class  A-L4  Certificates  and (ii) an amount
     equal to the product of the Class A-L4 Interest  Fraction and the amount of
     interest   distributed  on  the  Class  A-5   Certificates.   Such  amounts
     distributed  to the  Uncertificated  Lower-Tier  Interests  in  respect  of
     principal and interest with respect to any  Distribution  Date are referred
     to herein collectively as the "Lower-Tier Distribution Amount."

     As of any date,  the principal  balance of each  Uncertificated  Lower-Tier
Interest  (other  than the Class  A-LIO  Interest)  equals  the Class A Subclass
Principal  Balances,  Class M  Principal  Balance or Class B Subclass  Principal
Balances, as the case may be, of the respective  Corresponding  Upper-Tier Class
or Classes.  The Class A-LIO  Interest  has no principal  balance.  The notional
amount  of  the  Class  A-LIO  Interest   equals  the  notional  amount  of  its
Corresponding Upper-Tier Class or Classes. The initial principal balance of each
Uncertificated  Lower-Tier Interest (other than the Class A-LIO Interest) equals
the Original  Class A Subclass  Principal  Balances,  Original Class M Principal
Balance,  Original  Class B-1 Principal  Balance,  Original  Class B-2 Principal
Balance,  Original  Class B-3 Principal  Balance,  Original  Class B-4 Principal
Balance  or  Original  Class B-5  Principal  Balance  as the case may be, of the
respective  Corresponding  Upper-Tier  Class or Classes.  The  initial  notional
amount of the Class A-LIO  Interest  equals the initial  notional  amount of its
Corresponding Upper-Tier Class or Classes.

     The  pass-through  rate  with  respect  to each  Uncertificated  Lower-Tier
Interest (other than the Class A-LIO Interest and Class A-LPO Interest) shall be
7.250% per annum. Prior to the Accretion  Termination Date, interest will accrue
in respect of the Class A-L9 Interest and will be added to the principal balance
thereof to the same  extent  that  interest  accrues and is added to the Class A
Subclass Principal Balance of the Class A-9 Certificates.  The pass-through rate
with respect to the Class A-LIO Interest  shall be the Class A-WIO  Pass-Through
Rate. The Class A-LPO Interest is a principal-only  interest and is not entitled
to  distributions of interest.  Any  Non-Supported  Interest  Shortfalls will be
allocated  to each  Uncertificated  Lower-Tier  Interest  in the  same  relative
proportions as interest is allocated to such Uncertificated Lower-Tier Interest.

     (b)  The  Class  A-5  and  Class  A-WIO   Certificates  are   interest-only
Certificates and are not entitled to distributions in respect of principal.

     On each  Distribution  Date  occurring  prior to the  Cross-Over  Date, any
principal  payments  allocated to the PAC Segment will be paid to the Class A-6,
Class A-7 and Class A-8 Certificates as follows:

          first,  concurrently,  34.1396899601%  to the Class A-6  Certificates,
     18.0814145834%  to the Class A-7  Certificates  and  47.7788954565%  to the
     Class A-8  Certificates  until the  Class A-6  Certificates,  the Class A-7
     Certificates and the Class A-8  Certificates  have received with respect to
     such Distribution Date and all prior  Distribution Dates an amount equal to
     $8,261,805,  $4,375,702  and  $11,562,493,  respectively,  pursuant to this
     clause first; and

          second,  concurrently,  31.2717403564%  to the Class A-6 Certificates,
     16.9356352357%  to the Class A-7  Certificates  and  51.7926244079%  to the
     Class A-8  Certificates  until the  Class A-6  Certificates,  the Class A-7
     Certificates and the Class A-8  Certificates  have received with respect to
     such Distribution Date and all prior  Distribution Dates an amount equal to
     $2,772,553,  $1,501,513  and  $4,591,934,  respectively,  pursuant  to this
     clause second.

     On each  Distribution  Date  occurring  prior to the  Cross-Over  Date, any
principal  payments allocated to the Scheduled Segment will be paid to the Class
A-6, Class A-7 and Class A-8 Certificates as follows:

          first,  concurrently,  20.4838139790%  to the Class A-6  Certificates,
     12.6257323905%  to the Class A-7  Certificates  and  66.8904536305%  to the
     Class A-8  Certificates  until the  Class A-6  Certificates,  the Class A-7
     Certificates and the Class A-8  Certificates  have received with respect to
     such Distribution Date and all prior  Distribution Dates an amount equal to
     $14,137,519,  $8,714,028 and  $46,166,453,  respectively,  pursuant to this
     clause first; and

          second,  concurrently,  8.2067851051%  to the Class A-6  Certificates,
     7.7209157599% to the Class A-7 Certificates and 84.0722991351% to the Class
     A-8  Certificates   until  the  Class  A-6  Certificates,   the  Class  A-7
     Certificates and the Class A-8  Certificates  have received with respect to
     such Distribution Date and all prior  Distribution Dates an amount equal to
     $5,749,124,  $5,408,756  and  $58,895,420,  respectively,  pursuant to this
     clause second.

     On each  Distribution  Date  occurring  prior to the Accretion  Termination
Date, an amount equal to the Class A-9 Accrual  Distribution Amount, if any, for
such  Distribution  Date will be allocated as follows:  first,  to the Scheduled
Segment up to the Scheduled  Segment Principal Amount for such Distribution Date
and second, to the Class A-9 Certificates  until the Class A Subclass  Principal
Balance thereof has been reduced to zero.

     On each Distribution Date occurring prior to the Cross-Over Date, the Class
A Non-PO  Principal  Distribution  Amount  (other  than the  Class  A-9  Accrual
Distribution Amount) will be allocated among and distributed in reduction of the
Class A Subclass  Principal  Balances of the  Subclasses of Class A Certificates
(other  than  the  Class  A  Subclass   Principal  Balance  of  the  Class  A-PO
Certificates) as follows:

          first,  to the Class A-11  Certificates  up to the Class A-11 Priority
     Amount;

          second,  concurrently,  to the Class A-R and Class A-LR  Certificates,
     pro  rata,  until  the  Class A  Subclass  Principal  Balance  of each such
     Subclass has been reduced to zero;

          third, to the PAC Segment,  up to the PAC Segment Principal Amount for
     such Distribution  Date, until the PAC Segment has received with respect to
     such Distribution Date and all prior  Distribution Dates an amount equal to
     $24,200,000 pursuant to this clause third and clause ninth;

          fourth,   concurrently,   43.6748768743%   to  the  PAC   Segment  and
     56.3251231527%  to the  Class  A-1  Certificates  up to their  PAC  Segment
     Principal  Amount  and  PAC  Principal  Amount,   respectively,   for  such
     Distribution Date;

          fifth,  sequentially,  to the  Class  A-2,  Class  A-3 and  Class  A-4
     Certificates,  up to  their  respective  PAC  Principal  Amounts  for  such
     Distribution Date;

          sixth, to the Scheduled Segment, up to the Scheduled Segment Principal
     Amount for such Distribution Date;

          seventh,  to the Class A-9  Certificates,  until the Class A  Subclass
     Principal Balance thereof has been reduced to zero;

          eighth,  to the  Scheduled  Segment,  without  regard to the Scheduled
     Segment  Principal  Amount for such  Distribution  Date,  until the Segment
     Principal Balance of the Scheduled Segment has been reduced to zero;

          ninth, to the PAC Segment, without regard to the PAC Segment Principal
     Amount for such Distribution  Date, until the PAC Segment has received with
     respect  to such  Distribution  Date and all  prior  Distribution  Dates an
     amount equal to $24,200,000 pursuant to this clause ninth and clause third;

          tenth,   concurrently,   43.6748768743%   to  the  PAC   Segment   and
     56.3251231527%  to the Class  A-1  Certificates  without  regard to the PAC
     Segment  Principal  Amount and PAC Principal  Amount for such  Distribution
     Date, until the Segment  Principal Balance of the PAC Segment and the Class
     A  Subclass  Principal  Balance  of the  Class A-1  Certificates  have been
     reduced to zero;

          eleventh,  sequentially,  to the  Class  A-2,  Class A-3 and Class A-4
     Certificates,  without  regard to their PAC  Principal  Amounts,  until the
     Class A Subclass  Principal  Balance of each such Subclass has been reduced
     to zero;

          twelfth,  to the Class A-10  Certificates,  until the Class A Subclass
     Principal Balance thereof has been reduced to zero; and

          thirteenth,  to the Class  A-11  Certificates,  without  regard to the
     Class A-11 Priority Amount,  until the Class A Subclass  Principal  Balance
     thereof has been reduced to zero.

     As used above, the "PAC Principal Amount" for any Distribution Date and any
of the PAC Certificates  means the amount, if any, that would reduce the Class A
Subclass  Principal  Balance of such Subclass to the  percentage of its Original
Class A Subclass  Principal  Balance  shown in the  tables set forth  below with
respect to such Distribution Date.

     As used above, the "PAC Segment Principal Amount" for any Distribution Date
means the amount, if any, that would reduce the Segment Principal Balance of the
PAC Segment to the percentage of its Original Segment Principal Balance shown in
the table set forth below with respect to such Distribution Date.

     As  used  above,  the  "Scheduled   Segment   Principal   Amount"  for  any
Distribution  Date  means the  amount,  if any,  that would  reduce the  Segment
Principal  Balance of the  Scheduled  Segment to the  percentage of its Original
Segment  Principal  Balance  shown in the table set forth below with  respect to
such Distribution Date.

     The following tables set forth for each Distribution Date the planned Class
A Subclass  Principal  Balances  for the PAC  Certificates  and planned  Segment
Principal  Balance  for the PAC  Segment  and the  scheduled  Segment  Principal
Balance for the  Scheduled  Segment,  expressed as a percentage  of the Original
Class A Subclass Principal Balance or Original Segment Principal Balance of such
Subclass or Segment. 

<TABLE>
<CAPTION>
           Planned Class A Subclass Principal Balances as Percentages
                 of Initial Class A Subclass Principal Balance

                             Class A-1 Certificates


                         Percentage of                             Percentage of                             Percentage of
                        Initial Class A                           Initial Class A                           Initial Class A
                            Subclass                                  Subclass                                  Subclass
Distribution Date      Principal Balance   Distribution Date     Principal Balance   Distribution Date     Principal Balance
- -----------------      -----------------   -----------------     -----------------   -----------------     -----------------
<S>                       <C>              <C>                       <C>             <C>                        <C> 
Up to and including                        January 2000........      63.52362751     July 2000...........       9.20939890
August 1999..........     100.00000000%    February 2000.......      54.40306769     August 2000.........       0.30611335
September 1999.......      98.12846510     March 2000..........      45.27326299     September 2000
October 1999.........      89.80832666     April 2000..........      36.18922660     and thereafter......       0.00000000
November 1999........      81.26040362     May 2000............      27.15072512
December 1999........      72.49447446     June 2000...........      18.15752624

</TABLE>

<TABLE>
<CAPTION>
                             Class A-2 Certificates

                         Percentage of                             Percentage of                             Percentage of
                        Initial Class A                           Initial Class A                           Initial Class A
                            Subclass                                  Subclass                                  Subclass
Distribution Date      Principal Balance   Distribution Date     Principal Balance   Distribution Date     Principal Balance
- -----------------      -----------------   -----------------     -----------------   -----------------     -----------------
<S>                       <C>              <C>                       <C>             <C>                       <C>    
Up to and including                        January 2001........      62.54336165     July 2001...........      18.51183725
August 2000..........     100.00000000     February 2001.......      55.11236225     August 2001.........      11.30131398
September 2000.......      92.64334953     March 2001..........      47.71857932     September 2001......       4.12688504
October 2000.........      85.06156890     April 2001..........      40.36182339     October 2001
November 2000........      77.51777292     May 2001............      33.04190589     and thereafter......       0.00000000
December 2000........      70.01176801     June 2001...........      25.75863936
</TABLE>

<TABLE>
<CAPTION>
                             Class A-3 Certificates

                         Percentage of                             Percentage of                             Percentage of
                        Initial Class A                           Initial Class A                           Initial Class A
                            Subclass                                  Subclass                                  Subclass
Distribution Date      Principal Balance   Distribution Date     Principal Balance   Distribution Date     Principal Balance
- -----------------      -----------------   -----------------     -----------------   -----------------     -----------------
<S>                       <C>              <C>                       <C>             <C>                       <C>      
Up to and including                        January 2002........      68.25335233     June 2002...........      22.84280883
September 2001.......     100.00000000     February 2002.......      59.07991189     July 2002...........      13.89654111
October 2001.........      96.05141428     March 2002..........      49.95236989     August 2002.........       4.99501833
November 2001........      86.73886722     April 2002..........      40.87049311     September 2002
December 2001........      77.47292556     May 2002............      31.83404967     and thereafter......       0.00000000
</TABLE>


<TABLE>
<CAPTION>

                   Planned Class A Subclass Principal Balances
          as Percentages of Initial Class A Subclass Principal Balance

                             Class A-4 Certificates

                         Percentage of                             Percentage of                             Percentage of
                        Initial Class A                           Initial Class A                           Initial Class A
                            Subclass                                  Subclass                                  Subclass
Distribution Date      Principal Balance   Distribution Date     Principal Balance   Distribution Date     Principal Balance
- -----------------      -----------------   -----------------     -----------------   -----------------     -----------------
<S>                       <C>              <C>                       <C>             <C>                       <C>
Up to and including                        January 2003........      63.16753607     July 2003...........      15.51867244
August 2002..........     100.00000000     February 2003.......      55.11091690     August 2003.........       7.73682714
September 2002.......      95.86215720     March 2003..........      47.10065494     September 2003
October 2002.........      87.61781994     April 2003..........      39.13652399     and thereafter......       0.00000000
November 2002........      79.42075810     May 2003............      31.21829893
December 2002........      71.27074018     June 2003...........      23.34575589
</TABLE>


<TABLE>
<CAPTION>
              Planned Segment Principal Balances of the PAC Segment
               as Percentages of Initial Segment Principal Balance

                         Percentage of                             Percentage of                             Percentage of
                            Initial                                   Initial                                   Initial
                            Segment                                   Segment                                   Segment
Distribution Date      Principal Balance   Distribution Date     Principal Balance   Distribution Date     Principal Balance
- -----------------      -----------------   -----------------     -----------------   -----------------     -----------------
<S>                       <C>              <C>                       <C>             <C>                       <C>                 
September 1997.......     100.00000000     September 1998......      74.97125957     September 1999......      26.31122519
October 1997.........      98.88627778     October 1998........      71.75700254     October 1999........      24.08034307
November 1997........      97.59364622     November 1998.......      68.37421681     November 1999.......      21.78838499
December 1997........      96.12302329     December 1998.......      64.82427481     December 1999.......      19.43797287
January 1998.........      94.47479211     January 1999........      61.10875092     January 2000........      17.03261604
February 1998........      92.64942775     February 1999.......      57.22933714     February 2000.......      14.58711662
March 1998...........      90.64749692     March 1999..........      53.18777079     March 2000..........      12.13913839
April 1998...........      88.46965790     April 1999..........      48.98660488     April 2000..........       9.70343201
May 1998.............      86.11666050     May 1999............      44.62778561     May 2000............       7.27993495
June 1998............      83.58934543     June 1999...........      40.11353496     June 2000...........       4.86858489
July 1998............      80.88864417     July 1999...........      35.44590108     July 2000...........       2.46931988
August 1998..........      78.01557845     August 1999.........      30.62825358     August 2000.........       0.08207830
                                                                                     September 2000
                                                                                     and thereafter......       0.00000000
</TABLE>




<PAGE>

<TABLE>
<CAPTION>

          Scheduled Segment Principal Balances Of the Scheduled Segment
               as Percentages of Initial Segment Principal Balance

                         Percentage of                             Percentage of                             Percentage of
                            Initial                                   Initial                                   Initial
                           Segment                                   Segment                                   Segment
Distribution Date      Principal Balance   Distribution Date     Principal Balance   Distribution Date     Principal Balance
- -----------------      -----------------   -----------------     -----------------   -----------------     -----------------
<S>                       <C>              <C>                       <C>             <C>                       <C>                
September 1997.......     100.00000000     November 2000.......      59.32141754     January 2004........      27.10621596
October 1997.........      99.80820460     December 2000.......      58.07282452     February 2004.......      25.95345321
November 1997........      99.55368239     January 2001........      56.85209576     March 2004..........      24.81886182
December 1997........      99.23649486     February 2001.......      55.65879117     April 2004..........      23.70216920
January 1998.........      98.85681970     March 2001..........      54.49247684     May 2004............      22.60310647
February 1998........      98.41494617     April 2001..........      53.35272503     June 2004...........      21.52140847
March 1998...........      97.91127542     May 2001............      52.23911399     July 2004...........      20.45681367
April 1998...........      97.34632050     June 2001...........      51.15122795     August 2004.........      19.40906411
May 1998.............      96.72070615     July 2001...........      50.08865704     September 2004......      18.37790539
June 1998............      96.03516832     August 2001.........      49.05099715     October 2004........      17.49799595
July 1998............      95.29055341     September 2001......      48.03784991     November 2004.......      16.63188945
August 1998..........      94.48781723     October 2001........      47.04882255     December 2004.......      15.77936542
September 1998.......      93.62802374     November 2001.......      46.08352792     January 2005........      14.94020653
October 1998.........      92.71238528     December 2001.......      45.14158429     February 2005.......      14.11419854
November 1998........      91.74221929     January 2002........      44.22261537     March 2005..........      13.30113024
December 1998........      90.71889918     February 2002.......      43.32625020     April 2005..........      12.50079344
January 1999.........      89.64393981     March 2002..........      42.45212305     May 2005............      11.71298292
February 1999........      88.51896324     April 2002..........      41.59987342     June 2005...........      10.93749636
March 1999...........      87.34567026     May 2002............      40.76914591     July 2005...........      10.17413433
April 1999...........      86.12610797     June 2002...........      39.95959013     August 2005.........       9.42270022
May 1999.............      84.86215940     July 2002...........      39.17086070     September 2005......       8.68300025
June 1999............      83.55585733     August 2002.........      38.40261713     October 2005........       8.07015132
July 1999............      82.20922282     September 2002......      37.65452377     November 2005.......       7.46603951
August 1999..........      80.82477942     October 2002........      37.07996198     December 2005.......       6.87051907
September 1999.......      79.40511197     November 2002.......      36.52377299     January 2006........       6.28344639
October 1999.........      77.95260287     December 2002.......      35.98563852     February 2006.......       5.70467993
November 1999........      76.47003408     January 2003........      35.46524481     March 2006..........       5.13408022
December 1999........      74.96091531     February 2003.......      34.96228262     April 2006..........       4.57150983
January 2000.........      73.42942551     March 2003..........      34.47644712     May 2006............       4.01683331
February 2000........      71.88845198     April 2003..........      34.00743786     June 2006...........       3.46991721
March 2000                 70.36820719     May 2003............      33.55495866     July 2006...........       2.93062999
April 2000...........      68.88008179     June 2003...........      33.11871761     August 2006.........       2.39884206
May 2000.............      67.42357576     July 2003...........      32.69842696     September 2006......       1.87442569
June 2000............      65.99819606     August 2003.........      32.29380311     October 2006........       1.45214181
July 2000............      64.60345663     September 2003......      31.90456651     November 2006.......       1.03433816
August 2000..........      63.23887822     October 2003........      30.67631562     December 2006.......       0.62094401
September 2000.......      61.90398836     November 2003.......      29.46736498     January 2007........       0.21188951
October 2000.........      60.59832122     December 2003.......      28.27742646     February 2007
                                                                                     and thereafter......       0.00000000

</TABLE>






<PAGE>



     (c) Notwithstanding  the foregoing,  on each Distribution Date occurring on
or subsequent to the Cross-Over Date, the Class A Non-PO Principal  Distribution
Amount shall be distributed among the Subclasses of Class A Certificates  (other
than the Class A-PO  Certificates) pro rata in accordance with their outstanding
Class A Subclass  Principal Balances without regard to either the proportions or
the priorities set forth in Section 4.01(b).

     (d) (i) For  purposes  of  determining  whether the  Subclasses  of Class B
Certificates are eligible to receive  distributions of principal with respect to
any Distribution Date, the following tests shall apply:

          (A) if the  Current  Class M  Fractional  Interest  is less  than  the
     Original Class M Fractional  Interest and the Class M Principal  Balance is
     greater than zero, the Class B-1, Class B-2, Class B-3, Class B-4 and Class
     B-5  Certificates  shall  not  be  eligible  to  receive  distributions  of
     principal; or

          (B) if the  Current  Class B-1  Fractional  Interest  is less than the
     Original Class B-1 Fractional  Interest and the Class B-1 Principal Balance
     is greater  than zero,  the Class B-2,  Class B-3,  Class B-4 and Class B-5
     Certificates  shall not be eligible to receive  distributions of principal;
     or

          (C) if the  Current  Class B-2  Fractional  Interest  is less than the
     Original Class B-2 Fractional  Interest and the Class B-2 Principal Balance
     is greater than zero, the Class B-3,  Class B-4 and Class B-5  Certificates
     shall not be eligible to receive distributions of principal; or

          (D) if the  Current  Class B-3  Fractional  Interest  is less than the
     Original Class B-3 Fractional  Interest and the Class B-3 Principal Balance
     is greater than zero, the Class B-4 and Class B-5 Certificates shall not be
     eligible to receive distributions of principal; or

          (E) if the  Current  Class B-4  Fractional  Interest  is less than the
     Original Class B-4 Fractional  Interest and the Class B-4 Principal Balance
     is greater than zero, the Class B-5  Certificates  shall not be eligible to
     receive distributions of principal.

     (ii)  Notwithstanding  the  foregoing,  if on  any  Distribution  Date  the
aggregate  distributions  to  Holders  of the Class M  Certificates  and/or  the
Subclasses  of  Class  B  Certificates  entitled  to  receive  distributions  of
principal would reduce the Class M Principal Balance and/or the Class B Subclass
Principal Balances of the Subclasses of Class B Certificates entitled to receive
distributions of principal below zero,  first the Class M Prepayment  Percentage
and/or  the Class B  Subclass  Prepayment  Percentage  of any  affected  Class B
Subclass for such  Distribution  Date beginning with the affected  Subclass with
the lowest numerical  Subclass  designation and then, if necessary,  the Class M
Percentage and/or the Class B Subclass  Percentage of such Subclass of the Class
B  Certificates  for such  Distribution  Date shall be reduced to the respective
percentages  necessary to bring the Class M Principal Balance and/or the Class B
Subclass  Principal  Balance  of such  Class B  Subclass  to zero.  The  Class B
Subclass  Prepayment  Percentages  and the Class B Subclass  Percentages  of the
remaining   Class  B  Subclasses  will  be  recomputed   substituting   for  the
Subordinated   Prepayment   Percentage  and  Subordinated   Percentage  in  such
computations the difference between (A) the Subordinated  Prepayment  Percentage
or  Subordinated  Percentage,  as the  case  may be,  and  (B)  the  percentages
determined in  accordance  with the  preceding  sentence  necessary to bring the
Class M Principal Balance and/or the Class B Subclass  Principal Balances of the
affected  Class B Subclasses  to zero;  provided,  however,  that if the Class B
Subclass  Principal  Balances of all the Class B Subclasses  eligible to receive
distributions of principal shall be reduced to zero on such  Distribution  Date,
the Class B Subclass  Prepayment  Percentage and the Class B Subclass Percentage
of the Class B Subclass with the lowest  numerical  Subclass  designation  which
would  otherwise  be  ineligible  to  receive   distributions  of  principal  in
accordance  with this  Section  shall equal the  remainder  of the  Subordinated
Prepayment  Percentage for such  Distribution  Date minus the sum of the Class M
Prepayment  Percentage  and the Class B Subclass  Prepayment  Percentages of the
Class B Subclasses having lower numerical Subclass designations, if any, and the
remainder of the Subordinated  Percentage for such  Distribution  Date minus the
sum of the Class M Percentage and the Class B Subclass  Percentages of the Class
B Subclasses having lower numerical Subclass designations, if any, respectively.
Any entitlement of any Class B Subclass to principal payments solely pursuant to
this clause (ii) shall not cause such Subclass to be regarded as being  eligible
to receive principal distributions for the purpose of applying the definition of
its Class B Subclass Percentage or Class B Subclass Prepayment Percentage.

     (e) The Trust  Administrator  shall  establish and maintain the  Upper-Tier
Certificate  Account,  which shall be a separate  trust  account and an Eligible
Account.  On each Distribution  Date other than the Final  Distribution Date (if
such Final  Distribution  Date is in connection with a purchase of the assets of
the Trust Estate by the Seller), the Paying Agent shall, on behalf of the Master
Servicer,  from funds available on deposit in the Payment Account,  (i) deposit,
in  immediately  available  funds,  by wire  transfer  or  otherwise,  into  the
Upper-Tier  Certificate  Account  the  Lower-Tier  Distribution  Amount and (ii)
distribute  to the Class  A-LR  Certificateholder  (other  than as  provided  in
Section 9.01 respecting the final distribution to  Certificateholders)  by check
mailed to such Holder at the address of such Holder appearing in the Certificate
Register,  the Class A Subclass  Distribution  Amount with  respect to the Class
A-LR  Certificate  and  all  other  amounts  distributable  to  the  Class  A-LR
Certificate.  The Trust  Administrator  may clear and terminate  the  Upper-Tier
Certificate Account pursuant to Section 9.01.

     (f) On each  Distribution  Date other than the Final  Distribution Date (if
such Final  Distribution  Date is in connection with a purchase of the assets of
the Trust Estate by the Seller), the Paying Agent shall, on behalf of the Master
Servicer,  from funds remitted to it by the Master Servicer,  distribute to each
Certificateholder of record (other than the Class A-LR Certificateholder) on the
preceding  Record Date (other than as provided in Section  9.01  respecting  the
final  distribution  to  Certificateholders  or in the  last  paragraph  of this
Section  4.01(f)  respecting the final  distribution  in respect of any Class or
Subclass) either in immediately  available funds by wire transfer to the account
of  such  Certificateholder  at  a  bank  or  other  entity  having  appropriate
facilities  therefor,  if such  Certificateholder  holds  Certificates  having a
Denomination  at least  equal to that  specified  in Section  11.26,  and has so
notified the Master Servicer or, if applicable,  the Paying Agent at least seven
Business  Days  prior  to  the  Distribution  Date  or,  if  such  Holder  holds
Certificates  having,  in the aggregate,  a Denomination less than the requisite
minimum  Denomination  or if such Holder holds the Class A-R  Certificate or has
not so notified the Paying Agent,  by check mailed to such Holder at the address
of such Holder appearing in the Certificate Register, such Holder's share (based
on, with respect to each Class or  Subclass,  the  aggregate  of the  Percentage
Interests  represented by  Certificates  of the applicable  Class or Subclass of
Certificates  held by such  Holder of the Class A Subclass  Distribution  Amount
with respect to each Subclass of Class A Certificates,  the Class M Distribution
Amount  with  respect  to the  Class M  Certificates  and the  Class B  Subclass
Distribution Amount with respect to each such Subclass of Class B Certificates.

     In the event that, on any Distribution Date prior to the Final Distribution
Date,  the  Class A  Subclass  Principal  Balance  of any  Subclass  of  Class A
Certificates  (other  than  the  Class  A-5,  Class  A-WIO,  Class  A-R or  A-LR
Certificates),  the Class M Principal Balance of the Class M Certificates or the
Class B Subclass Principal Balance of any Subclass of Class B Certificates would
be reduced  to zero,  in the case of the Class A-5  Certificates,  the Class A-5
Notional  Amount  would be  reduced to zero,  or in the case of the Class  A-WIO
Certificates,  the Class A-WIO  Notional  Amount  would be reduced to zero,  the
Master  Servicer  shall,  as soon as practicable  after the  Determination  Date
relating to such  Distribution  Date, send a notice to the Trust  Administrator.
The Trust  Administrator  will then send a notice to each  Certificateholder  of
such Class or Subclass with a copy to the Certificate Registrar, specifying that
the final  distribution  with respect to such Class or Subclass  will be made on
such  Distribution  Date  only  upon  the  presentation  and  surrender  of such
Certificateholder's   Certificates   at  the  office  or  agency  of  the  Trust
Administrator  therein specified;  provided,  however,  that the failure to give
such notice  will not entitle a  Certificateholder  to any  interest  beyond the
interest  payable  with respect to such  Distribution  Date in  accordance  with
Section 4.01(a)(i).

     (g) The  Paying  Agent (or if no Paying  Agent is  appointed  by the Master
Servicer,  the Master  Servicer)  shall  withhold or cause to be  withheld  such
amounts as may be required  by the Code  (giving  full effect to any  exemptions
from  withholding  and  related  certifications  required  to  be  furnished  by
Certificateholders  and any reductions to withholding by virtue of any bilateral
tax  treaties  and any  applicable  certification  required to be  furnished  by
Certificateholders  with  respect  thereto)  from  distributions  to be  made to
Persons other than U.S. Persons ("Non-U.S.  Persons"). Amounts withheld pursuant
to this  Section  4.01(f)  shall be treated as having  been  distributed  to the
related  Certificateholder for all purposes of this Agreement.  For the purposes
of this  paragraph,  a "U.S.  Person"  is a citizen  or  resident  of the United
States,  a  corporation,  partnership or other entity created or organized in or
under the laws of the United States or any  political  subdivision  thereof,  an
estate that is subject to United  States  federal  income tax  regardless of the
source  of its  income  or a trust  if (i) for  taxable  years  beginning  after
December 31, 1996 (or for taxable  years  ending  after August 20, 1996,  if the
trustee has made an  applicable  election),  a court within the United States is
able to exercise primary  supervision over the administration of such trust, and
one or more U.S. Persons have the authority to control all substantial decisions
of such  trust or (ii) for all other  taxable  years,  such  trust is subject to
United States federal income tax regardless of the source of its income.

Section 4.02.     Allocation of Realized Losses.

     (a) With  respect  to any  Distribution  Date,  the  principal  portion  of
Realized  Losses  (other than Debt Service  Reductions,  Excess  Special  Hazard
Losses,  Excess Fraud Losses and Excess Bankruptcy  Losses) will be allocated as
follows:

     first, to the Class B-5 Certificates  until the Class B-5 Principal Balance
has been reduced to zero;

     second, to the Class B-4 Certificates until the Class B-4 Principal Balance
has been reduced to zero;

     third, to the Class B-3 Certificates  until the Class B-3 Principal Balance
has been reduced to zero;

     fourth, to the Class B-2 Certificates until the Class B-2 Principal Balance
has been reduced to zero;

     fifth, to the Class B-1 Certificates  until the Class B-1 Principal Balance
has been reduced to zero;

     sixth, to the Class M Certificates  until the Class M Principal Balance has
been reduced to zero; and

     seventh,  concurrently,  to the Class A Certificates  (other than the Class
A-PO  Certificates) and Class A-PO  Certificates,  pro rata, based on the Non-PO
Fraction and the PO Fraction, respectively.

     This allocation of Realized  Losses will be effected  through the reduction
of the applicable Class's or Subclass's Principal Balance.

     (b) With respect to any Distribution  Date, the principal portion of Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
occurring  with  respect  to any  Mortgage  Loan  allocable  to the  Class  A-PO
Certificates will equal the product of the amount of any such principal loss and
the PO Fraction for such  Mortgage  Loan.  The  principal  portion of any Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
remaining after allocation to the Class A-PO Certificates in accordance with the
preceding  sentence  shall be allocated pro rata among the Class A  Certificates
(other  than the Class  A-PO  Certificates),  Class M  Certificates  and Class B
Certificates  based on the Class A Non-PO Principal  Balance,  Class M Principal
Balance and the Class B Principal Balance, respectively. Any such loss allocated
to the Class A Certificates  shall be allocated on the subsequent  Determination
Date among the  outstanding  Subclasses of Class A Certificates  (other than the
Class  A-PO   Certificates)  in  accordance  with  the  Class  A  Subclass  Loss
Percentages as of such Determination  Date. Any such loss allocated to the Class
B Certificates  shall be allocated pro rata among the outstanding  Subclasses of
Class B Certificates based on their Class B Subclass Principal Balances.

     (c) Any Realized Losses  allocated to a Subclass of Class A Certificates or
Class B Certificates or to the Class M Certificates  pursuant to Section 4.02(a)
or Section 4.02(b) shall be allocated among the Certificates of such Subclass or
Class based on their Percentage Interests.

     (d) In the event  that  there is a  Recovery  of an amount  in  respect  of
principal of a Mortgage Loan which had  previously  been allocated as a Realized
Loss to any Subclasses of Class A Certificates,  the Class M Certificates or any
Subclasses of Class B Certificates,  each outstanding Class or Subclass to which
such Realized Loss had previously  been allocated shall be entitled to its share
(with respect to the Class A-PO  Certificates,  based on the PO Fraction of such
Mortgage  Loan and,  with  respect to the Class A  Certificates  (other than the
Class A-PO Certificates),  Class M Certificates and Class B Certificates,  based
on their pro rata share of the Non-PO  Fraction of such  Mortgage  Loan) of such
Recovery up to the amount of such  Realized  Loss  previously  allocated to such
Class or Subclass on the  Distribution  Date in the month following the month in
which  such  recovery  is  received.  When the  Principal  Balance of a Class or
Subclass of Certificates  has been reduced to zero, such Class or Subclass shall
not be entitled to any share of such  Recovery.  In the event that the amount of
such recovery exceeds the amount of such Recovery  allocated to each outstanding
Class or Subclass in accordance with the preceding provisions,  each outstanding
Class  or  Subclass  shall be  entitled  to its pro rata  share  (determined  as
described  above) of such  excess up to the amount of any  unrecovered  Realized
Loss  previously  allocated  to such  Class  or  Subclass.  Notwithstanding  the
foregoing  provisions,  but subject to the following  proviso,  if such Recovery
occurs within two years of the realization of such loss and (i) is the result of
an event that would have given rise to the  repurchase  of the related  Mortgage
Loan by the Seller pursuant to Section 2.02 or 2.03, or (ii) represents in whole
or part  funds  which the  applicable  Servicer  had  received  in  respect of a
Liquidated  Loan but failed to remit to the  Certificate  Account on or prior to
the Business Day  preceding  the  Distribution  Date  following  the  Applicable
Unscheduled  Principal  Receipt  Period  in which  the  Mortgage  Loan  became a
Liquidated  Loan  such  Recovery  may,  at the  sole  discretion  of the  Master
Servicer,  be treated as a repurchase or an Unscheduled  Principal  Receipt with
respect to such Mortgage Loan, as the case may be, the Realized Loss  previously
recognized may be reversed and treated for all subsequent  purposes as if it had
never occurred and the Master Servicer may make such  adjustments to interest or
principal distributions on the Certificates and to the principal balances of the
Certificates  as the  Master  Servicer  in its  good  faith  judgment  and  sole
discretion  deems  necessary  or  desirable  to  effectuate  the reversal of the
Realized  Loss  and  the  treatment  of such  amount  as a  repurchase  or as an
Unscheduled Principal Receipt, as the case may be; provided that such actions do
not  result in the  aggregate  distributions  made in  respect of each Class and
Subclass of Certificates  whose principal  balances were previously reduced as a
result of such Realized  Loss being less than such Class or Subclass  would have
received if such Recovery had been  deposited in the  Certificate  Account on or
prior  to the  Business  Day  preceding  the  Distribution  Date  following  the
Applicable  Unscheduled  Principal  Receipt  Period in which the  Mortgage  Loan
became a Liquidated Loan.

     (e) The interest  portion of Excess  Special  Hazard  Losses,  Excess Fraud
Losses  and  Excess  Bankruptcy  Losses  shall be  allocated  among  the Class A
Certificates,  Class M Certificates and Class B Certificates,  pro rata based on
the Class A Interest Accrual Amount, the Class M Interest Accrual Amount and the
Class B Interest  Accrual  Amount for the  related  Distribution  Date,  without
regard to any reduction  pursuant to this  sentence.  Any such loss allocated to
the Class A Certificates shall be allocated among the outstanding  Subclasses of
Class A Certificates based on their Class A Subclass Interest  Percentages.  Any
such loss  allocated to the Class B  Certificates  will be  allocated  among the
outstanding  Subclasses of Class B Certificates  based on their Class B Subclass
Interest Percentages.  In addition,  after the Class M Principal Balance and the
Class B Principal  Balance  have been reduced to zero,  the interest  portion of
Realized  Losses (other than Excess Special  Hazard Losses,  Excess Fraud Losses
and Excess Bankruptcy Losses) will be allocated among the outstanding Subclasses
of Class A Certificates based on their Class A Subclass Interest Percentages.

     (f) Realized Losses  allocated in accordance with this Section 4.02 will be
allocated on the  Determination  Date in the second month following the month in
which such loss was incurred with respect to the preceding Distribution Date.

     (g) With  respect  to any  Distribution  Date,  the  principal  portion  of
Realized  Losses and recoveries  attributable to previously  allocated  Realized
Losses  allocated  pursuant  to this  Section  4.02  will be  allocated  to each
Uncertificated Lower-Tier Interest in an amount equal to the amount allocated to
its respective Corresponding Upper-Tier Class or Classes as provided above.

     With respect to any  Distribution  Date,  the interest  portion of Realized
Losses  allocated  pursuant  to this  Section  4.02  will be  allocated  to each
Uncertificated  Lower-Tier Interest in the same relative proportions as interest
is allocated to such Uncertificated Lower-Tier Interest.

Section 4.03.     Paying Agent.

     (a) The Master Servicer hereby appoints the Trust  Administrator as initial
Paying  Agent to make  distributions  to  Certificateholders  and to  forward to
Certificateholders the periodic statements and the annual statements required by
Section 4.04 as agent of the Master Servicer.

     The Master Servicer may, at any time, remove or replace the Paying Agent.

     The Master  Servicer  shall  cause any  Paying  Agent that is not the Trust
Administrator to execute and deliver to the Trust Administrator an instrument in
which such Paying  Agent  agrees with the Trust  Administrator  that such Paying
Agent shall:

          (i)  hold  all  amounts  remitted  to it by the  Master  Servicer  for
     distribution   to   Certificateholders   in  trust  for  the   benefit   of
     Certificateholders until such amounts are distributed to Certificateholders
     or otherwise disposed of as herein provided;

          (ii) give the Trust Administrator  notice of any default by the Master
     Servicer in remitting any required amount; and

          (iii) at any time during the continuance of any such default, upon the
     written  request  of the Trust  Administrator,  forthwith  pay to the Trust
     Administrator all amounts held in trust by such Paying Agent.

     (b) The Paying Agent shall establish and maintain a Payment Account,  which
shall be a separate trust account and an Eligible  Account,  in which the Master
Servicer shall cause to be deposited from funds in the  Certificate  Account or,
to the  extent  required  hereunder,  from its own funds (i) at or before  10:00
a.m.,  New York time, on the Business Day preceding each  Distribution  Date, by
wire transfer of  immediately  available  funds,  any Periodic  Advance for such
Distribution  Date,  pursuant to Section  3.03 and (ii) at or before 10:00 a.m.,
New York time, on the Business Day  preceding  each  Distribution  Date, by wire
transfer  of  immediately  available  funds,  (a) an  amount  equal  to the Pool
Distribution  Amount, (b) Net Foreclosure  Profits, if any, with respect to such
Distribution  Date and (c) the amount of any  recovery  in respect of a Realized
Loss. The Master  Servicer may cause the Paying Agent to invest the funds in the
Payment  Account.  Any such investment shall be in Eligible  Investments,  which
shall mature not later than the Business Day preceding the related  Distribution
Date   (unless  the  Eligible   Investments   are   obligations   of  the  Trust
Administrator,  in which case such Eligible  Investments  shall mature not later
than the  Distribution  Date),  and  shall not be sold or  disposed  of prior to
maturity. All income and gain realized from any such investment shall be for the
benefit of the Master  Servicer and shall be subject to its  withdrawal or order
from time to time.  The  amount of any  losses  incurred  in respect of any such
investments shall be deposited in the Payment Account by the Master Servicer out
of its own funds immediately as realized. The Paying Agent may withdraw from the
Payment  Account  any  amount  deposited  in the  Payment  Account  that was not
required to be deposited therein and may clear and terminate the Payment Account
pursuant to Section 9.01.

Section 4.04.     Statements to Certificateholders;
                  Report to the Trust Administrator and the Seller.

     Concurrently with each distribution pursuant to Section 4.01(f), the Master
Servicer,  or the Paying Agent appointed by the Master Servicer (upon receipt of
such statement from the Master Servicer), shall forward or cause to be forwarded
by mail to each  Holder of a  Certificate  and the  Seller a  statement  setting
forth:

          (i) the  amount  of  such  distribution  to  Holders  of each  Class A
     Subclass  allocable to  principal,  separately  identifying  the  aggregate
     amount of any Unscheduled Principal Receipts included therein;

          (ii) (a) the amount of such  distribution  to Holders of each Subclass
     of Class A  Certificates  allocable  to  interest,  (b) the  amount  of the
     Current  Class A Interest  Distribution  Amount  allocated  to each Class A
     Subclass,  (c) any Class A Subclass Interest Shortfall Amounts arising with
     respect to such Distribution Date and any remaining Class A Subclass Unpaid
     Interest  Shortfall  with respect to each  Subclass  after giving effect to
     such distribution,  (d) the amount of any Non-Supported  Interest Shortfall
     allocated to each Class A Subclass for such  Distribution  Date and (e) the
     interest  portion of Excess Special Hazard Losses,  Excess Fraud Losses and
     Excess  Bankruptcy  Losses allocated to each Subclass for such Distribution
     Date;

          (iii)  the  amount  of such  distribution  to  Holders  of the Class M
     Certificates  allocable to principal,  identifying the aggregate  amount of
     any Unscheduled Principal Receipts included therein;

          (iv) (a) the  amount of such  distribution  to  Holders of the Class M
     Certificates  allocable to interest,  (b) the amount of the Current Class M
     Interest  Distribution  Amount,  (c) any Class M Interest  Shortfall Amount
     arising with respect to such  Distribution  Date and any remaining  Class M
     Unpaid Interest Shortfall after giving effect to such distribution, (d) the
     amount of any  Non-Supported  Interest  Shortfall  allocated to the Class M
     Certificates  for such  Distribution  Date and (e) the interest  portion of
     Excess  Special Hazard  Losses,  Excess Fraud Losses and Excess  Bankruptcy
     Losses allocated to the Class M Certificates for such Distribution Date;

          (v) the  amount  of  such  distribution  to  Holders  of each  Class B
     Subclass  allocable to  principal,  separately  identifying  the  aggregate
     amount of any Unscheduled Principal Receipts included therein;

          (vi) (a) the  amount of such  distribution  to Holders of each Class B
     Subclass  allocable  to  interest,  (b) the amount of the  Current  Class B
     Interest  Distribution  Amount  allocated  to each Class B Subclass and the
     Pass-Through  Rate  applicable to such  Distribution  Date, (c) any Class B
     Subclass   Interest   Shortfall   Amounts  arising  with  respect  to  such
     Distribution  Date  and any  remaining  Class B  Subclass  Unpaid  Interest
     Shortfall with respect to each Class B Subclass after giving effect to such
     distribution,  (d)  the  amount  of any  Non-Supported  Interest  Shortfall
     allocated to each Class B Subclass for such Distribution  Date, and (e) the
     interest  portion of Excess Special Hazard Losses,  Excess Fraud Losses and
     Excess  Bankruptcy  Losses  allocated  to each  Class B  Subclass  for such
     Distribution Date;

          (vii) the amount of any Periodic  Advance by any Servicer,  the Master
     Servicer or the Trust Administrator pursuant to the Servicing Agreements or
     this Agreement;

          (viii) the number of Mortgage  Loans  outstanding  as of the preceding
     Determination Date;

          (ix) the Class A  Principal  Balance,  the Class A Subclass  Principal
     Balance of each  Subclass of Class A  Certificates,  the Segment  Principal
     Balance  of each  Segment,  the  Class M  Principal  Balance,  the  Class B
     Principal  Balance  and the  Class B  Subclass  Principal  Balance  of each
     Subclass of Class B  Certificates  as of the following  Determination  Date
     after  giving  effect  to the  distributions  of  principal  made,  and the
     principal  portion of Realized  Losses,  if any,  allocated with respect to
     such Distribution Date;

          (x) the Adjusted  Pool Amount,  the Adjusted Pool Amount (PO Portion),
     the  Pool  Scheduled  Principal  Balance  of the  Mortgage  Loans  for such
     Distribution  Date and the  aggregate  Scheduled  Principal  Balance of the
     Discount Mortgage Loans for such Distribution Date;

          (xi) the aggregate  Scheduled Principal Balances of the Mortgage Loans
     serviced by Norwest Mortgage and,  collectively,  by the Other Servicers as
     of such Distribution Date;

          (xii) the  Class A  Percentage  for the  following  Distribution  Date
     (without giving effect to Unscheduled Principal Receipts received after the
     Applicable   Unscheduled   Principal   Receipt   Period  for  the   current
     Distribution  Date which are applied by a Servicer  during such  Applicable
     Unscheduled Principal Receipt Period);

          (xiii)  the  Class  A   Prepayment   Percentage   for  the   following
     Distribution Date (without giving effect to Unscheduled  Principal Receipts
     received after the Applicable  Unscheduled Principal Receipt Period for the
     current  Distribution  Date which are  applied by a  Servicer  during  such
     Applicable Unscheduled Principal Receipt Period);

          (xiv) the  Class M  Percentage  for the  following  Distribution  Date
     (without giving effect to Unscheduled Principal Receipts received after the
     Applicable   Unscheduled   Principal   Receipt   Period  for  the   current
     Distribution  Date which are applied by a Servicer  during such  Applicable
     Unscheduled Principal Receipt Period);

          (xv) the Class M Prepayment Percentage for the following  Distribution
     Date (without  giving effect to  Unscheduled  Principal  Receipts  received
     after the Applicable  Unscheduled  Principal Receipt Period for the current
     Distribution  Date which are applied by a Servicer  during such  Applicable
     Unscheduled Principal Receipt Period);

          (xvi) the Class  B-1,  Class B-2,  Class B-3,  Class B-4 and Class B-5
     Percentages for the following  Distribution  Date (without giving effect to
     Unscheduled  Principal  Receipts received after the Applicable  Unscheduled
     Principal  Receipt  Period  for the  current  Distribution  Date  which are
     applied by a Servicer during such Applicable  Unscheduled Principal Receipt
     Period);

          (xvii) the Class B-1,  Class B-2,  Class B-3,  Class B-4 and Class B-5
     Prepayment  Percentages for the following Distribution Date (without giving
     effect to  Unscheduled  Principal  Receipts  received  after the Applicable
     Unscheduled  Principal  Receipt  Period for the current  Distribution  Date
     which  are  applied  by  a  Servicer  during  such  Applicable  Unscheduled
     Principal Receipt Period);

          (xviii) the number and aggregate  principal balances of Mortgage Loans
     delinquent (a) one month, (b) two months and (c) three months or more;

          (xix) the number and  aggregate  principal  balances  of the  Mortgage
     Loans in foreclosure as of the preceding Determination Date;

          (xx) the book value of any real estate acquired through foreclosure or
     grant of a deed in lieu of foreclosure;

          (xxi) the amount of the remaining  Special  Hazard Loss Amount,  Fraud
     Loss Amount and Bankruptcy  Loss Amount as of the close of business on such
     Distribution Date;

          (xxii)  the  principal  and  interest   portions  of  Realized  Losses
     allocated  as of such  Distribution  Date and the  amount of such  Realized
     Losses  constituting  Excess Special Hazard Losses,  Excess Fraud Losses or
     Excess Bankruptcy Losses;

          (xxiii) the aggregate  amount of Bankruptcy  Losses  allocated to each
     Subclass of Class B Certificates or, following the reduction of the Class B
     Principal Balance to zero, solely to the Class M Certificates in accordance
     with Section 4.02(a) since the Relevant Anniversary;

          (xxiv) the amount by which the Class B Subclass  Principal  Balance of
     each Subclass of Class B Certificates and the Class M Principal Balance has
     been  reduced  as  a  result  of  Realized  Losses  allocated  as  of  such
     Distribution Date;

          (xxv) the unpaid  principal  balance of any Mortgage  Loan as to which
     the Servicer of such Mortgage Loan has determined not to foreclose  because
     it believes  the related  Mortgaged  Property may be  contaminated  with or
     affected by hazardous wastes or hazardous substances;

          (xxvi) the amount of the aggregate Servicing Fees and Master Servicing
     Fees  paid  (and not  previously  reported)  with  respect  to the  related
     Distribution  Date and the amount by which the aggregate  Available  Master
     Servicer Compensation has been reduced by the Prepayment Interest Shortfall
     for the related Distribution Date;

          (xxvii)  in the case of the  Class  A-5  Certificates,  the  Class A-5
     Notional Amount;

          (xxviii) in the case of the Class A-WIO Certificates,  the Class A-WIO
     Notional  Amount and Class A-WIO  Pass-Through  Rate for such  Distribution
     Date;

          (xxix) such other  customary  information as the Master Servicer deems
     necessary or desirable to enable  Certificateholders  to prepare  their tax
     returns;

and shall  deliver a copy of each type of statement to the Trust  Administrator,
who shall provide copies thereof to Persons making written  request  therefor at
the Corporate Trust Office.

     In the case of information  furnished with respect to a Subclass of Class A
Certificates  pursuant  to  clauses  (i)  and  (ii)  above,  with  the  Class  M
Certificates  pursuant  to clauses  (iii) and (iv)  above and with  respect to a
Class B Subclass  pursuant to clauses (v) and (vi) above,  the amounts  shall be
expressed as a dollar amount per Class A, Class M or Class B Certificate  (other
than the Class A-R and Class A-LR Certificates) with a $1,000 Denomination, as a
dollar amount per Class A-R and Class A-LR Certificate with a $100  Denomination
and as a dollar amount per Class A-WIO Certificate with a 1% Denomination.

     Within a reasonable period of time after the end of each calendar year, the
Master Servicer shall furnish or cause to be furnished to each Person who at any
time  during the  calendar  year was the  Holder of a  Certificate  a  statement
containing  the  information  set forth in clauses (i) and (ii)(a)  above in the
case of a Class A Certificateholder,  the information set forth in clauses (iii)
and (iv)(a) above in the case of a Class M Certificateholder and the information
contained  in  clauses  (v)  and  (vi)(a)  above  in  the  case  of  a  Class  B
Certificateholder  aggregated  for  such  calendar  year or  applicable  portion
thereof during which such Person was a Certificateholder. Such obligation of the
Master  Servicer  shall be deemed  to have been  satisfied  to the  extent  that
substantially  comparable  information  shall be provided by the Master Servicer
pursuant to any requirements of the Code from time to time in force.

     Prior to the close of business on the third  Business  Day  preceding  each
Distribution  Date,  the Master  Servicer shall furnish a statement to the Trust
Administrator,  any  Paying  Agent  and  the  Seller  (the  information  in such
statement to be made available to  Certificateholders  by the Master Servicer on
written  request)  setting forth the Class A Subclass  Distribution  Amount with
respect to each Class A Subclass,  the Class M Distribution Amount and the Class
B Subclass  Distribution  Amount  with  respect to each  Class B  Subclass.  The
determination  by the Master  Servicer of such amounts shall,  in the absence of
obvious error, be presumptively  deemed to be correct for all purposes hereunder
and the Trust  Administrator  and the Paying Agent shall be protected in relying
upon the same without any independent check or verification.

     In addition to the reports  required  pursuant to this  Section  4.04,  the
Master  Servicer  shall make  available  upon  request  to each  Holder and each
proposed  transferee of a Class A-WIO, Class A-PO, Class B-3, Class B-4 or Class
B-5  Certificate  such  additional  information,  if any,  as may be required to
permit the proposed transfer to be effected pursuant to Rule 144A.

Section 4.05.     Reports to Mortgagors and the Internal Revenue Service.

     The Master  Servicer  shall, in each year beginning after the Cut-Off Date,
make the reports of foreclosures and  abandonments of any Mortgaged  Property as
required by Code Section 6050J. In order to facilitate  this reporting  process,
the Master Servicer shall request that each Servicer,  on or before January 15th
of each year, shall provide to the Internal Revenue Service,  with copies to the
Master Servicer, reports relating to each instance occurring during the previous
calendar  year in which such  Servicer (i) on behalf of the Trust  Administrator
acquires  an  interest  in a Mortgaged  Property  through  foreclosure  or other
comparable  conversion  in full  or  partial  satisfaction  of a  Mortgage  Loan
serviced by such Servicer,  or (ii) knows or has reason to know that a Mortgaged
Property has been  abandoned.  Reports from the  Servicers  shall be in form and
substance sufficient to meet the reporting  requirements imposed by Code Section
6050J.  In  addition,  each  Servicer  shall  provide the Master  Servicer  with
sufficient  information  to allow the Master  Servicer  to, for each year ending
after the  Cut-Off  Date,  provide,  or cause to be  provided,  to the  Internal
Revenue  Service and the Mortgagors  such  information as is required under Code
Sections 6050H (regarding payment of interest) and 6050P (regarding cancellation
of indebtedness).

Section 4.06      Calculation of Amounts; Binding Effect of
                  Interpretations and Actions of Master Servicer.

     The Master Servicer will compute the amount of all distributions to be made
on the Certificates and all losses to be allocated to the  Certificates.  In the
event that the Master  Servicer  concludes  that any  ambiguity  or  uncertainty
exists in any provisions of this Agreement  relating to distributions to be made
on the  Certificates  or the  allocation  of  losses  to the  Certificates,  the
interpretation  of such  provisions and any actions taken by the Master Servicer
in  good  faith  to  implement  such   interpretation   shall  be  binding  upon
Certificateholders.


ARTICLE V

THE CERTIFICATES

Section 5.01.     The Certificates.

     (a)  Except as set  forth in the next  sentence,  the Class A,  Class M and
Class B Certificates  shall be issued only in minimum  Denominations of a Single
Certificate and, except for the Class A-R and Class A-LR Certificates,  integral
multiples  of  $1,000  in excess  thereof  or,  in the case of the  Class  A-WIO
Certificates,  1% Percentage  Interest in excess thereof (except,  if necessary,
for one Certificate of each Class or Subclass (other than the Class A-WIO, Class
A-R or Class A-LR  Certificates) that evidences one Single Certificate plus such
additional  principal portion or notional amount as is required in order for all
Certificates  of such Class or Subclass to equal the aggregate  Original Class A
Subclass Principal Balance (or Original Class A-5 Notional Amount in the case of
the Class A-5 Certificates), Original Class M Principal Balance or the aggregate
Original Class B Subclass  Principal  Balance of such Class or Subclass,  as the
case may be), and shall be  substantially  in the respective  forms set forth as
Exhibits A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9, A-10, A-11,  A-WIO,  A-PO,
A-R,  A-LR,  B-1, B-2,  B-3,  B-4, B-5, C, and D (reverse side of  Certificates)
hereto.  On original issue the  Certificates  shall be executed and delivered by
the Trust  Administrator  to or upon the order of the Seller upon receipt by the
Trust Administrator or the Custodian of the documents specified in Section 2.01.
The aggregate  principal  portion (or notional amount) evidenced by the Class A,
Class M and Class B  Certificates  shall be the sum of the amounts  specifically
set forth in the respective Certificates.  The Certificates shall be executed by
manual or  facsimile  signature  on behalf  of the  Trust  Administrator  by any
Responsible  Officer  thereof.  Certificates  bearing  the  manual or  facsimile
signatures of individuals  who were at any time the proper officers of the Trust
Administrator  shall  bind the  Trust  Administrator  notwithstanding  that such
individuals  or any of them  have  ceased  to hold  such  offices  prior  to the
authentication and delivery of such Certificates or did not hold such offices at
the date of such  Certificates.  No Certificate shall be entitled to any benefit
under this Agreement, or be valid for any purpose, unless manually countersigned
by a Responsible Officer of the Trust Administrator,  or unless there appears on
such Certificate a certificate of authentication  executed by the Authenticating
Agent by manual  signature,  and such  countersignature  or  certificate  upon a
Certificate  shall be  conclusive  evidence,  and the only  evidence,  that such
Certificate  has  been  duly   authenticated   and  delivered   hereunder.   All
Certificates shall be dated the date of their authentication.

     Until such time as Definitive  Certificates  are issued pursuant to Section
5.07, each Book-Entry Certificate shall bear the following legend:

     "Unless this  certificate is presented by an authorized  representative  of
[the Clearing  Agency] to the Trust  Administrator or its agent for registration
of transfer,  exchange or payment,  and any certificate  issued is registered in
the  name  of [the  Clearing  Agency]  or such  other  name as  requested  by an
authorized  representative  of [the Clearing  Agency] and any payment is made to
[the Clearing  Agency],  any  transfer,  pledge or other use hereof for value or
otherwise by or to any person is wrongful  since the  registered  owner  hereof,
[the Clearing Agency], has an interest herein."

     (b) Upon original issuance, the Book-Entry  Certificates shall be issued in
the  form  of one or  more  typewritten  certificates,  to be  delivered  to The
Depository Trust Company,  the initial Clearing Agency, by, or on behalf of, the
Seller.  Such  Certificates  shall  initially be registered  in the  Certificate
Register  in the name of the  nominee of the  initial  Clearing  Agency,  and no
Beneficial  Owner  will  receive  a  definitive  certificate  representing  such
Beneficial Owner's interest in the Book-Entry  Certificates,  except as provided
in Section 5.07.  Unless and until  definitive,  fully  registered  certificates
("Definitive  Certificates")  have been issued to Beneficial  Owners pursuant to
Section 5.07:

          (i) the provisions of this Section  5.01(b) shall be in full force and
     effect;

          (ii) the Seller,  the Master Servicer,  the Certificate  Registrar and
     the Trust  Administrator may deal with the Clearing Agency for all purposes
     (including the making of distributions  on the Book-Entry  Certificates and
     the taking of actions by the  Holders of  Book-Entry  Certificates)  as the
     authorized representative of the Beneficial Owners;

          (iii)  to the  extent  that the  provisions  of this  Section  5.01(b)
     conflict with any other  provisions of this  Agreement,  the  provisions of
     this Section 5.01(b) shall control;

          (iv) the rights of Beneficial  Owners shall be exercised  only through
     the Clearing  Agency and shall be limited to those  established by law, the
     rules,  regulations  and  procedures of the Clearing  Agency and agreements
     between such Beneficial  Owners and the Clearing Agency and/or the Clearing
     Agency  Participants,  and all  references in this  Agreement to actions by
     Certificateholders  shall,  with  respect to the  Book-Entry  Certificates,
     refer to actions taken by the Clearing  Agency upon  instructions  from the
     Clearing  Agency  Participants,  and all  references  in this  Agreement to
     distributions, notices, reports and statements to Certificateholders shall,
     with  respect  to the  Book-Entry  Certificates,  refer  to  distributions,
     notices,  reports and statements to the Clearing Agency or its nominee,  as
     registered holder of the Book-Entry  Certificates,  as the case may be, for
     distribution to Beneficial  Owners in accordance with the procedures of the
     Clearing Agency; and

          (v) the initial  Clearing Agency will make book-entry  transfers among
     the Clearing Agency Participants and receive and transmit  distributions of
     principal  and  interest  on  the   Certificates  to  the  Clearing  Agency
     Participants,  for distribution by such Clearing Agency Participants to the
     Beneficial Owners or their nominees.

     For purposes of any  provision of this  Agreement  requiring or  permitting
actions  with the  consent of, or at the  direction  of,  Holders of  Book-Entry
Certificates  evidencing  specified Voting Interests,  such direction or consent
shall be given by  Beneficial  Owners  having the  requisite  Voting  Interests,
acting through the Clearing Agency.

     Unless and until  Definitive  Certificates  have been issued to  Beneficial
Owners pursuant to Section 5.07, copies of the reports or statements referred to
in Section 4.04 shall be available to Beneficial  Owners upon written request to
the Trust Administrator at the Corporate Trust Office.

Section 5.02.     Registration of Transfer and Exchange of Certificates.

     (a) The Trust Administrator shall cause to be kept at one of the offices or
agencies to be maintained in  accordance  with the  provisions of Section 5.06 a
Certificate Register in which, subject to such reasonable  regulations as it may
prescribe,  the  Trust  Administrator  shall  provide  for the  registration  of
Certificates  and of transfers and exchanges of Certificates as herein provided.
The Trust Administrator shall act as, or shall appoint, a Certificate  Registrar
for the purpose of  registering  Certificates  and  transfers  and  exchanges of
Certificates as herein provided.

     Upon  surrender  for  registration  of transfer of any  Certificate  at any
office or agency  maintained  for such  purpose  pursuant  to Section  5.06 (and
subject to the  provisions of this Section 5.02) the Trust  Administrator  shall
execute,  and shall date,  authenticate  (or cause the  Authenticating  Agent to
authenticate)  and  deliver,  in  the  name  of  the  designated  transferee  or
transferees,  one or more new Certificates of a like aggregate principal portion
or Percentage Interest and of the same Class or Subclass.

     At the option of the Certificateholders,  Certificates may be exchanged for
other  Certificates of authorized  Denominations  of a like aggregate  principal
portion or Percentage  Interest and of the same Class or Subclass upon surrender
of the  Certificates to be exchanged at any such office or agency.  Whenever any
Certificates  are so surrendered  for exchange,  the Trust  Administrator  shall
execute,  and shall date,  authenticate  (or cause the  Authenticating  Agent to
authenticate) and deliver, the Certificates which the  Certificateholder  making
the exchange is entitled to receive.  Every Certificate presented or surrendered
for transfer or exchange shall (if so required by the  Certificate  Registrar or
the Trust  Administrator)  be duly endorsed by, or be  accompanied  by a written
instrument of transfer in form satisfactory to the Certificate  Registrar,  duly
executed by the Holder thereof or his attorney duly authorized in writing.

     No  service   charge  shall  be  made  for  any  transfer  or  exchange  of
Certificates,  but the Trust  Administrator  or the  Certificate  Registrar  may
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any transfer or exchange of Certificates.

     All Certificates surrendered for transfer and exchange shall be canceled by
the Certificate  Registrar,  the Trust Administrator or the Authenticating Agent
in accordance with their standard procedures.

     (b) No transfer of a Class A-WIO,  Class A-PO Class B-3, Class B-4 or Class
B-5  Certificate  shall be made (other than the  transfer of the Class A-WIO and
Class A-PO  Certificates  to an  affiliate  of the Seller on the  Closing  Date)
unless the registration  requirements of the Securities Act of 1933, as amended,
and any applicable  State securities laws are complied with, or such transfer is
exempt from the registration  requirements under said Act and laws. In the event
that a transfer is to be made in  reliance  upon an  exemption  from said Act or
laws,  (i) unless such  transfer  is made in  reliance  on Rule 144A,  the Trust
Administrator  or the Seller  may, if such  transfer is to be made within  three
years after the later of (i) the date of the  initial  sale of  Certificates  or
(ii) the last date on which the Seller or any affiliate  thereof was a Holder of
the Certificates proposed to be transferred,  require a Class A-WIO, Class A-PO,
Class B-3, Class B-4 or Class B-5 Certificateholder to deliver a written Opinion
of Counsel  acceptable  to and in form and substance  satisfactory  to the Trust
Administrator  and the  Seller,  to the effect  that such  transfer  may be made
pursuant to an  exemption,  describing  the  applicable  exemption and the basis
therefor, from said Act and laws or is being made pursuant to said Act and laws,
which Opinion of Counsel shall not be an expense of the Trust Administrator, the
Trustee,  the Seller or the Master  Servicer,  and (ii) the Trust  Administrator
shall  require the  transferee  to execute an  investment  letter in the form of
Exhibit J hereto certifying to the Seller and the Trust  Administrator the facts
surrounding such transfer,  which  investment  letter shall not be an expense of
the Trust  Administrator,  the Trustee,  the Seller or the Master Servicer.  The
Holder  of a Class  A-WIO,  Class  A-PO,  Class  B-3,  Class  B-4 or  Class  B-5
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify the Trust Administrator,  the Trustee, the Seller, the Master Servicer
and any Paying Agent acting on behalf of the Trustee  against any liability that
may result if the  transfer is not so exempt or is not made in  accordance  with
such federal and state laws.  Neither the Seller nor the Trust  Administrator is
under an obligation to register the Class A-WIO,  Class A-PO,  Class B-3,  Class
B-4 or Class B-5 Certificates under said Act or any other securities law.

     (c)  No  transfer  of a  Class  A-WIO,  Class  A-PO,  Class  M or  Class  B
Certificate  shall be made (other than the transfer of the Class A-WIO and Class
A-PO  Certificates to an affiliate of the Seller on the Closing Date) unless the
Trust  Administrator  shall have received (i) a  representation  letter from the
transferee in the form of Exhibit J hereto, in the case of a Class A-WIO,  Class
A-PO, Class B-3, Class B-4 or Class B-5 Certificate, or in the form of Exhibit K
hereto,  in the case of a Class M,  Class B-1 or Class B-2  Certificate,  to the
effect that either (a) such transferee is not an employee  benefit plan or other
retirement  arrangement  subject to Title I of ERISA or Code Section  4975, or a
governmental  plan,  as  defined in  Section  3(32) of ERISA,  or subject to any
federal,  state or local  law  ("Similar  Law")  which is to a  material  extent
similar  to the  foregoing  provisions  of ERISA or the  Code  (collectively,  a
"Plan") and is not a person  acting on behalf of or using the assets of any such
Plan,  which  representation  letter  shall  not  be an  expense  of  the  Trust
Administrator, the Trustee, the Seller or the Master Servicer or (b) (other than
with respect to a Class A-WIO or Class A-PO  Certificate)  if such transferee is
an insurance company,  the source of funds used to purchase the Class M or Class
B Certificate is an "insurance company general account" (as such term is defined
in Section V(e) of Prohibited  Transaction  Class Exemption 95-60 ("PTE 95-60"),
60 Fed.  Reg.  35925 (July 12, 1995)) and there is no Plan with respect to which
the  amount  of  such  general  account's   reserves  and  liabilities  for  the
contract(s)  held by or on behalf of such Plan and all other Plans maintained by
the same  employer (or  affiliate  thereof as defined in Section  V(a)(1) of PTE
95-60)  or by the same  employee  organization  exceeds  10% of the total of all
reserves and liabilities of such general account (as such amounts are determined
under Section I(a) of PTE 95-60) at the date of  acquisition or (ii) in the case
of any such Class A-WIO,  Class A-PO,  Class M or Class B Certificate  presented
for  registration  in the name of a Plan, or a trustee of any such Plan,  (A) an
Opinion of Counsel satisfactory to the Trust Administrator and the Seller to the
effect that the purchase or holding of such Class A-WIO,  Class A-PO, Class M or
Class B  Certificate  will not  result in the assets of the Trust  Estate  being
deemed to be "plan assets" and subject to the prohibited  transaction provisions
of ERISA, the Code or Similar Law and will not subject the Trust  Administrator,
the Trustee,  the Seller or the Master Servicer to any obligation in addition to
those  undertaken  in this  Agreement,  which Opinion of Counsel shall not be an
expense  of the Trust  Administrator,  the  Trustee,  the  Seller or the  Master
Servicer  and (B) such other  opinions of counsel,  officer's  certificates  and
agreements as the Seller or the Master  Servicer may require in connection  with
such transfer, which opinions of counsel,  officers' certificates and agreements
shall not be an expense of the Trust  Administrator,  the Trustee, the Seller or
the  Master  Servicer.  The  Class  A-WIO,  Class  A-PO,  Class  M and  Class  B
Certificates  shall  bear  a  legend  referring  to the  foregoing  restrictions
contained in this paragraph.

     (d) No legal or beneficial  interest in all or any portion of the Class A-R
or Class  A-LR  Certificate  may be  transferred  directly  or  indirectly  to a
"disqualified  organization" within the meaning of Code Section 860E(e)(5) or an
agent  of  a  disqualified   organization   (including  a  broker,  nominee,  or
middleman),  to a Plan or a Person  investing the assets of a Plan (such plan or
Person,  an  "ERISA  Prohibited  Holder")  or  to  an  individual,  corporation,
partnership or other person unless such transferee (i) is not a Non-U.S.  Person
or (ii) is a Non-U.S.  Person that holds the Class A-R or Class A-LR Certificate
in connection  with the conduct of a trade or business  within the United States
and has furnished the transferor and the Trust  Administrator  with an effective
Internal  Revenue  Service  Form  4224 or (iii) is a  Non-U.S.  Person  that has
delivered to both the  transferor  and the Trust  Administrator  an opinion of a
nationally  recognized  tax counsel to the effect that the transfer of the Class
A-R or Class A-LR  Certificate to it is in accordance  with the  requirements of
the Code and the  regulations  promulgated  thereunder and that such transfer of
the Class A-R or Class A-LR  Certificate  will not be  disregarded  for  federal
income tax purposes  (any such person who is not covered by clauses (i), (ii) or
(iii) above being referred to herein as a "Non-permitted  Foreign Holder"),  and
any  such  purported  transfer  shall  be void and  have no  effect.  The  Trust
Administrator  shall  not  execute,  and shall  not  authenticate  (or cause the
Authenticating Agent to authenticate) and deliver, a new Class A-R or Class A-LR
Certificate in connection with any such transfer to a disqualified  organization
or agent thereof (including a broker, nominee or middleman), an ERISA Prohibited
Holder or a Non-permitted  Foreign Holder, and neither the Certificate Registrar
nor  the  Trust   Administrator   shall  accept  a  surrender  for  transfer  or
registration  of  transfer,  or register the transfer of, the Class A-R or Class
A-LR  Certificate,  unless  the  transferor  shall  have  provided  to the Trust
Administrator  an  affidavit,  substantially  in the form  attached as Exhibit H
hereto, signed by the transferee,  to the effect that the transferee is not such
a  disqualified  organization,   an  agent  (including  a  broker,  nominee,  or
middleman)  for any  entity  as to  which  the  transferee  has not  received  a
substantially  similar affidavit,  an ERISA Prohibited Holder or a Non-permitted
Foreign  Holder,  which affidavit shall contain the consent of the transferee to
any such  amendments of this Agreement as may be required to further  effectuate
the  foregoing  restrictions  on  transfer  of  the  Class  A-R  or  Class  A-LR
Certificate  to  disqualified   organizations,   ERISA  Prohibited   Holders  or
Non-permitted  Foreign Holders.  Such affidavit shall also contain the statement
of the transferee  that (i) the transferee  has  historically  paid its debts as
they have  come due and  intends  to do so in the  future,  (ii) the  transferee
understands  that it may incur  liabilities in excess of cash flows generated by
the residual interest, (iii) the transferee intends to pay taxes associated with
holding the residual  interest as they become due and (iv) the  transferee  will
not transfer the Class A-R or Class A-LR  Certificate to any Person who does not
provide an affidavit substantially in the form attached as Exhibit H hereto.

     The  affidavit  described in the  preceding  paragraph,  if not executed in
connection with the initial issuance of the Class A-R or Class A-LR Certificate,
shall be  accompanied  by a written  statement in the form attached as Exhibit I
hereto,  signed  by the  transferor,  to the  effect  that as of the time of the
transfer,  the  transferor  has no actual  knowledge  that the  transferee  is a
disqualified  organization,  ERISA Prohibited  Holder or  Non-permitted  Foreign
Holder,  and has no knowledge or reason to know that the statements  made by the
transferee  with  respect to clauses  (i) and (iii) of the last  sentence of the
preceding  paragraph  are not true.  The Class A-R and Class  A-LR  Certificates
shall bear a legend  referring to the foregoing  restrictions  contained in this
paragraph and the preceding paragraph.

     Upon notice to the Master Servicer that any legal or beneficial interest in
any  portion of the Class A-R or Class A-LR  Certificate  has been  transferred,
directly  or  indirectly,  to  a  disqualified  organization  or  agent  thereof
(including a broker,  nominee,  or middleman) in  contravention of the foregoing
restrictions, (i) such transferee shall be deemed to hold the Class A-R or Class
A-LR  Certificate in  constructive  trust for the last  transferor who was not a
disqualified  organization  or  agent  thereof,  and  such  transferor  shall be
restored as the owner of such Class A-R or Class A-LR  Certificate as completely
as if such transfer had never  occurred,  provided that the Master Servicer may,
but is not required to, recover any  distributions  made to such transferee with
respect to Class A-R or Class  A-LR  Certificate,  and (ii) the Master  Servicer
agrees to furnish to the Internal  Revenue  Service and to any transferor of the
Class A-R or Class A-LR Certificate or such agent (within 60 days of the request
therefor  by  the  transferor  or  agent)  such  information  necessary  to  the
application  of Code Section  860E(e) as may be required by the Code,  including
but not limited to the present value of the total anticipated  excess inclusions
with respect to the Class A-R or Class A-LR Certificate (or portion thereof) for
periods after such transfer. At the election of the Master Servicer, the cost to
the Master Servicer of computing and furnishing such  information may be charged
to the transferor or such agent referred to above;  however, the Master Servicer
shall in no event be excused from furnishing such information.

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

     If (i) any mutilated  Certificate is surrendered to the Trust Administrator
or the  Authenticating  Agent, or the Trust  Administrator or the Authenticating
Agent receives evidence to its satisfaction of the destruction, loss or theft of
any Certificate,  and (ii) there is delivered to the Trust  Administrator or the
Authenticating  Agent such  security or  indemnity as may be required by them to
hold  each of them  harmless,  then,  in the  absence  of  notice  to the  Trust
Administrator  or the  Authenticating  Agent  that  such  Certificate  has  been
acquired by a bona fide  purchaser,  the Trust  Administrator  shall execute and
authenticate (or cause the Authenticating Agent to 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 principal portion or Percentage
Interest  and of the  same  Class or  Subclass.  Upon  the  issuance  of any new
Certificate  under this  Section,  the Trust  Administrator  or the  Certificate
Registrar 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
expense  (including  the fees and  expenses  of the Trust  Administrator  or the
Authenticating Agent) in connection therewith.  Any duplicate Certificate issued
pursuant to this Section shall constitute complete and indefeasible  evidence of
ownership in the Trust Estate, as if originally issued, whether or not the lost,
stolen, or destroyed Certificate shall be found at any time.

Section 5.04.     Persons Deemed Owners.

     Prior  to  the  due  presentation  of a  Certificate  for  registration  of
transfer, the Seller, the Master Servicer, the Trustee, the Trust Administrator,
the Certificate Registrar and any agent of the Seller, the Master Servicer,  the
Trustee,  the Trust  Administrator  or the  Certificate  Registrar may treat the
Person  in  whose  name  any  Certificate  is  registered  as the  owner of such
Certificate for the purpose of receiving distributions pursuant to Section 4.01,
and for all other  purposes  whatsoever,  and  neither  the  Seller,  the Master
Servicer,  the Trustee, the Trust Administrator,  the Certificate  Registrar nor
any  agent  of  the  Seller,  the  Master  Servicer,   the  Trustee,  the  Trust
Administrator,  or the Certificate  Registrar shall be affected by notice to the
contrary.

Section 5.05.     Access to List of Certificateholders' Names and Addresses.

     (a) If the Trust Administrator is not acting as Certificate Registrar,  the
Certificate  Registrar  shall  furnish  or cause to be  furnished  to the  Trust
Administrator,  within 15 days after receipt by the  Certificate  Registrar of a
request by the Trust Administrator in writing, a list, in such form as the Trust
Administrator  may  reasonably  require,  of  the  names  and  addresses  of the
Certificateholders of each Class or Subclass as of the most recent Record Date.

     (b)  If  five  or  more  Certificateholders  (hereinafter  referred  to  as
"applicants") apply in writing to the Trust Administrator,  and such application
states that the applicants  desire to communicate with other  Certificateholders
with respect to their rights under this Agreement or under the  Certificates and
is accompanied by a copy of the communication  which such applicants  propose to
transmit,  then  the  Trust  Administrator  shall,  within  five  Business  Days
following the receipt of such application,  afford such applicants access during
normal business hours to the most recent list of Certificateholders  held by the
Trust Administrator. If such a list is as of the date more than 90 days prior to
the date of receipt of such applicants'  request and the Trust  Administrator is
not the Certificate  Registrar,  the Trust  Administrator shall promptly request
from the  Certificate  Registrar a current  list as provided  in  paragraph  (a)
hereof,  and shall  afford such  applicants  access to such list  promptly  upon
receipt.

     (c) Every Certificateholder, by receiving and holding a Certificate, agrees
with the Seller,  the Master  Servicer,  the  Certificate  Registrar,  the Trust
Administrator and the Trustee that neither the Seller, the Master Servicer,  the
Certificate  Registrar,  the Trust  Administrator  nor the Trustee shall be held
accountable by reason of the disclosure of any such information as to the names,
addresses  and  Percentage  Interests  of  the   Certificateholders   hereunder,
regardless of the source from which such information was delivered.

Section 5.06.     Maintenance of Office or Agency.

     The Trust Administrator will maintain,  at its expense, an office or agency
where  Certificates  may be surrendered for registration of transfer or exchange
and where notices and demands to or upon the Certificate Registrar in respect of
the  Certificates  and this  Agreement  may be served.  The Trust  Administrator
initially  designates  the Corporate  Trust Office and the  principal  corporate
trust office of the  Authenticating  Agent,  if any, as its offices and agencies
for said purposes.

Section 5.07.     Definitive Certificates.

     If (i)(A) the Master Servicer  advises the Trust  Administrator  in writing
that the Clearing  Agency is no longer willing or able properly to discharge its
responsibilities as depository with respect to the Book-Entry Certificates,  and
(B) the Master  Servicer  is unable to locate a  qualified  successor,  (ii) the
Master Servicer, at its option,  advises the Trust Administrator in writing that
it elects to terminate  the  book-entry  system  through the Clearing  Agency or
(iii) after the occurrence of dismissal or  resignation of the Master  Servicer,
Beneficial Owners  representing  aggregate Voting Interests of not less than 51%
of the aggregate  Voting  Interests of each  outstanding  Subclass of Book-Entry
Certificates  advise the Trust  Administrator  through the  Clearing  Agency and
Clearing Agency  Participants  in writing that the  continuation of a book-entry
system  through the  Clearing  Agency is no longer in the best  interests of the
Beneficial Owners, the Trust  Administrator  shall notify the Beneficial Owners,
through the  Clearing  Agency,  of the  occurrence  of any such event and of the
availability  of Definitive  Certificates  to Beneficial  Owners  requesting the
same.  Upon surrender to the Trust  Administrator  by the Clearing Agency of the
Certificates  held of  record  by its  nominee,  accompanied  by  reregistration
instructions and directions to execute and  authenticate  new Certificates  from
the Master  Servicer,  the Trust  Administrator  shall execute and  authenticate
Definitive  Certificates for delivery at its Corporate Trust Office.  The Master
Servicer  shall  arrange  for,  and will  bear all costs of,  the  printing  and
issuance  of such  Definitive  Certificates.  Neither  the  Seller,  the  Master
Servicer,  the Trustee nor the Trust Administrator shall be liable for any delay
in delivery of such  instructions  by the Clearing  Agency and may  conclusively
rely on, and shall be protected in relying on, such instructions.

Section 5.08.     Notices to Clearing Agency.

     Whenever  notice  or  other  communication  to the  Holders  of  Book-Entry
Certificates  is  required  under this  Agreement,  unless and until  Definitive
Certificates  shall have been issued to  Beneficial  Owners  pursuant to Section
5.07,  the Trust  Administrator  shall give all such notices and  communications
specified  herein  to be given to  Holders  of  Book-Entry  Certificates  to the
Clearing Agency.


ARTICLE VI

THE SELLER AND THE MASTER SERVICER

Section 6.01.     Liability of the Seller and the Master Servicer.

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

     Section 6.02. Merger or Consolidation of the Seller or the Master Servicer.

     Subject to the following paragraph, the Seller and the Master Servicer each
will keep in full effect its  existence,  rights and franchises as a corporation
under the laws of the  jurisdiction  of its  incorporation,  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 Certificates or any of the
Mortgage Loans and to perform its respective duties under this Agreement.

     The Seller or the Master  Servicer  may be merged or  consolidated  with or
into any  Person,  or  transfer  all or  substantially  all of its assets to any
Person,  in which case any Person  resulting from any merger or consolidation to
which the Seller or Master Servicer shall be a party,  or any Person  succeeding
to the business of the Seller or Master Servicer,  shall be the successor of the
Seller or Master  Servicer  hereunder,  without the  execution  or filing of any
paper or any  further  act on the part of any of the  parties  hereto,  anything
herein to the contrary notwithstanding;  provided, however, that, in the case of
the Master  Servicer,  any such successor or resulting Person shall be qualified
to service mortgage loans for FNMA or FHLMC.

Section 6.03.     Limitation on Liability of the Seller, the Master Servicer and
                  Others.

     Neither the Seller nor the Master Servicer nor any subcontractor nor any of
the partners,  directors,  officers, employees or agents of any of them shall be
under any liability to the Trust Estate or the  Certificateholders  and all such
Persons shall be held harmless for any action taken or for  refraining  from the
taking of any action in good faith pursuant to this Agreement,  or for errors in
judgment;  provided,  however,  that this  provision  shall not protect any such
Person  against  any breach of  warranties  or  representations  made  herein or
against  any  liability  which would  otherwise  be imposed by reason of willful
misfeasance,  bad faith or gross  negligence in the  performance of duties or by
reason of reckless  disregard of obligations and duties  hereunder.  The Seller,
the Master Servicer,  any  subcontractor,  and any partner,  director,  officer,
employee  or agent of any of them shall be entitled  to  indemnification  by the
Trust Estate and will be held  harmless  against any loss,  liability or expense
incurred in connection  with any legal action  relating to this Agreement or the
Certificates,  other than any loss,  liability or expense  incurred by reason of
willful misfeasance,  bad faith or gross negligence in the performance of his or
its  duties  hereunder  or by  reason  of  reckless  disregard  of  his  or  its
obligations and duties hereunder. The Seller, the Master Servicer and any of the
directors, officers, employees or agents of either may rely in good faith on any
document of any kind which,  prima facie, is properly  executed and submitted by
any Person respecting any matters arising hereunder.  Neither the Seller nor the
Master Servicer shall be under any obligation to appear in,  prosecute or defend
any legal action  unless such action is related to its  respective  duties under
this  Agreement  and which in its opinion  does not involve it in any expense or
liability;  provided, however, that the Seller or the Master Servicer may in its
discretion  undertake  any such action which it may deem  necessary or desirable
with respect to this  Agreement and the rights and duties of the parties  hereto
and the interests of the Certificateholders  hereunder if the Certificateholders
offer to the  Seller  or the  Master  Servicer,  as the case may be,  reasonable
security or indemnity  against the costs,  expenses and liabilities which may be
incurred therein or thereby. In such event, the legal expenses and costs of such
action  and any  liability  resulting  therefrom  shall be  expenses,  costs and
liabilities of the Trust Estate,  and the Seller or the Master Servicer shall be
entitled to be  reimbursed  therefor out of the  Certificate  Account,  and such
amounts shall,  on the following  Distribution  Date or  Distribution  Dates, be
allocated  in  reduction  of  distributions  on the Class A, Class M and Class B
Certificates  in the same manner as Realized  Losses are  allocated  pursuant to
Section 4.02(a).

Section 6.04.     Resignation of the Master Servicer.

     The Master Servicer shall not resign from the obligations and duties hereby
imposed on it except upon  determination that its duties hereunder are no longer
permissible  under  applicable  law or are in  material  conflict  by  reason of
applicable  law  with  any  other   activities   carried  on  by  it.  Any  such
determination  permitting  the  resignation  of the  Master  Servicer  shall  be
evidenced  by an Opinion of Counsel to such effect  delivered to the Trustee and
the Trust  Administrator.  No such resignation  shall become effective until the
Trustee,  the Trust Administrator or a successor servicer shall have assumed the
Master  Servicer's   responsibilities,   duties,   liabilities  and  obligations
hereunder.

Section 6.05.     Compensation to the Master Servicer.

     The Master Servicer shall be entitled to receive a monthly fee equal to the
Master  Servicing  Fee,  as  compensation  for  services  rendered by the Master
Servicer under this Agreement.  The Master Servicer also will be entitled to any
late reporting fees paid by a Servicer  pursuant to its Servicing  Agreement and
any  investment  income  on funds  on  deposit  in the  Certificate  Account  as
additional compensation.

Section 6.06.     Assignment or Delegation of Duties by Master Servicer.

     The  Master  Servicer  shall not  assign  or  transfer  any of its  rights,
benefits or privileges under this Agreement to any other Person,  or delegate to
or subcontract  with, or authorize or appoint any other Person to perform any of
the duties,  covenants or  obligations  to be  performed by the Master  Servicer
without the prior  written  consent of the Trustee and the Trust  Administrator,
and any agreement,  instrument or act purporting to effect any such  assignment,
transfer,   delegation  or  appointment  shall  be  void.   Notwithstanding  the
foregoing,  the Master  Servicer  shall have the right without the prior written
consent of the Trustee or the Trust  Administrator  (i) to assign its rights and
delegate its duties and obligations hereunder;  provided,  however, that (a) the
purchaser or transferee  accepting such assignment or delegation is qualified to
service mortgage loans for FNMA or FHLMC, is satisfactory to the Trustee and the
Trust Administrator,  in the exercise of its reasonable  judgment,  and executes
and delivers to the Trustee and the Trust  Administrator  an agreement,  in form
and   substance   reasonably   satisfactory   to  the   Trustee  and  the  Trust
Administrator,  which  contains an assumption by such purchaser or transferee of
the due and punctual  performance  and observance of each covenant and condition
to be performed or observed by the Master Servicer  hereunder from and after the
date of such agreement;  and (b) each  applicable  Rating Agency's rating of any
Certificates in effect immediately prior to such assignment, sale or transfer is
not  reasonably  likely to be qualified,  downgraded or withdrawn as a result of
such assignment, sale or transfer and the Certificates are not reasonably likely
to be placed on credit  review  status by any such  Rating  Agency;  and (ii) to
delegate to, subcontract with, authorize,  or appoint an affiliate of the Master
Servicer to perform and carry out any duties,  covenants  or  obligations  to be
performed and carried out by the Master Servicer under this Agreement and hereby
agrees so to delegate, subcontract,  authorize or appoint to an affiliate of the
Master Servicer any duties, covenants or obligations to be performed and carried
out by the  Master  Servicer  to the  extent  that  such  duties,  covenants  or
obligations  are to be  performed  in any state or  states  in which the  Master
Servicer is not authorized to do business as a foreign  corporation but in which
the  affiliate  is so  authorized.  In no case,  however,  shall  any  permitted
assignment  and delegation  relieve the Master  Servicer of any liability to the
Trustee, the Trust Administrator or the Seller under this Agreement, incurred by
it prior to the time that the conditions contained in clause (i) above are met.

Section 6.07.     Indemnification of Trustee, Trust Administrator and Seller by
                  Master Servicer.

     The Master  Servicer  shall  indemnify and hold  harmless the Trustee,  the
Trust  Administrator  and the Seller and any director,  officer or agent thereof
against any loss, liability or expense,  including  reasonable  attorney's fees,
arising out of, in connection with or incurred by reason of willful misfeasance,
bad faith or  negligence  in the  performance  of duties of the Master  Servicer
under this Agreement or by reason of reckless  disregard of its  obligations and
duties under this  Agreement.  Any payment  pursuant to this Section made by the
Master Servicer to the Trustee,  the Trust  Administrator or the Seller shall be
from such entity's own funds, without reimbursement  therefor. The provisions of
this Section 6.07 shall survive the termination of this Agreement.


ARTICLE VII

DEFAULT

Section 7.01.     Events of Default.

     In case  one or more of the  following  Events  of  Default  by the  Master
Servicer shall occur and be continuing, that is to say:

          (i) any failure by the Master  Servicer  (a) to remit any funds to the
     Paying Agent as required by Section 4.03 or (b) to  distribute  or cause to
     be distributed to Certificateholders any payment required to be made by the
     Master  Servicer under the terms of this Agreement  which,  in either case,
     continues  unremedied  for a period of three  business  days after the date
     upon  which  written  notice  of such  failure,  requiring  the  same to be
     remedied, shall have been given to the Master Servicer by the Trustee or to
     the  Master  Servicer  and  the  Trustee  by the  holders  of  Certificates
     evidencing  in the  aggregate  not less  than 25% of the  aggregate  Voting
     Interest represented by all Certificates; or

          (ii) any failure on the part of the Master Servicer duly to observe or
     perform in any material respect any other of the covenants or agreements on
     the part of the Master  Servicer in the  Certificates  or in this Agreement
     which continues  unremedied for a period of 60 days after the date on which
     written  notice of such failure,  requiring the same to be remedied,  shall
     have been given to the Master  Servicer  by the  Trustee,  or to the Master
     Servicer and the Trustee by the holders of  Certificates  evidencing in the
     aggregate not less than 25% of the aggregate Voting Interest represented by
     all Certificates; or

          (iii) a decree or order of a court or agency or supervisory  authority
     having  jurisdiction  in the  premises  for the  appointment  of a trustee,
     conservator,   receiver  or  liquidator  in  any  bankruptcy,   insolvency,
     readjustment  of debt,  marshaling  of assets  and  liabilities  or similar
     proceedings,  or for the winding-up or  liquidation  of its affairs,  shall
     have been  entered  against  the Master  Servicer  and such decree or order
     shall have remained in force  undischarged  and unstayed for a period of 60
     days; or

          (iv)  the  Master  Servicer  shall  consent  to the  appointment  of a
     trustee,  conservator,  receiver or liquidator or liquidating  committee in
     any bankruptcy, insolvency,  readjustment of debt, marshaling of assets and
     liabilities, voluntary liquidation or similar proceedings of or relating to
     the Master Servicer,  or of or relating to all or substantially  all of its
     property; or

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

          (vi) the Master  Servicer shall be dissolved,  or shall dispose of all
     or  substantially  all of its  assets;  or  consolidate  with or merge into
     another  entity or shall permit another entity to consolidate or merge into
     it,  such  that the  resulting  entity  does not  meet the  criteria  for a
     successor servicer, as specified in Section 6.02 hereof; or

          (vii) the Master Servicer and any subservicer  appointed by it becomes
     ineligible  to  service  for  both  FNMA  and  FHMLC,  which  ineligibility
     continues unremedied for a period of 90 days.


then, and in each and every such case,  subject to applicable law, so long as an
Event of Default shall not have been remedied, either the Trustee or the holders
of  Certificates  evidencing  in the  aggregate  not  less  than  66 2/3% of the
aggregate Voting Interest represented by all Certificates,  by notice in writing
to the Master Servicer and the Trust  Administrator (and to the Trustee if given
by the  Certificateholders)  may terminate all of the rights and  obligations of
the Master Servicer under this Agreement and in and to the Mortgage  Loans,  but
without  prejudice  to any  rights  which the  Master  Servicer  may have to the
aggregate  Master Servicing Fees due prior to the date of transfer of the Master
Servicer's responsibilities  hereunder,  reimbursement of expenses to the extent
permitted by this  Agreement,  Periodic  Advances and other  advances of its own
funds. Upon receipt by the Master Servicer of such written notice, all authority
and power of the Master Servicer under this  Agreement,  whether with respect to
the Certificates or the Mortgage Loans or otherwise, shall pass to and be vested
in the Trust  Administrator  on behalf of the Trustee pursuant to and under this
Section, subject to the provisions of Section 7.05; and, without limitation, the
Trust  Administrator on behalf of the Trustee is hereby authorized and empowered
to execute and deliver, on behalf of the Master Servicer, as attorney-in-fact or
otherwise, any and all documents and other instruments,  and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of  termination,  whether to complete  the transfer  and  endorsement  or
assignment of the Mortgage Loans and related documents or otherwise.  The Master
Servicer  agrees to cooperate  with the Trust  Administrator  and the Trustee in
effecting the termination of the Master Servicer's  responsibilities  and rights
hereunder  and shall  promptly  provide the Trustee  all  documents  and records
reasonably  requested  by it  to  enable  it to  assume  the  Master  Servicer's
functions  hereunder and shall promptly also transfer to the Trust Administrator
on behalf of the Trustee  all  amounts  which then have been or should have been
deposited  in the  Certificate  Account  by the  Master  Servicer  or which  are
thereafter received by the Master Servicer with respect to the Mortgage Loans.

Section 7.02.     Other Remedies of Trustee.

     During the  continuance  of any Event of Default,  so long as such Event of
Default  shall not have been  remedied,  the Trustee,  in addition to the rights
specified in Section 7.01,  shall have the right,  in its own name as trustee of
an express  trust,  to take all  actions  now or  hereafter  existing at law, in
equity or by statute to enforce  its  rights  and  remedies  and to protect  the
interests,  and  enforce  the rights  and  remedies,  of the  Certificateholders
(including the institution and prosecution of all judicial,  administrative  and
other  proceedings  and the  filing of  proofs  of claim and debt in  connection
therewith).  Except as otherwise expressly provided in this Agreement, no remedy
provided for by this Agreement shall be exclusive of any other remedy,  and each
and every remedy shall be cumulative  and in addition to any other remedy and no
delay or omission to exercise any right or remedy shall impair any such right or
remedy or shall be deemed to be a waiver of any Event of Default.

Section 7.03.     Directions by Certificateholders and
                  Duties of Trustee During Event of Default.

     During the  continuance  of any Event of Default,  Holders of  Certificates
evidencing in the aggregate not less than 25% of the aggregate  Voting  Interest
represented  by all  Certificates  may  direct  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;  provided,
however,  that the  Trustee  shall be under no  obligation  to  pursue  any such
remedy,  or to  exercise  any of the  trusts  or  powers  vested  in it by  this
agreement (including, without limitation, (i) the conducting or defending of any
administrative action or litigation hereunder or in relation hereto and (ii) the
terminating  of the Master  Servicer  from its  rights  and  duties as  servicer
hereunder) at the request, order or direction of any of the  Certificateholders,
unless such  Certificateholders  shall have  offered to the  Trustee  reasonable
security or indemnity  against the cost,  expenses and liabilities  which may be
incurred  therein  or  thereby  and,  provided  further,  that,  subject  to the
provisions  of  Section  8.01,  the  Trustee  shall have the right to decline to
follow any such  direction  if the  Trustee,  in  accordance  with an Opinion of
Counsel,  determines  that the action or proceeding so directed may not lawfully
be  taken  or if the  Trustee  in good  faith  determines  that  the  action  or
proceeding  so directed  would  involve it in personal  liability or be unjustly
prejudicial to the nonassenting Certificateholders.

Section 7.04.     Action upon Certain Failures of the
                  Master Servicer and upon Event of Default.

     In the  event  that the  Trustee  or the  Trust  Administrator  shall  have
knowledge of any failure of the Master Servicer  specified in Section 7.01(i) or
(ii) which would become an Event of Default upon the Master  Servicer's  failure
to remedy the same after  notice,  the Trustee or Trust  Administrator  may, but
need not if the Trustee or Trust Administrator, as the case may be, deems it not
in the  Certificateholders'  best  interest,  give notice  thereof to the Master
Servicer. For all purposes of this Agreement, in the absence of actual knowledge
by a  corporate  trust  officer of the Trustee or the Trust  Administrator,  the
Trustee or the Trust  Administrator,  as the case may be, shall not be deemed to
have  knowledge  of any failure of the Master  Servicer as  specified in Section
7.01(i) and (ii) or any Event of Default unless  notified  thereof in writing by
the Master Servicer or by a Certificateholder.

Section 7.05.     Trust Administrator to Act; Appointment of Successor.

     When the Master Servicer receives notice of termination pursuant to Section
7.01 or the Trustee or the Trust  Administrator  receives the resignation of the
Master Servicer evidenced by an Opinion of Counsel pursuant to Section 6.04, the
Trust  Administrator  on behalf of the  Trustee  shall be the  successor  in all
respects to the Master  Servicer in its capacity as master  servicer  under this
Agreement and the  transactions  set forth or provided for herein and shall have
the rights and  powers  and be subject to all the  responsibilities,  duties and
liabilities  relating  thereto  placed on the Master  Servicer  by the terms and
provisions  hereof and in its  capacity  as such  successor  shall have the same
limitation of liability herein granted to the Master Servicer. In the event that
the Trust  Administrator  is  succeeding  to the Master  Servicer  as the Master
Servicer, as compensation therefor, the Trust Administrator shall be entitled to
receive  monthly such portion of the Master  Servicing  Fee,  together with such
other  servicing  compensation  as is  agreed  to at  such  time  by  the  Trust
Administrator  and the Master  Servicer,  but in no event more than 25%  thereof
until the date of final cessation of the Master Servicer's  servicing activities
hereunder.  Notwithstanding  the above, the Trust Administrator may, if it shall
be  unwilling  to so act,  or  shall,  if it is  unable to so act or to obtain a
qualifying  bid as described  below,  appoint,  or petition a court of competent
jurisdiction  to  appoint,  any housing and home  finance  institution,  bank or
mortgage  servicing  institution having a net worth of not less than $10,000,000
and  meeting  such other  standards  for a  successor  servicer as are set forth
herein,  as the successor to the Master Servicer  hereunder in the assumption of
all or any part of the  responsibilities,  duties or  liabilities  of the Master
Servicer  hereunder;  provided,  however,  that  until such a  successor  master
servicer  is  appointed  and  has  assumed  the  responsibilities,   duties  and
liabilities of the Master  Servicer  hereunder,  the Trust  Administrator  shall
continue  as the  successor  to the  Master  Servicer  as  provided  above.  The
compensation of any successor  master servicer so appointed shall not exceed the
compensation   specified  in  Section  6.05  hereof.  In  the  event  the  Trust
Administrator  is  required  to  solicit  bids  as  provided  above,  the  Trust
Administrator shall solicit, by public announcement,  bids from housing and home
finance  institutions,  banks and mortgage  servicing  institutions  meeting the
qualifications  set forth in the  preceding  sentence  for the  purchase  of the
master  servicing  functions.  Such public  announcement  shall specify that the
successor  master  servicer  shall be  entitled to the full amount of the Master
Servicing Fee as compensation together with the other servicing  compensation in
the form of late reporting fees or otherwise as provided in Section 6.05. Within
30 days  after  any such  public  announcement,  the Trust  Administrator  shall
negotiate and effect the sale,  transfer and assignment of the master  servicing
rights and  responsibilities  hereunder to the qualified  party  submitting  the
highest  qualifying  bid.  The Trust  Administrator  shall  deduct all costs and
expenses of any public  announcement and of any sale, transfer and assignment of
the servicing rights and responsibilities hereunder from any sum received by the
Trust Administrator from the successor to the Master Servicer in respect of such
sale, transfer and assignment.  After such deductions, the remainder of such sum
shall be paid by the Trust  Administrator  to the Master Servicer at the time of
such sale, transfer and assignment to the Master Servicer's successor. The Trust
Administrator  and such successor  shall take such action,  consistent with this
Agreement,  as shall be necessary to effectuate any such succession.  The Master
Servicer  agrees to cooperate  with the Trust  Administrator  and any  successor
servicer  in  effecting  the  termination  of the  Master  Servicer's  servicing
responsibilities  and rights  hereunder  and shall  promptly  provide  the Trust
Administrator or such successor master  servicer,  as applicable,  all documents
and  records  reasonably  requested  by it to  enable it to  assume  the  Master
Servicer's  function  hereunder  and shall  promptly  also transfer to the Trust
Administrator  or such successor  master  servicer,  as applicable,  all amounts
which then have been or should have been deposited in the Certificate Account by
the Master Servicer or which are thereafter received by the Master Servicer with
respect to the Mortgage  Loans.  Neither the Trust  Administrator  nor any other
successor  master servicer shall be deemed to be in default  hereunder 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 Master 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
Master Servicer.  Notwithstanding  anything to the contrary contained in Section
7.01 above or this Section  7.05,  the Master  Servicer  shall retain all of its
rights and  responsibilities  hereunder,  and no successor  (including the Trust
Administrator)  shall  succeed  thereto,  if  the  assumption  thereof  by  such
successor  would cause the rating  assigned to any  Certificates  to be revoked,
downgraded or placed on credit review status (other than for possible upgrading)
by either Rating Agency and the retention  thereof by the Master  Servicer would
avert such revocation, downgrading or review.

Section 7.06.     Notification to Certificateholders.

     Upon any  termination of the Master  Servicer or appointment of a successor
master servicer,  in each case as provided herein, the Trust Administrator shall
give prompt  written notice thereof to  Certificateholders  at their  respective
addresses appearing in the Certificate  Register.  The Trust Administrator shall
also,  within 45 days after the  occurrence of any Event of Default known to the
Trust Administrator,  give written notice thereof to Certificateholders at their
respective addresses appearing in the Certificate Register, unless such Event of
Default shall have been cured or waived within said 45 day period.



ARTICLE VIII

CONCERNING THE TRUSTEE AND THE TRUST ADMINISTRATOR

Section 8.01.     Duties of Trustee and Trust Administrator.

     The  Trustee and the Trust  Administrator,  prior to the  occurrence  of an
Event of Default  and after the  curing of all Events of Default  which may have
occurred,  undertakes  to  perform  such  duties  and only  such  duties  as are
specifically  set  forth in this  Agreement.  In case an Event  of  Default  has
occurred  (which has not been cured),  the Trustee and the Trust  Administrator,
subject to the provisions of Sections 7.01,  7.03, 7.04 and 7.05, 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 investor would exercise or
use under the circumstances in the conduct of such investor's own affairs.

     The Trustee and the Trust  Administrator,  upon receipt of all resolutions,
certificates,   statements,   opinions,  reports,  documents,  orders  or  other
instruments  furnished  to the  Trustee and the Trust  Administrator,  which are
specifically  required  to be  furnished  pursuant  to  any  provision  of  this
Agreement, shall examine them to determine whether they are in the form required
by  this  Agreement;   provided,   however,  that  the  Trustee  and  the  Trust
Administrator  shall not be  responsible  for the  accuracy  or  content  of any
certificate,  statement,  instrument, report, notice or other document furnished
by the Master Servicer or the Servicers pursuant to Articles III, IV and IX.

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

          (i)  Prior to the  occurrence  of an Event of  Default  and  after the
     curing of all such Events of Default  which may have  occurred,  the duties
     and  obligations  of the  Trustee  and the  Trust  Administrator  shall  be
     determined solely by the express provisions of this Agreement,  the Trustee
     and the Trust  Administrator 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 the Trust  Administrator  and, in the
     absence  of  bad  faith  on  the  part  of  the   Trustee   and  the  Trust
     Administrator,  the Trustee and the Trust  Administrator  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 the Trust Administrator,  and conforming to the requirements of
     this Agreement;

          (ii) The Trustee and the Trust  Administrator  shall not be personally
     liable with respect to any action taken, suffered or omitted to be taken by
     it  in  good  faith  in  accordance   with  the  direction  of  holders  of
     Certificates  which  evidence  in the  aggregate  not less  than 25% of the
     Voting  Interest  represented  by all  Certificates  relating  to the time,
     method and place of conducting any  proceeding for any remedy  available to
     the Trustee and the Trust  Administrator,  or exercising any trust or power
     conferred  upon  the  Trustee  and  the  Trust  Administrator,  under  this
     Agreement; and

          (iii) The Trustee and the Trust  Administrator shall not be liable for
     any  error  of  judgment  made in good  faith  by any of  their  respective
     Responsible  Officers,  unless it shall be proved  that the  Trustee or the
     Trust  Administrator or such Responsible  Officer,  as the case may be, was
     negligent in ascertaining the pertinent facts.

     None of the  provisions  contained  in this  Agreement  shall  require  the
Trustee or the Trust  Administrator to expend or risk its own funds or otherwise
incur  personal  financial  liability  in the  performance  of any of its duties
hereunder  or in the  exercise  of any of its  rights  or  powers  if  there  is
reasonable  ground  for  believing  that  repayment  of such  funds or  adequate
indemnity against such risk or liability is not reasonably assured to it.

Section 8.02.     Certain Matters Affecting the Trustee and the
                  Trust Administrator.

     Except as otherwise provided in Section 8.01:

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

          (ii) Each of the Trustee and the Trust  Administrator may consult with
     counsel,   and  any  Opinion  of  Counsel   shall  be  full  and   complete
     authorization  and protection in respect of any action taken or suffered or
     omitted by it hereunder in good faith and in  accordance  with such Opinion
     of Counsel;

          (iii)  Neither of the  Trustee  nor the Trust  Administrator  shall 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; and

          (iv) Each of the Trustee and the Trust  Administrator  may execute any
     of the trusts or powers  hereunder or perform any duties  hereunder  either
     directly or by or through agents or attorneys.

Section 8.03.     Neither Trustee nor Trust Administrator Required to Make
                  Investigation.

     Prior to the  occurrence  of an Event of  Default  hereunder  and after the
curing of all Events of Default which may have occurred, neither the Trustee nor
the Trust  Administrator shall be bound to make any investigation into the facts
or  matters  stated  in  any  resolution,  certificate,  statement,  instrument,
opinion,  report, notice, request,  consent,  order, appraisal,  bond, Mortgage,
Mortgage Note or other paper or document  (provided the same appears  regular on
its face),  unless  requested  in  writing  to do so by holders of  Certificates
evidencing in the aggregate not less than 51% of the Voting Interest represented
by all Certificates;  provided, however, that if the payment within a reasonable
time to the  Trustee  or the  Trust  Administrator  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 or the Trust Administrator, not reasonably assured
to the Trustee or the Trust  Administrator by the security afforded to it by the
terms of this  Agreement,  the  Trustee or the Trust  Administrator  may require
reasonable  indemnity  against  such  expense or  liability as a condition to so
proceeding.  The reasonable expense of every such investigation shall be paid by
the Master Servicer or, if paid by the Trustee or the Trust Administrator, shall
be repaid by the Master Servicer upon demand.

Section 8.04.     Neither Trustee nor Trust Administrator 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 Seller,  and neither the Trustee nor the Trust  Administrator
assumes  responsibility  as to the correctness of the same.  Neither the Trustee
nor the Trust  Administrator makes any representation for the correctness of the
same. Neither the Trustee nor the Trust  Administrator  makes any representation
as to the validity or sufficiency of this Agreement or of the Certificates or of
any Mortgage  Loan or related  document.  Subject to Section  2.04,  neither the
Trustee  nor  the  Trust  Administrator  shall  be  accountable  for  the use or
application by the Seller of any of the  Certificates or of the proceeds of such
Certificates,  or for the use or  application  of any funds  paid to the  Master
Servicer in respect of the Mortgage Loans deposited into the Certificate Account
by the Master  Servicer or, in its capacity as trustee,  for  investment  of any
such amounts.

Section 8.05.     Trustee and Trust Administrator May Own Certificates.

     Each of the Trustee,  the Trust Administrator and any agent thereof, 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,  Trust
Administrator or such agent.

Section 8.06.     The Master Servicer to Pay Fees and Expenses.

     The Master Servicer  covenants and agrees to pay to each of the Trustee and
the Trust Administrator from time to time, and each of the Trustee and the Trust
Administrator shall be entitled to receive, 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 or the Trust  Administrator,  as the
case may be, and the Master  Servicer  will pay or reimburse  the Trustee or the
Trust  Administrator,  as the case may be, upon its  request for all  reasonable
expenses,  disbursements  and advances incurred or made by it in accordance with
any of the provisions of this Agreement  (including the reasonable  compensation
and the  expenses  and  disbursements  of its  counsel  and of all  persons  not
regularly in its employ)  except any such expense,  disbursement,  or advance as
may arise from its negligence or bad faith.

Section 8.07.     Eligibility Requirements.

     Each of the  Trustee  and the Trust  Administrator  hereunder  shall at all
times (i) be a corporation or association having its principal office in a state
and city  acceptable to the Seller,  organized and doing business under the laws
of such state or the United  States of  America,  authorized  under such laws to
exercise  corporate  trust powers,  having a combined  capital and surplus of at
least $50,000,000,  or shall be a member of a bank holding system, the aggregate
combined capital and surplus of which is at least $50,000,000, provided that its
separate capital and surplus shall at all times be at least the amount specified
in Section  310(a)(2)  of the Trust  Indenture  Act of 1939,  (ii) be subject to
supervision or examination by federal or state authority and (iii) have a credit
rating or be otherwise  acceptable  to the Rating  Agencies such that neither of
the Rating  Agencies would reduce their  respective  then current ratings of the
Certificates  (or have provided such security from time to time as is sufficient
to avoid such reduction) as evidenced in writing by each Rating Agency.  If such
corporation or  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  the  combined  capital and
surplus of such  corporation or  association  shall be deemed to be its combined
capital  and  surplus as set forth in its most  recent  report of  condition  so
published.  In case at any time the  Trustee  or the Trust  Administrator  shall
cease to be eligible in accordance  with the  provisions  of this Section,  such
entity shall resign  immediately in the manner and with the effect  specified in
Section 8.08.

Section 8.08.     Resignation and Removal.

     Either of the Trustee or the Trust Administrator may at any time resign and
be  discharged  from the  trust  hereby  created  by  giving  written  notice of
resignation to the Master  Servicer,  such  resignation to be effective upon the
appointment of a successor  trustee.  Upon receiving such notice of resignation,
the  Master  Servicer  shall  promptly  appoint a  successor  trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
resigning  entity and one copy to its successor.  If no successor  trustee shall
have been  appointed  and have  accepted  appointment  within 30 days  after the
giving  of  such  notice  of  resignation,   the  resigning   Trustee  or  Trust
Administrator,  as the  case  may  be,  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor trustee or trust administrator.

     If at any time the  Trustee or the Trust  Administrator  shall  cease to be
eligible in  accordance  with the  provisions  of Section 8.07 and shall fail to
resign after written request for its resignation by the Master  Servicer,  or if
at any time the Trustee or the Trust  Administrator  shall  become  incapable of
acting,  or an order for relief  shall have been  entered in any  bankruptcy  or
insolvency  proceeding with respect to such entity, or a receiver of such entity
or of its property  shall be appointed,  or any public officer shall take charge
or  control of the  Trustee or the Trust  Administrator  or of the  property  or
affairs  of  the  Trustee  or  the  Trust   Administrator  for  the  purpose  of
rehabilitation,  conversion or liquidation, or the Master Servicer shall deem it
necessary  in order to  change  the  situs of the  Trust  Estate  for  state tax
reasons,  then the Master  Servicer  shall  remove the Trustee  and/or the Trust
Administrator,  as the case may be,  and  appoint  a  successor  trustee  and/or
successor trust administrator by written instrument,  in duplicate,  one copy of
which  instrument  shall be delivered to the Trustee or Trust  Administrator  so
removed and one copy to the successor trustee or successor trust  administrator,
as the case may be.

     The Holders of  Certificates  evidencing in the aggregate not less than 51%
of the  Voting  Interests  represented  by all  Certificates  (except  that  any
Certificate  registered  in the name of the Seller,  the Master  Servicer or any
affiliate  thereof  will not be taken into  account in  determining  whether the
requisite Voting Interests has been obtained) may at any time remove the Trustee
and/or the Trust  Administrator and appoint a successor by written instrument or
instruments,  in triplicate,  signed by such holders or their  attorneys-in-fact
duly authorized, one complete set of which instruments shall be delivered to the
Master  Servicer,  one complete set of which shall be delivered to the entity or
entities so removed and one  complete  set of which  shall be  delivered  to the
successor so appointed.

     Any  resignation or removal of the Trustee or the Trust  Administrator  and
appointment  of a successor  pursuant to any of the  provisions  of this Section
shall become  effective  upon  acceptance  of  appointment  by the  successor as
provided in Section 8.09.

Section 8.09.     Successor.

     Any  successor  trustee  or  successor  trust  administrator  appointed  as
provided in Section 8.08 shall  execute,  acknowledge  and deliver to the Master
Servicer and to its predecessor trustee or trust administrator,  as the case may
be, an  instrument  accepting  such  appointment  hereunder,  and  thereupon the
resignation or removal of the predecessor  trustee or trust  administrator shall
become  effective,  and  such  successor,  without  any  further  act,  deed  or
reconveyance,  shall become fully vested with all the rights, powers, duties and
obligations  of its  predecessor  hereunder,  with like effect as if  originally
named as  trustee  or trust  administrator,  as the  case  may be,  herein.  The
predecessor  trustee or trust  administrator  shall deliver to its successor all
Owner  Mortgage  Loan Files and  related  documents  and  statements  held by it
hereunder  (other  than any  Owner  Mortgage  Loan  Files at the time  held by a
Custodian,  which  Custodian  shall  become the agent of any  successor  trustee
hereunder), and the Seller, the Master Servicer and the predecessor entity 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 or successor trust  administrator,  as the case may be, all such rights,
powers,  duties and  obligations.  No  successor  shall  accept  appointment  as
provided in this Section  unless at the time of such  acceptance  such successor
shall be eligible under the provisions of Section 8.07

     Upon  acceptance of appointment by a successor as provided in this Section,
the Master Servicer shall mail notice of the succession of such trustee or trust
administrator  hereunder to all Holders of  Certificates  at their  addresses as
shown in the  Certificate  Register.  If the Master  Servicer fails to mail such
notice  within  ten days  after  acceptance  of the  successor  trustee or trust
administrator,  as the case may be, the successor trustee or trust administrator
shall cause such notice to be mailed at the expense of the Master Servicer.

Section 8.10.     Merger or Consolidation.

     Any Person into which either the Trustee or the Trust  Administrator may be
merged or converted or with which it may be  consolidated,  to which it may sell
or transfer its corporate trust business and assets as a whole or  substantially
as a whole or any Person resulting from any merger, sale,  transfer,  conversion
or  consolidation  to which the  Trustee or the Trust  Administrator  shall be a
party,  or any Person  succeeding  to the business of such entity,  shall be the
successor of the Trustee or Trust Administrator,  as the case may be, hereunder;
provided,  however,  that (i) such Person shall be eligible under the provisions
of Section 8.07, 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,  and (ii) the Trustee or the Trust  Administrator,  as the case
may be,  shall  deliver  an  Opinion  of  Counsel  to the  Seller and the Master
Servicer to the effect that such merger,  consolidation,  sale or transfer  will
not subject  either the  Upper-Tier  REMIC or the  Lower-Tier  REMIC to federal,
state or local tax or cause either the Upper-Tier  REMIC or the Lower-Tier REMIC
to fail to qualify  as a REMIC,  which  Opinion of Counsel  shall be at the sole
expense of the Trustee or the Trust Administrator, as the case may be.

Section 8.11.     Authenticating Agent.

     The Trust Administrator may appoint an Authenticating Agent, which shall be
authorized  to act  on  behalf  of the  Trust  Administrator  in  authenticating
Certificates. Wherever reference is made in this Agreement to the authentication
of  Certificates  by  the  Trust  Administrator  or  the  Trust  Administrator's
countersignature,  such reference shall be deemed to include  authentication  on
behalf of the Trust Administrator by the Authenticating  Agent and a certificate
of  authentication  executed  on  behalf  of  the  Trust  Administrator  by  the
Authenticating  Agent. The Authenticating Agent must be acceptable to the Seller
and the Master  Servicer and must be a corporation  organized and doing business
under  the laws of the  United  States  of  America  or of any  state,  having a
principal  office and place of  business in a state and city  acceptable  to the
Seller and the Master  Servicer,  having a combined  capital  and  surplus of at
least $15,000,000, authorized under such laws to do a trust business and subject
to supervision or examination by federal or state authorities.

     Any  corporation  into  which  the  Authenticating  Agent  may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any merger,  conversion or consolidation to which the Authenticating  Agent
shall be a party, or any corporation succeeding to the corporate agency business
of the  Authenticating  Agent,  shall be the  Authenticating  Agent  without the
execution  or filing of any  paper or any  further  act on the part of the Trust
Administrator or the Authenticating Agent.

     The Authenticating Agent may at any time resign by giving at least 30 days'
advance written notice of resignation to the Trustee,  the Trust  Administrator,
the Seller  and the Master  Servicer.  The Trust  Administrator  may at any time
terminate  the  agency  of the  Authenticating  Agent by giving  written  notice
thereof to the  Authenticating  Agent, the Seller and the Master Servicer.  Upon
receiving a notice of resignation or upon such a termination,  or in case at any
time the Authenticating  Agent shall cease to be eligible in accordance with the
provisions of this Section 8.11, the Trust Administrator  promptly shall appoint
a  successor  Authenticating  Agent,  which  shall be  acceptable  to the Master
Servicer,  and shall give written notice of such appointment to the Seller,  and
shall mail notice of such appointment to all  Certificateholders.  Any successor
Authenticating  Agent upon acceptance of its appointment  hereunder shall become
vested  with  all  the  rights,  powers,  duties  and  responsibilities  of  its
predecessor hereunder, with like effect as if originally named as Authenticating
Agent  herein.  No  successor  Authenticating  Agent shall be  appointed  unless
eligible under the provisions of this Section 8.11.

     The Authenticating  Agent shall have no responsibility or liability for any
action  taken by it as such at the  direction  of the Trust  Administrator.  Any
reasonable compensation paid to the Authenticating Agent shall be a reimbursable
expense under Section 8.06.

Section 8.12.     Separate Trustees and Co-Trustees.

     The  Trustee  shall have the power from time to time to appoint one or more
persons or corporations  to act either as co-trustees  jointly with the Trustee,
or as separate  trustees,  for the purpose of holding title to,  foreclosing  or
otherwise  taking  action with  respect to any  Mortgage  Loan outside the state
where the Trustee  has its  principal  place of  business,  where such  separate
trustee or  co-trustee  is necessary or advisable  (or the Trustee is advised by
the Master  Servicer  that such  separate  trustee or co-trustee is necessary or
advisable) under the laws of any state in which a Mortgaged  Property is located
or for the purpose of otherwise conforming to any legal requirement, restriction
or  condition  in any state in which a  Mortgaged  Property is located or in any
state in which any portion of the Trust Estate is located.  The Master  Servicer
shall advise the Trustee when, in its good faith opinion,  a separate trustee or
co-trustee  is necessary or advisable  as  aforesaid.  The separate  trustees or
co-trustees  so  appointed  shall  be  trustees  for the  benefit  of all of the
Certificateholders  and shall have such powers,  rights and remedies as shall be
specified in the  instrument of  appointment;  provided,  however,  that no such
appointment  shall, or shall be deemed to,  constitute the appointee an agent of
the  Trustee.  The  Seller  and the  Master  Servicer  shall  join  in any  such
appointment,  but such joining shall not be necessary for the  effectiveness  of
such appointment.

     Every separate  trustee and co-trustee  shall,  to the extent  permitted by
law, be appointed and act subject to the following provisions and conditions:

          (i) all powers,  duties,  obligations  and rights  conferred  upon the
     Trustee, in respect of the receipt,  custody and payment of moneys shall be
     exercised solely by the Trustee;

          (ii) all other rights,  powers,  duties and  obligations  conferred or
     imposed upon the Trustee  shall be conferred or imposed upon and  exercised
     or  performed  by the  Trustee  and such  separate  trustee  or  co-trustee
     jointly,  except to the extent  that under any law of any  jurisdiction  in
     which any  particular  act or acts are to be performed  (whether as Trustee
     hereunder  or as successor to the Master  Servicer  hereunder)  the Trustee
     shall be  incompetent  or unqualified to perform such act or acts, in which
     event such rights, powers, duties and obligations (including the holding of
     title to the Trust Estate or any portion thereof in any such  jurisdiction)
     shall be exercised and performed by such separate trustee or co-trustee;

          (iii) no separate trustee or co-trustee  hereunder shall be personally
     liable by reason of any act or  omission of any other  separate  trustee or
     co-trustee hereunder; and

          (iv) the Trustee may at any time accept the  resignation  of or remove
     any separate  trustee or co-trustee so appointed by it, if such resignation
     or removal does not violate the other terms of this Agreement.

     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, co-trustee, or custodian shall refer to this Agreement and the
conditions  of this  Article.  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 furnished to the Trustee.

     Any separate trustee, co-trustee, or custodian 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.

     No separate  trustee or co-trustee  hereunder shall be required to meet the
terms of eligibility as a successor  trustee under Section 8.07 hereunder and no
notice to  Certificateholders of the appointment thereof shall be required under
Section 8.09 hereof.

     The  Trustee  agrees to  instruct  its  co-trustees,  if any, to the extent
necessary to fulfill such entity's obligations hereunder.

     The  Master   Servicer  shall  pay  the  reasonable   compensation  of  the
co-trustees to the extent,  and in accordance  with the standards,  specified in
Section 8.06 hereof.

Section 8.13.     Appointment of Custodians.

     The Trust  Administrator may at any time on or after the Closing Date, with
the  consent  of the  Master  Servicer  and  the  Seller,  appoint  one or  more
Custodians  to hold all or a portion of the Owner  Mortgage  Loan Files as agent
for the Trust Administrator,  by entering into a Custodial Agreement. Subject to
this Article VIII,  the Trust  Administrator  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. Each Custodian shall be
a depository  institution  subject to supervision by federal or state authority,
shall have a combined  capital and surplus of at least  $10,000,000 and shall be
qualified  to do  business  in the  jurisdiction  in which it  holds  any  Owner
Mortgage Loan File. Each Custodial  Agreement may be amended only as provided in
Section 10.01(a).

Section 8.14.     Tax Matters; Compliance with REMIC Provisions.

     (a) Each of the Trustee,  the Trust  Administrator  and the Master Servicer
covenants  and agrees  that it shall  perform its duties  hereunder  in a manner
consistent with the REMIC  Provisions and shall not knowingly take any action or
fail to take any action  that would (i)  affect the  determination  of the Trust
Estate's  status as two separate  REMICs;  or (ii) cause the  imposition  of any
federal, state or local income,  prohibited  transaction,  contribution or other
tax on either the Upper-Tier  REMIC,  the Lower-Tier  REMIC or the Trust Estate.
The Master Servicer,  or, in the case of any tax return or other action required
by  law  to  be  performed  directly  by  the  Trust  Administrator,  the  Trust
Administrator,  shall (i) prepare or cause to be  prepared,  timely  cause to be
signed  by the  Trustee  and  file or  cause  to be  filed  annual  federal  and
applicable  state and local income tax returns for each of the Upper-Tier  REMIC
and the  Lower-Tier  REMIC  using a calendar  year as the  taxable  year and the
accrual method of accounting;  (ii) in the first such federal tax returns, make,
or  cause  to be  made,  elections  satisfying  the  requirements  of the  REMIC
Provisions, on behalf of the Trust Estate, to treat each of the Upper-Tier REMIC
and the  Lower-Tier  REMIC as a REMIC;  (iii) prepare,  execute and forward,  or
cause to be prepared,  executed and  forwarded,  to the  Certificateholders  all
information reports or tax returns required with respect to the Trust Estate, as
and when required to be provided to the Certificateholders,  and to the Internal
Revenue  Service  and  any  other  relevant  governmental  taxing  authority  in
accordance with the REMIC Provisions and any other applicable federal,  state or
local  laws,  including  without  limitation  information  reports  relating  to
"original  issue  discount"  and "market  discount" as defined in the Code based
upon the issue  prices,  prepayment  assumption  and cash flows  provided by the
Seller to the Trust Administrator and calculated on a monthly basis by using the
issue prices of the Certificates;  (iv) make available information necessary for
the  application  of any tax imposed on  transferors  of residual  interests  to
"disqualified  organizations"  (as  defined in the REMIC  Provisions);  (v) file
Forms SS-4 and 8811 and  respond to  inquiries  by  Certificateholders  or their
nominees concerning  information returns,  reports or tax returns; (vi) maintain
(or cause to be  maintained  by the  Servicers)  such  records  relating  to the
Upper-Tier  REMIC and the  Lower-Tier  REMIC,  including  but not limited to the
income, expenses, individual Mortgage Loans (including REO Mortgage Loans, other
assets and  liabilities  of each REMIC,  and the fair market  value and adjusted
basis of the  property  of each REMIC  determined  at such  intervals  as may be
required by the Code,  as may be necessary to prepare the  foregoing  returns or
information reports; (vii) exercise reasonable care not to allow the creation of
any  "interests" in either the Upper-Tier  REMIC or the Lower-Tier  REMIC within
the  meaning  of  Code  Section  860D(a)(2)  other  than  the  interests  in the
Upper-Tier REMIC  represented by the Class A-1, Class A-2, Class A-3, Class A-4,
Class A-5, Class A-6,  Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,
Class A-WIO, Class A-PO and Class A-R Certificates, the Class M Certificates and
the Class B-l, Class B-2, Class B-3,  Class B-4 and Class B-5  Certificates  and
the interests in the Lower-Tier REMIC represented by the Class A-L1, Class A-L2,
Class A-L3, Class A-L4, Class A-L6, Class A-L9, Class A-LPO, A-LIO, Class A-LUR,
Class  B-L1,  Class  B-L2,  Class  B-L3,  Class  B-L4,  Class B-L5 and Class M-L
Interests and the Class A-LR Certificate; (viii) exercise reasonable care not to
allow the occurrence of any "prohibited transactions" within the meaning of Code
Section  860F(a),  unless the Master  Servicer shall have provided an Opinion of
Counsel to the Trustee and the Trust  Administrator  that such occurrence  would
not (a) result in a taxable gain,  (b) otherwise  subject  either the Upper-Tier
REMIC or  Lower-Tier  REMIC or the  Trust  Estate  to tax or (c) cause the Trust
Estate to fail to qualify as two separate REMICs;  (ix) exercise reasonable care
not to allow  either the  Upper-Tier  REMIC or the  Lower-Tier  REMIC to receive
income from the  performance of services or from assets not permitted  under the
REMIC  Provisions  to be held by a REMIC;  (x) pay (on behalf of the  Upper-Tier
REMIC or the Lower-Tier REMIC) the amount of any federal income tax,  including,
without  limitation,  prohibited  transaction  taxes,  taxes on net income  from
foreclosure  property,  and taxes on certain  contributions to a REMIC after the
Startup Day,  imposed on the Upper-Tier  REMIC or Lower-Tier  REMIC, as the case
may be, when and as the same shall be due and payable (but such obligation shall
not prevent the Master Servicer or any other appropriate  Person from contesting
any such tax in  appropriate  proceedings  and  shall  not  prevent  the  Master
Servicer from  withholding  or  depositing  payment of such tax, if permitted by
law, pending the outcome of such proceedings); and (xi) if required or permitted
by the Code and applicable  law, act as "tax matters  person" for the Upper-Tier
REMIC or the Lower-Tier REMIC within the meaning of Treasury Regulations Section
1.860F-4(d),  and the Master Servicer is hereby designated as agent of the Class
A-R and  Class  A-LR  Certificateholders  for  such  purpose  (or if the  Master
Servicer  is not so  permitted,  the  Holders  of the Class  A-R and Class  A-LR
Certificates  shall  be  tax  matters  persons  in  accordance  with  the  REMIC
Provisions).  The Master Servicer shall be entitled to be reimbursed pursuant to
Section  3.02 for any taxes paid by it pursuant  to clause (x) of the  preceding
sentence,  except to the extent  that such taxes are  imposed as a result of the
bad faith, willful misfeasance or gross negligence of the Master Servicer in the
performance of its obligations hereunder. The Trustee's sole duties with respect
to the  Upper-Tier  REMIC  and  Lower  Tier  REMIC  are to sign the tax  returns
referred to in clause (i) of the second  preceding  sentence  and to comply with
written directions from the Master Servicer or the Trust Administrator.

     In order to enable  the Master  Servicer,  the Trust  Administrator  or the
Trustee,  as the case may be, to  perform  its  duties as set forth  above,  the
Seller shall provide, or cause to be provided, to the Master Servicer within ten
days after the Closing  Date all  information  or data that the Master  Servicer
determines to be relevant for tax purposes to the valuations and offering prices
of the Certificates, including, without limitation, the price, yield, prepayment
assumption and projected  cash flows of each Class and Subclass of  Certificates
and the Mortgage Loans in the aggregate. Thereafter, the Seller shall provide to
the Master Servicer, the Trust Administrator or the Trustee, as the case may be,
promptly upon request therefor, any such additional information or data that the
Master Servicer, the Trust Administrator or the Trustee, as the case may be, may
from time to time, request in order to enable the Master Servicer to perform its
duties as set forth above.  The Seller hereby  indemnifies the Master  Servicer,
the Trust  Administrator  or the  Trustee,  as the case may be, for any  losses,
liabilities,  damages,  claims or  expenses  of the Master  Servicer,  the Trust
Administrator or the Trustee arising from any errors or  miscalculations  by the
Master Servicer, the Trust Administrator or the Trustee pursuant to this Section
that  result  from any  failure  of the  Seller  to  provide,  or to cause to be
provided,  accurate  information  or  data to the  Master  Servicer,  the  Trust
Administrator or the Trustee,  as the case may be, on a timely basis. The Master
Servicer hereby indemnifies the Seller, the Trust  Administrator and the Trustee
for any losses,  liabilities,  damages,  claims or  expenses of the Seller,  the
Trust  Administrator or the Trustee arising from the Master  Servicer's  willful
misfeasance,  bad faith or gross  negligence  in  preparing  any of the federal,
state and local tax returns of the REMIC as described  above.  In the event that
the Trust Administrator prepares any of the federal, state and local tax returns
of the REMIC as described above, the Trust Administrator  hereby indemnifies the
Seller,  the  Master  Servicer  and the  Trustee  for any  losses,  liabilities,
damages,  claims or expenses of the Seller,  the Master  Servicer or the Trustee
arising  from  the  Trust  Administrator's  willful  misfeasance,  bad  faith or
negligence in connection with such preparation.

     (b) Notwithstanding  anything in this Agreement to the contrary, the Master
Servicer,  the Trust Administrator and the Trustee shall pay from its own funds,
without  any  right  of  reimbursement   therefor,  the  amount  of  any  costs,
liabilities  and  expenses  incurred  by the Trust  Estate  (including,  without
limitation,  any and all federal,  state or local taxes, including taxes imposed
on "prohibited  transactions" within the meaning of the REMIC Provisions) if and
to the extent that such costs,  liabilities and expenses arise from a failure of
the Master Servicer,  the Trust Administrator or the Trustee,  respectively,  to
perform its obligations under this Section 8.14.

Section 8.15.     Monthly Advances.

     In the  event  that  Norwest  Mortgage  fails  to make a  Periodic  Advance
required to be made pursuant to the Norwest Servicing Agreement on or before the
Distribution  Date,  the Trust  Administrator  shall make a Periodic  Advance as
required by Section  3.03 hereof;  provided,  however,  the Trust  Administrator
shall not be required to make such Periodic  Advances if prohibited by law or if
it determines that such Periodic Advance would be a Nonrecoverable Advance. With
respect  to those  Periodic  Advances  which  should  have been made by  Norwest
Mortgage,  the  Trust  Administrator  shall be  entitled,  pursuant  to  Section
3.02(a)(i),  (ii) or (v) hereof,  to be reimbursed from the Certificate  Account
for Periodic Advances and Nonrecoverable Advances made by it.



ARTICLE IX

TERMINATION

Section 9.01.     Termination upon Purchase by the
                  Seller or Liquidation of All Mortgage Loans.

     Subject to Section 9.02, the respective obligations and responsibilities of
the Seller, the Master Servicer, the Trust Administrator and the Trustee created
hereby  (other than the  obligation of the Trust  Administrator  to make certain
payments  after  the  Final  Distribution  Date  to  Certificateholders  and the
obligation of the Master  Servicer to send certain  notices as  hereinafter  set
forth and the tax  reporting  obligations  under  Sections 4.05 and 8.14 hereof)
shall  terminate  upon  the  last  action  required  to be  taken  by the  Trust
Administrator  on the  Final  Distribution  Date  pursuant  to this  Article  IX
following  the earlier of (i) the purchase by the Seller of all  Mortgage  Loans
and all property acquired in respect of any Mortgage Loan remaining in the Trust
Estate at a price equal to the sum of (x) 100% of the unpaid  principal  balance
of each  Mortgage  Loan  (other  than any REO  Mortgage  Loan)  as of the  Final
Distribution  Date,  and (y) the fair  market  value of the  Mortgaged  Property
related to any REO Mortgage Loan (as determined by the Master Servicer as of the
close of business on the third  Business Day next  preceding the date upon which
notice of any such  termination is furnished to  Certificateholders  pursuant to
the third paragraph of this Section 9.01),  plus any accrued and unpaid interest
through the last day of the month  preceding  the month of such  purchase at the
applicable   Mortgage  Interest  Rate  and  (ii)  the  final  payment  or  other
liquidation  (or any advance with  respect  thereto) of the last  Mortgage  Loan
remaining in the Trust Estate  (including  for this purpose the discharge of any
Mortgagor  under a defaulted  Mortgage Loan on which a Servicer is not obligated
to foreclose due to environmental impairment) or the disposition of all property
acquired upon  foreclosure  or deed in lieu of foreclosure of any Mortgage Loan;
provided,  however,  that in no event shall the trust  created  hereby  continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the Court of St. James, living on the date hereof.

     The right of the  Seller to  purchase  all the  assets of the Trust  Estate
pursuant to clause (i) of the  preceding  paragraph  are subject to Section 9.02
and conditioned upon the Pool Scheduled  Principal Balance of the Mortgage Loans
as of the  Final  Distribution  Date  being  less than the  amount  set forth in
Section 11.25. In the case of any purchase by the Seller pursuant to said clause
(i),  the Seller  shall  provide to the Trust  Administrator  the  certification
required by Section 3.04 and the Trust  Administrator  and the Custodian  shall,
promptly  following  payment of the  purchase  price,  release to the Seller the
Owner Mortgage Loan Files pertaining to the Mortgage Loans being purchased.

     Notice of any termination,  specifying the Final  Distribution  Date (which
shall be a date that  would  otherwise  be a  Distribution  Date) upon which the
Certificateholders  may surrender their Certificates to the Trust  Administrator
for payment of the final distribution and cancellation,  shall be given promptly
by the Master  Servicer (if it is exercising its right to purchase the assets of
the Trust Estate) or by the Trust Administrator (in any other case) by letter to
Certificateholders  mailed not earlier than the 15th day of the month  preceding
the month of such final distribution and not later than the twentieth day of the
month of such final distribution specifying (A) the Final Distribution Date upon
which  final  payment of the  Certificates  will be made upon  presentation  and
surrender  of  Certificates  at the office or agency of the Trust  Administrator
therein  designated,  (B) the amount of any such final  payment and (C) that the
Record Date otherwise  applicable to such  Distribution  Date is not applicable,
payments  being made (except in the case of any Class A Certificate  surrendered
on a prior  Distribution  Date pursuant to Section 4.01) only upon  presentation
and  surrender  of the  Certificates  at  the  office  or  agency  of the  Trust
Administrator  therein  specified.  If the Master  Servicer is obligated to give
notice to  Certificateholders  as  aforesaid,  it shall give such  notice to the
Trust  Administrator  and the  Certificate  Registrar at the time such notice is
given to  Certificateholders.  In the event  such  notice is given by the Master
Servicer,  the Master  Servicer shall deposit in the  Certificate  Account on or
before the Final  Distribution  Date in  immediately  available  funds an amount
equal to the purchase price for the assets of the Trust Estate computed as above
provided.  Failure to give notice of termination  as described  herein shall not
entitle a  Certificateholder  to any interest beyond the interest payable on the
Final Distribution Date.

     Upon   presentation   and   surrender  of  the   Certificates,   the  Trust
Administrator shall cause to be distributed to  Certificateholders  on the Final
Distribution  Date in proportion  to their  respective  Percentage  Interests an
amount equal to (i) as to the Subclasses of Class A Certificates, the respective
Class A Subclass  Principal  Balance  together with any related Class A Subclass
Unpaid  Interest  Shortfall  and one month's  interest in an amount equal to the
respective  Class A Subclass  Interest  Accrual  Amount,  (ii) as to the Class M
Certificates,  the Class M Principal  Balance  together with any related Class M
Unpaid Interest  Shortfall and one month's  interest at the Class M Pass-Through
Rate on the Class M Principal  Balance,  (iii) as to the  Subclasses  of Class B
Certificates,  the respective Class B Subclass  Principal  Balance together with
any related Class B Subclass Unpaid Interest  Shortfall and one month's interest
in an amount equal to the respective  Class B Subclass  Interest  Accrual Amount
and (iv) as to the Class A-R and Class A-LR Certificates,  the amounts,  if any,
which  remain  on  deposit  in  the  Upper-Tier   Certificate  Account  and  the
Certificate  Account,  respectively (other than amounts retained to meet claims)
after  application  pursuant to clauses (i), (ii) and (iii) above and payment to
the Master Servicer of any amounts it is entitled as  reimbursement or otherwise
hereunder. Such amount shall be distributed in respect of interest and principal
in respect of the  Uncertificated  Lower-Tier  Interests  in the same amounts as
distributed  to their  Corresponding  Upper-Tier  Class or Classes in the manner
specified in Section  4.01(a)(ii).  Notwithstanding the foregoing,  if the price
paid pursuant to clause (i) of the first  paragraph of this Section 9.01,  after
reimbursement to the Servicers,  the Master Servicer and the Trust Administrator
of any Periodic  Advances,  is insufficient to pay in full the amounts set forth
in clauses  (i),  (ii) and (iii) of this  paragraph,  then any  shortfall in the
amount  available for distribution to  Certificateholders  shall be allocated in
reduction of the amounts otherwise  distributable on the Final Distribution Date
in the same manner as Realized Losses are allocated pursuant to Sections 4.02(b)
and 4.02(g) hereof. Such distribution on the Final Distribution Date shall be in
lieu of the distribution otherwise required to be made on such Distribution Date
in respect of each Class of Certificates.

     In the event that all of the  Certificateholders  shall not surrender their
Certificates  for final payment and  cancellation  within three months following
the Final  Distribution Date, the Trust  Administrator  shall on such date cause
all  funds,  if  any,  in the  Certificate  Account  not  distributed  in  final
distribution to Certificateholders to be withdrawn therefrom and credited to the
remaining  Certificateholders  by  depositing  such funds in a  separate  escrow
account for the benefit of such Certificateholders,  and the Master Servicer (if
it exercised  its right to purchase the assets of the Trust Estate) or the Trust
Administrator  (in any other  case)  shall give a second  written  notice to the
remaining  Certificateholders  to surrender their  Certificates for cancellation
and receive the final distribution with respect thereto.  If within three months
after the second notice all the Certificates shall not have been surrendered for
cancellation, the Trust Administrator may take appropriate steps, or may appoint
an agent to take appropriate steps, to contact the remaining  Certificateholders
concerning  surrender of their Certificates,  and the cost thereof shall be paid
out of the funds on deposit in such escrow account.

Section 9.02.     Additional Termination Requirements.

     In the event of a termination  of the Trust Estate upon the exercise by the
Seller of its  purchase  option as provided in Section  9.01,  the Trust  Estate
shall be terminated in accordance  with the following  additional  requirements,
unless the Trust  Administrator has received an Opinion of Counsel to the effect
that  any  other  manner  of  termination   (i)  will  constitute  a  "qualified
liquidation"   of  the  Trust   Estate   within  the  meaning  of  Code  Section
860F(a)(4)(A)  and (ii) will not  subject  either  the  Upper-Tier  REMIC or the
Lower-Tier  REMIC to federal tax or cause the Trust Estate to fail to qualify as
two separate REMICs at any time that any Certificates are outstanding:

          (i) The notice given by the Master  Servicer  under Section 9.01 shall
     provide  that such notice  constitutes  the  adoption of a plan of complete
     liquidation of the Upper-Tier  REMIC and Lower-Tier REMIC as of the date of
     such notice  (or,  if  earlier,  the date on which the first such notice is
     mailed to Certificateholders).  The Master Servicer shall also specify such
     date in a statement  attached  to the final tax  returns of the  Upper-Tier
     REMIC and Lower-Tier REMIC; and

          (ii) At or  after  the  time of  adoption  of such a plan of  complete
     liquidation  and at or prior to the  Final  Distribution  Date,  the  Trust
     Administrator  shall  sell all of the  assets  of the  Trust  Estate to the
     Seller for cash at the purchase  price  specified in Section 9.01 and shall
     distribute  such  cash  within  90  days  of such  adoption  in the  manner
     specified in Section 9.01.



ARTICLE X

MISCELLANEOUS PROVISIONS

Section 10.01.    Amendment.

     (a) This  Agreement or any Custodial  Agreement may be amended from time to
time by the  Seller,  the  Master  Servicer,  the  Trust  Administrator  and the
Trustee,  without the consent of any of the Certificateholders,  (i) to cure any
ambiguity or mistake,  (ii) to correct or supplement  any  provisions  herein or
therein which may be inconsistent  with any other provisions  herein or therein,
(iii) to modify,  eliminate  or add to any of its  provisions  to such extent as
shall be  necessary  to maintain  the  qualification  of the Trust Estate as two
separate REMICs at all times that any  Certificates  are outstanding or to avoid
or minimize the risk of the  imposition  of any federal tax on the Trust Estate,
the Upper-Tier  REMIC or the Lower-Tier REMIC pursuant to the Code that would be
a claim  against the Trust  Estate,  provided that (a) the Trustee and the Trust
Administrator have received an Opinion of Counsel to the effect that such action
is necessary or desirable to maintain such qualification or to avoid or minimize
the risk of the  imposition  of any such tax and (b) such  action  shall not, as
evidenced by such Opinion of Counsel,  adversely  affect in any material respect
the interests of any Certificateholder,  (iv) to change the timing and/or nature
of deposits into the  Upper-Tier  Certificate  Account and  Certificate  Account
provided  that (a) such change shall not, as evidenced by an Opinion of Counsel,
adversely affect in any material respect the interests of any  Certificateholder
and (b) such change shall not adversely  affect the  then-current  rating of the
Certificates  as evidenced  by a letter from each Rating  Agency to such effect,
(v) to modify,  eliminate or add to the  provisions of Section 5.02 or any other
provisions hereof  restricting  transfer of the Certificates,  provided that the
Master  Servicer  for  purposes  of  Section  5.02  has  determined  in its sole
discretion that any such  modifications to this Agreement will neither adversely
affect the rating on the  Certificates  nor give rise to a risk that  either the
Upper-Tier REMIC or the Lower-Tier REMIC or any of the  Certificateholders  will
be subject to a tax caused by a transfer to a non-permitted  transferee and (vi)
to make any other provisions with respect to matters or questions  arising under
this  Agreement  or such  Custodial  Agreement  which  shall  not be  materially
inconsistent  with the provisions of this  Agreement,  provided that such action
shall  not,  as  evidenced  by an Opinion of  Counsel,  adversely  affect in any
material respect the interests of any Certificateholder.

     This Agreement or any Custodial  Agreement may also be amended from time to
time by the Seller, the Master Servicer, the Trust Administrator and the Trustee
with the consent of the Holders of Certificates  evidencing in the aggregate not
less than 66-2/3% of the aggregate Voting Interests of each Class or Subclass of
Certificates  affected  thereby for the purpose of adding any  provisions  to or
changing in any manner or eliminating any of the provisions of this Agreement or
such Custodial Agreement or of modifying in any manner the rights of the Holders
of  Certificates  of such Class or  Subclass;  provided,  however,  that no such
amendment  shall (i) reduce in any manner the amount of, or delay the timing of,
payments  received on Mortgage Loans which are required to be distributed on any
Certificate  without  the  consent  of the  Holder  of  such  Certificate,  (ii)
adversely  affect  in any  material  respect  the  interest  of the  Holders  of
Certificates  of any Class or Subclass in a manner  other than as  described  in
clause (i) hereof without the consent of Holders of  Certificates  of such Class
or  Subclass  evidencing,  as  to  such  Class  or  Subclass,  Voting  Interests
aggregating  not less than 66-2/3% or (iii) reduce the  aforesaid  percentage of
Certificates  of any Class or  Subclass  the  Holders of which are  required  to
consent  to any such  amendment,  without  the  consent  of the  Holders  of all
Certificates of such Class or Subclass then outstanding.

     Notwithstanding  any  contrary  provision  of this  Agreement,  neither the
Trustee  nor the Trust  Administrator  shall  consent to any  amendment  to this
Agreement  unless it shall  have  first  received  an  Opinion of Counsel to the
effect that such amendment  will not subject either the Upper-Tier  REMIC or the
Lower-Tier  REMIC to tax or cause either the Upper-Tier  REMIC or the Lower-Tier
REMIC  to fail to  qualify  as a REMIC at any time  that  any  Certificates  are
outstanding.

     Promptly  after the  execution of any  amendment  requiring  the consent of
Certificateholders,  the Trust Administrator shall furnish written  notification
of the substance of such amendment to each Certificateholder.

     It shall not be necessary for the consent of Certificateholders  under this
Section 10.01(a) to approve the particular form of any proposed  amendment,  but
it shall be sufficient if such consent shall approve the substance thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trust Administrator may prescribe.

     (b)  Notwithstanding  any contrary provision of this Agreement,  the Master
Servicer may, from time to time,  amend Schedule I hereto without the consent of
any  Certificateholder,  the  Trust  Administrator  or  the  Trustee;  provided,
however,  (i) that such  amendment  does not conflict with any provisions of the
related Servicing Agreement,  (ii) that the related Servicing Agreement provides
for the remittance of each type of Unscheduled  Principal  Receipts  received by
such Servicer during the Applicable  Unscheduled Principal Receipt Period (as so
amended) related to each  Distribution Date to the Master Servicer no later than
the 24th day of the month in which such  Distribution Date occurs and (iii) that
such amendment is for the purpose of:

          (a) changing the Applicable  Unscheduled  Principal Receipt Period for
     Exhibit F-1 Mortgage  Loans to a Mid-Month  Receipt  Period with respect to
     all Unscheduled Principal Receipts; or

          (b) changing the Applicable  Unscheduled  Principal Receipt Period for
     all Mortgage Loans  serviced by any Servicer to a Mid-Month  Receipt Period
     with respect to Full  Unscheduled  Principal  Receipts and to a Prior Month
     Receipt Period with respect to Partial Unscheduled Principal Receipts.

     A copy of any  amendment  to Schedule I pursuant to this  Section  10.01(b)
shall be promptly forwarded to the Trust Administrator.

Section 10.02.    Recordation of Agreement.

     This  Agreement (or an abstract  hereof,  if  acceptable to the  applicable
recording  office) is subject to recordation in all  appropriate  public offices
for real property records in all the towns or other comparable  jurisdictions in
which any or all of the  Mortgaged  Properties  are  situated,  and in any other
appropriate  public office or elsewhere,  such recordation to be effected by the
Master Servicer and at its expense on direction by the Trust Administrator,  but
only upon direction accompanied by an Opinion of Counsel to the effect that such
recordation   materially   and   beneficially   affects  the  interests  of  the
Certificateholders.

     For the purpose of facilitating the recordation of this Agreement as herein
provided and for other purposes,  this Agreement may be executed  simultaneously
in any number of counterparts,  each of which counterparts shall be deemed to be
an  original,  and  such  counterparts  shall  constitute  but one and the  same
instrument.

Section 10.03.    Limitation on Rights of Certificateholders.

     The death or  incapacity  of any  Certificateholder  shall not  operate  to
terminate   this   Agreement   or   the   Trust   Estate,   nor   entitle   such
Certificateholder's  legal  representatives  or heirs to claim an  accounting or
take any action or  proceeding in any court for a partition or winding up of the
Trust Estate,  nor otherwise  affect the rights,  obligations and liabilities of
the parties hereto or any of them.

     Except as otherwise expressly provided herein, no Certificateholder, solely
by virtue of its status as a Certificateholder,  shall have any right to vote or
in any manner  otherwise  control  the  operation  and  management  of the Trust
Estate, or the obligations of the parties hereto,  nor shall anything herein set
forth,  or  contained  in the terms of the  Certificates,  be construed so as to
constitute the Certificateholders from time to time as partners or members of an
association, nor shall any Certificateholder be under any liability to any third
person by reason of any action taken by the parties to this  Agreement  pursuant
to any provision hereof.

     No Certificateholder,  solely by virtue of its status as Certificateholder,
shall have any right by virtue or by availing of any provision of this Agreement
to institute any suit, action or proceeding in equity or at law upon or under or
with respect to this Agreement,  unless such Holder  previously shall have given
to the Trust  Administrator  a written notice of default and of the  continuance
thereof, as hereinbefore  provided,  and unless also the Holders of Certificates
evidencing  not  less  than  25%  of  the  Voting  Interest  represented  by all
Certificates  shall have made written  request upon the Trust  Administrator  to
institute such action, suit or proceeding in its own name as Trust Administrator
hereunder  and shall have  offered to the Trust  Administrator  such  reasonable
indemnity as it may require  against the cost,  expenses and  liabilities  to be
incurred therein or thereby, and the Trust Administrator,  for 60 days after its
receipt of such notice, request and offer of indemnity,  shall have neglected or
refused to institute any such action,  suit or proceeding;  it being  understood
and intended,  and being  expressly  covenanted by each  Certificateholder  with
every other  Certificateholder and the Trust Administrator,  that no one or more
Holders of Certificates shall have any right in any manner whatever by virtue or
by availing of any provision of this  Agreement to affect,  disturb or prejudice
the  rights of the  Holders of any other of such  Certificates,  or to obtain or
seek to obtain  priority  over or  preference  to any other such  Holder,  or to
enforce any right under this Agreement, except in the manner herein provided and
for the benefit of all Certificateholders. For the protection and enforcement of
the provisions of this Section,  each and every  Certificateholder and the Trust
Administrator  shall be entitled to such relief as can be given either at law or
in equity.

Section 10.04.    Governing Law; Jurisdiction.

     This Agreement  shall be construed in accordance with the laws of the State
of  New  York  (without  regard  to  conflicts  of  laws  principles),  and  the
obligations, rights and remedies of the parties hereunder shall be determined in
accordance with such laws.

Section 10.05.    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
certified or registered  mail,  return receipt  requested (i) in the case of the
Seller,  to  Norwest  Asset  Securities  Corporation,   7485  New  Horizon  Way,
Frederick,  Maryland 21703,  Attention:  Chief Executive Officer,  or such other
address as may hereafter be furnished to the Master  Servicer and the Trustee in
writing by the Seller, (ii) in the case of the Master Servicer,  to Norwest Bank
Minnesota,  National  Association,  7485 New Horizon  Way,  Frederick,  Maryland
21703,  Attention:  Vice  President  or such other  address as may  hereafter be
furnished to the Seller and the Trustee in writing by the Master Servicer, (iii)
in the case of the Trustee,  to the Corporate  Trust Office and (iv) in the case
of the Trust Administrator, to the Corporate Trust Office, or such other address
as may  hereafter be furnished to the Seller and the Master  Servicer in writing
by the Trustee or the Trust  Administrator,  in each case  Attention:  Corporate
Trust  Department.   Any  notice  required  or  permitted  to  be  mailed  to  a
Certificateholder  shall be given by first class mail,  postage prepaid,  at the
address of such Holder as shown in the Certificate  Register.  Any notice mailed
or  transmitted   within  the  time   prescribed  in  this  Agreement  shall  be
conclusively  presumed  to have been duly  given,  whether or not the  addressee
receives  such  notice,   provided,   however,   that  any  demand,   notice  or
communication  to  or  upon  the  Seller,   the  Master   Servicer,   the  Trust
Administrator or the Trustee shall not be effective until received.

     For all purposes of this Agreement,  in the absence of actual  knowledge by
an officer of the Master  Servicer,  the Master  Servicer shall not be deemed to
have  knowledge  of any act or failure to act of any  Servicer  unless  notified
thereof in writing by the Trustee, the Trust  Administrator,  such Servicer or a
Certificateholder.

Section 10.06.    Severability of Provisions.

     If any one or more of the  covenants,  agreements,  provisions  or terms of
this  Agreement  shall be for any  reason  whatsoever  held  invalid,  then such
covenants,  agreements,  provisions or terms shall be deemed  severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or  enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

Section 10.07.    Special Notices to Rating Agencies.

     (a) The Trust  Administrator shall give prompt notice to each Rating Agency
of the occurrence of any of the following events of which it has notice:

          (i) any amendment to this Agreement pursuant to Section 10.01(a);

          (ii) any sale or  transfer  of the Class B  Certificates  pursuant  to
     Section 5.02 to an affiliate of the Seller;

          (iii)  any  assignment  by  the  Master  Servicer  of its  rights  and
     delegation of its duties pursuant to Section 6.06;

          (iv) any resignation of the Master Servicer pursuant to Section 6.04;

          (v) the  occurrence  of any of the  Events  of  Default  described  in
     Section 7.01;

          (vi) any notice of termination  given to the Master Servicer  pursuant
     to Section 7.01;

          (vii) the appointment of any successor to the Master Servicer pursuant
     to Section 7.05; or

          (viii) the making of a final payment pursuant to Section 9.01.

     (b) The Master  Servicer  shall give prompt notice to each Rating Agency of
the occurrence of any of the following events:

          (i) the appointment of a Custodian pursuant to Section 2.02;

          (ii)  the   resignation  or  removal  of  the  Trustee  or  the  Trust
     Administrator pursuant to Section 8.08;

          (iii) the  appointment of a successor  trustee or trust  administrator
     pursuant to Section 8.09; or

          (iv) the sale,  transfer or other disposition in a single  transaction
     of 50% or more of the equity interests in the Master Servicer.

     (c) The Master Servicer shall deliver to each Rating Agency:

          (i) reports prepared pursuant to Section 3.05; and

          (ii) statements prepared pursuant to Section 4.04.

Section 10.08.    Covenant of Seller.

     The  Seller  shall  not  amend   Article  Third  of  its   Certificate   of
Incorporation without the prior written consent of each Rating Agency rating the
Certificates.

Section 10.09.    Recharacterization.

     The Parties  intend the  conveyance  by the Seller to the Trustee of all of
its right,  title and  interest in and to the  Mortgage  Loans  pursuant to this
Agreement to constitute a purchase and sale and not a loan.  Notwithstanding the
foregoing,  to the extent that such  conveyance is held not to constitute a sale
under  applicable  law, it is intended that this  Agreement  shall  constitute a
security  agreement under  applicable law and that the Seller shall be deemed to
have  granted to the Trustee a first  priority  security  interest in all of the
Seller's right, title and interest in and to the Mortgage Loans.


ARTICLE XI

TERMS FOR CERTIFICATES

Section 11.01.    Class A Fixed Pass-Through Rate.

     The Class A Fixed Pass-Through Rate is 7.250% per annum.

Section 11.02.    Cut-Off Date.

     The Cut-Off Date for the Certificates is September 1, 1997.

Section 11.03.    Cut-Off Date Aggregate Principal Balance.

     The Cut-Off Date Aggregate Principal Balance is $345,286,973.13.

Section 11.04.    Original Class A Percentage.

     The Original Class A Percentage is 95.74732505%.

Section 11.05.    Original Class A Subclass Principal Balances.

     As to the  following  Subclasses  of  Class  A  Certificates,  the  Class A
Subclass Principal Balance of such Subclass as of the Cut-Off Date, as follows:

                                           Original Class A
   Class A Subclass                        Subclass Principal Balance
   ----------------                        --------------------------
     Class A-1                                 $      11,434,000.00
     Class A-2                                 $      23,600,000.00
     Class A-3                                 $      18,000,000.00
     Class A-4                                 $      16,800,000.00
     Class A-6                                 $      30,921,000.00
     Class A-7                                 $      20,000,000.00
     Class A-8                                 $     121,216,300.00
     Class A-9                                 $       8,932,000.00
     Class A-10                                $      12,508,500.00
     Class A-11                                $      67,000,000.00
     Class A-PO                                $         199,525.68
     Class A-LR                                $             100.00
     Class A-R                                 $             100.00

Section 11.06.    Original Class A Non-PO Principal Balance.

     The Original Class A Non-PO Principal Balance is $330,412,000.00

Section 11.07.    Original Class A-5 Notional Amount.

     The Original Class A-5 Notional Amount is $4,816,137.93.

Section 11.08.  Original Segment Principal Balances.

     As to the following Segments, the Segment Principal Balance of such Segment
as of the Cut-Off Date, as follows:

                                               Original Segment
   Segment                                     Principal Balance
   -------                                     -----------------
   PAC Segment                                   $33,066,000.00
   Scheduled Segment                             $139,071,300.00


Section 11.09.    Original Subordinated Percentage.

     The Original Subordinated Percentage is 4.25267495%.

Section 11.10.    Original Class M Percentage.

     The Original Class M Percentage is 1.50106880%.

Section 11.11.    Original Class M Principal Balance.

     The Original Class M Principal Balance is $5,180,000.00.

Section 11.12.    Original Class M Fractional Interest.

     The Original Class M Fractional Interest is 2.75160615%.

Section 11.13.    Original Class B-1 Percentage.

     The Original Class B-1 Percentage is 1.30053992%.

Section 11.14.    Original Class B-2 Percentage.

     The Original Class B-2 Percentage is 0.50045286%.

Section 11.15.    Original Class B-3 Percentage.

     The Original Class B-3 Percentage is 0.40018842%.

Section 11.16.    Original Class B-4 Percentage.

     The Original Class B-4 Percentage is 0.25008154%.

Section 11.17.    Original Class B-5 Percentage.

     The Original Class B-5 Percentage is 0.30034342%.

Section 11.18.    Original Class B Principal Balance.

     The Original Class B Principal Balance is $9,495,447.45.

Section 11.19.    Original Class B Subclass Principal Balances.

     As to any Class B Certificate,  the Class B Subclass  Principal  Balance of
such Subclass as of the Cut-Off Date, is as follows:

                                         Original Class B
 Class B Subclass                        Subclass Principal Balance
 ----------------                        --------------------------
   Class B-1                                 $       4,488,000.00
   Class B-2                                 $       1,727,000.00
   Class B-3                                 $       1,381,000.00
   Class B-4                                 $         863,000.00
   Class B-5                                 $       1,036,447.45

Section 11.20.    Original Class B-1 Fractional Interest.

     The Original Class B-1 Fractional Interest is 1.45106624%.

Section 11.21.    Original Class B-2 Fractional Interest.

     The Original Class B-2 Fractional Interest is 0.95061338%.

Section 11.22.    Original Class B-3 Fractional Interest.

     The Original Class B-3 Fractional Interest is 0.55042496%.

Section 11.23.    Original Class B-4 Fractional Interest.

     The Original Class B-4 Fractional Interest is 0.30034342%.

Section 11.24.    Closing Date.

     The Closing Date is September 30, 1997.

Section 11.25.    Right to Purchase.

     The right of the Seller to purchase all of the Mortgage  Loans  pursuant to
Section  9.01 hereof  shall be  conditioned  upon the Pool  Scheduled  Principal
Balance of the Mortgage Loans being less than $34,528,697.31 (10% of the Cut-Off
Date Aggregate Principal Balance) at the time of any such purchase.

Section 11.26.    Wire Transfer Eligibility.

     With respect to the Class A  Certificates  (other than the Class A-5, Class
A-WIO, Class A-PO, Class A-R and Class A-LR Certificates),  Class M Certificates
and Class B Certificates, the minimum Denomination eligible for wire transfer on
each Distribution Date is $500,000.  With respect to the Class A-5 Certificates,
the minimum Denomination eligible for wire transfer on each Distribution Date is
100%  Percentage  Interest.  With respect to the Class A-WIO  Certificates,  the
minimum Denomination eligible for wire transfer on each Distribution Date is 25%
Percentage  Interest.  The Class A-PO, Class A-R and Class A-LR Certificates are
not eligible for wire transfer.

Section 11.27.    Single Certificate.

     A Single Certificate for each Subclass of Class A Certificates  (other than
the Class A-5, Class A-WIO, Class A-R and Class A-LR Certificates),  the Class M
Certificates and the Class B Certificates  (other than the Class B-3, Class B-4,
and  Class  B-5  Certificates)  represents  a  $100,000  Denomination.  A Single
Certificate for the Class A-5 Certificates represents a $2,400,000 Denomination.
A Single Certificate for the Class A-WIO Certificates  represents 25% Percentage
Interest.  A Single  Certificate  for the Class A-R and Class A-LR  Certificates
represents a $100  Denomination.  A Single  Certificate for the Class B-3, Class
B-4 and Class B-5 Certificates represents a $250,000 Denomination.

Section 11.28.    Servicing Fee Rate.

     The rate used to calculate the Servicing Fee is equal to 0.250% per annum.

Section 11.29.    Master Servicing Fee Rate.

     The rate used to calculate the Master  Servicing Fee for each Mortgage Loan
is 0.016% per annum.

<PAGE>


     IN  WITNESS  WHEREOF,   the  Seller,   the  Master   Servicer,   the  Trust
Administrator  and the Trustee  have caused  their names to be signed  hereto by
their respective officers thereunto duly authorized,  all as of the day and year
first above written.

                                    NORWEST ASSET SECURITIES CORPORATION
                                    as Seller

                                    By:-------------------------
                                      Name:
                                      Title:

                                    NORWEST BANK MINNESOTA, NATIONAL
                                    ASSOCIATION
                                    as Master Servicer

                                    By:-------------------------
                                      Name:
                                      Title:

                                    FIRST UNION NATIONAL BANK
                                    as Trust Administrator

                                    By:-------------------------
                                      Name:
                                      Title:

Attest:
By:---------------------------
Name:-------------------------
Title:------------------------


                                    UNITED STATES TRUST COMPANY OF NEW YORK
                                    as Trustee

                                    By:-------------------------
                                      Name:
                                      Title:

                                    By:-------------------------
                                      Name:
                                      Title:


<PAGE>


STATE OF NEW YORK       )
                           ss.:
COUNTY OF NEW YORK      )

     On this 30th day of September,  1997, before me, a notary public in and for
the State of New York,  personally  Alan McKenney,  known to me who, being by me
duly sworn, did depose and say that he resides at McLean, Virginia; that he is a
Assistant Vice  President of Norwest Asset  Securities  Corporation,  a Delaware
corporation, one of the parties that executed the foregoing instrument; and that
he  signed  his  name  thereto  by  order  of the  Board  of  Directors  of said
corporation.


- -------------------------
Notary Public


[NOTARIAL SEAL]


<PAGE>


STATE OF NEW YORK        )
                            ss.:
COUNTY OF NEW YORK       )

     On this 30th day of September,  1997, before me, a notary public in and for
the State of New York,  personally  appeared  Edward M. Frere,  Jr., known to me
who,  being by me duly sworn,  did depose and say that he resides at  Frederick,
Maryland;  that he is a Vice  President  of  Norwest  Bank  Minnesota,  National
Association,  a national banking  association,  one of the parties that executed
the  foregoing  instrument;  and that he signed his name thereto by order of the
Board of Directors of said corporation.


- -------------------------
Notary Public


[NOTARIAL SEAL]


<PAGE>


STATE OF NORTH CAROLINA     )
                              ss.:
COUNTY OF                   )

     On this 30th day of September,  1997, before me, a notary public in and for
the State of North Carolina, personally appeared  -------------------,  known to
me who,  being by me duly  sworn,  did  depose  and say  that  s/he  resides  at
- -----------------,  North Carolina; that s/he is a -------------------- of First
Union National Bank of North Carolina,  a national banking  association,  one of
the parties that executed the foregoing instrument; and that s/he signed his/her
name thereto by order of the Board of Directors of said corporation.


- -------------------------
Notary Public


[NOTARIAL SEAL]


<PAGE>


STATE OF NORTH CAROLINA     )
                               ss.:
COUNTY OF                   )

     On this 30th day of September,  1997, before me, a notary public in and for
the State of North Carolina, personally appeared ---------------------, known to
me  who,  being  by me duly  sworn,  did  depose  and say  that  he  resides  at
- ------------------,  North Carolina; that he is a --------------------- of First
Union National Bank of North Carolina,  a national banking  association,  one of
the parties that  executed the  foregoing  instrument;  and that s/he signed his
name thereto by order of the Board of Directors of said corporation.


- -------------------------
Notary Public


[NOTARIAL SEAL]


<PAGE>


STATE OF NEW YORK        )
                           ss.:
COUNTY OF                )

     On this 30th day of September,  1997, before me, a notary public in and for
the State of New York, personally appeared -------------------, known to me who,
being  by  me  duly   sworn,   did   depose   and  say  that  s/he   resides  at
- ----------------, New York; that s/he is a -------------------- of United States
Trust Company of New York, a  ------------------------,  one of the parties that
executed the foregoing instrument;  and that s/he signed her/his name thereto by
order of the Board of Directors of said corporation.


- -------------------------
Notary Public


[NOTARIAL SEAL]


<PAGE>


STATE OF NEW YORK       )
                          ss.:
COUNTY OF               )

     On this 30th day of September,  1997, before me, a notary public in and for
the State of New York, personally appeared -------------------, known to me who,
being  by  me  duly   sworn,   did   depose   and  say  that  s/he   resides  at
- ----------------, New York; that s/he is a -------------------- of United States
Trust Company of New York, a  ------------------------,  one of the parties that
executed the foregoing instrument;  and that s/he signed her/his name thereto by
order of the Board of Directors of said corporation.


- -------------------------
Notary Public


[NOTARIAL SEAL]


<PAGE>


                                   SCHEDULE I

 Norwest Asset Securities Corporation, Mortgage Pass-Through Certificates,
                                 Series 1997-14
                 Applicable Unscheduled Principal Receipt Period

                                        Full Unscheduled     Partial Unscheduled
Servicer                                Principal Receipts   Principal Receipts
- --------                                ------------------   ------------------
                                        
Cimarron Mortgage Corp.                 Prior Month          Prior Month
                                        
Citicorp Mortgage, Inc.                 Prior Month          Prior Month
                                        
National City Mortgage Compeny          Prior Month          Prior Month
                                        
First Union Mortgage Corporation        Prior Month          Prior Month
                                        
First Bank National Association         Prior Month          Prior Month
                                        
Boeing Employees' Credit Union          Mid-Month            Prior Month
                                        
FT Mortgage Companies                   Mid-Month            Prior Month
                                        
The Huntington Mortgage Company         Prior Month          Prior Month
                                        
National City Mortgage Company          Prior Month          Prior Month
                                        
Norwest Mortgage, Inc. (Exhibit F-1)    Prior Month          Prior Month
                                        
Norwest Mortgage, Inc. (Exhibit F-2)    Mid-Month            Mid-Month
                                        
Suntrust Mortgage, Inc.                 Prior Month          Prior Month


<PAGE>


                                   EXHIBIT A-1
                     [FORM OF FACE OF CLASS A-1 CERTIFICATE]

    [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
    THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS AGENT FOR
  REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
   REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED BY AN
  AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS
        MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
     VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED
               OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-1

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                   Cut-Off Date:   September 1, 1997

CUSIP No.:                        First Distribution Date:  October 27, 1997

Percentage Interest evidenced     Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-1  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-1 Certificates required to be distributed to
Holders  of  Class  A-1  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-1 Certificates  applicable to each  Distribution Date will be 6.750% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-1 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer




<PAGE>

                                   EXHIBIT A-2
                     [FORM OF FACE OF CLASS A-2 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
      DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS AGENT FOR
    REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED
   IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED BY
                       AN AUTHORIZED REPRESENTATIVE OF THE
  DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER,
    PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
     WRONGFUL SINCE THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
                                    HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-2

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                   Cut-Off Date:   September 1, 1997

CUSIP No.:                        First Distribution Date:  October 27, 1997

Percentage Interest evidenced     Denomination:  $
by this Certificate: %



<PAGE>



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-2  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-2 Certificates required to be distributed to
Holders  of  Class  A-2  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-2 Certificates  applicable to each  Distribution Date will be 6.750% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-2 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer




<PAGE>


                                   EXHIBIT A-3
                     [FORM OF FACE OF CLASS A-3 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
      DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS AGENT FOR
    REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED
   IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED BY
                       AN AUTHORIZED REPRESENTATIVE OF THE
  DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER,
    PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
     WRONGFUL SINCE THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
                                    HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-3

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                       Cut-Off Date:   September 1, 1997

CUSIP No.:                            First Distribution Date:  October 27, 1997

Percentage Interest evidenced         Denomination:  $
by this Certificate: %



<PAGE>



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-3  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-3 Certificates required to be distributed to
Holders  of  Class  A-3  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-3 Certificates  applicable to each  Distribution Date will be 6.750% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-3 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer
  
 
Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer




<PAGE>



                                   EXHIBIT A-4
                     [FORM OF FACE OF CLASS A-4 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
      DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS AGENT FOR
    REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED
   IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED BY
                       AN AUTHORIZED REPRESENTATIVE OF THE
  DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER,
    PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
     WRONGFUL SINCE THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
                                    HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-4

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER, THE MASTER SERVICER, THE TRUSTEE,THE TRUST ADMINISTRATOR OR ANY OF THEIR
AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,
THE  TRUSTEE,  THE TRUST  ADMINISTRATOR  OR ANY OF THEIR  AFFILIATES,  OR BY ANY
GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                   Cut-Off Date:   September 1, 1997

CUSIP No.:                        First Distribution Date:  October 27, 1997

Percentage Interest evidenced     Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-4  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-4 Certificates required to be distributed to
Holders  of  Class  A-4  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-4 Certificates  applicable to each  Distribution Date will be 6.750% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-4 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer





<PAGE>


                                   EXHIBIT A-5
                     [FORM OF FACE OF CLASS A-5 CERTIFICATE]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-5

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     THE  NOTIONAL  AMOUNT OF THIS  CERTIFICATE  WILL BE  REDUCED  IN THE MANNER
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT.  ACCORDINGLY,  THE OUTSTANDING
NOTIONAL  AMOUNT OF THIS  CERTIFICATE  AT ANY TIME MAY BE LESS THAN THE  INITIAL
NOTIONAL AMOUNT REPRESENTED HEREBY.

Certificate No.                      Cut-Off Date:   September 1, 1997

CUSIP No.:                           First Distribution Date:  October 27, 1997

Percentage Interest evidenced        Denomination:  $       (initial Class A-5
by this Certificate: %                                       Notional Amount)




     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-5  Certificate  with  respect  to a  Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-5 Certificate  required to be distributed to
the Holder of the Class A-5 Certificate on such  Distribution  Date,  subject to
adjustment  in  certain  events as  specified  in the  Agreement.  The Class A-5
Certificate is not entitled to distributions  in respect of principal.  Interest
will accrue on the Class A-5  Certificate  each month in an amount  equal to the
product of (i) 1/12th of 7.250% and (ii) the Class A-5 Notional Amount as of the
related  Distribution  Date.  The  amount  of  interest  which  accrues  on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-5 Certificate, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above,  the final  distribution on this Certificate will be
made  after  due  notice  of the  pendency  of such  distribution  and only upon
presentation and surrender of this Certificate at the office or agency specified
by the Trust Administrator for that purpose in the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  is issued on September  30,  1997,  at an issue price of
22.80278% of the initial Class A-5 Notional Amount,  including accrued interest,
and a stated  redemption  price at maturity equal to all interest  distributions
hereon,  and is issued with original issue  discount  ("OID") for federal income
tax purposes.  Assuming that this  Certificate pays in accordance with projected
cash flows  reflecting the Prepayment  Assumption of 250% SPA (as defined in the
Prospectus  Supplement  dated September 25, 1997 with respect to the offering of
the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7,
Class A-8, Class A-9, Class A-10,  Class A-11,  Class A-R, Class A-LR,  Class M,
Class B-1 and Class B-2 Certificates)  used to price this  Certificate:  (i) the
amount  of OID as a  percentage  of the  initial  Class A-5  Notional  Amount is
approximately   6.89147249%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate,  compounded monthly, is approximately  12.66%; and (iii) the amount
of OID  allocable  to the short  first  accrual  period  (September  30, 1997 to
October 25, 1997) as a  percentage  of the initial  Class A-5  Notional  Amount,
calculated using the exact method, is approximately 0.20031476%.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer


<PAGE>


                                   EXHIBIT A-6
                     [FORM OF FACE OF CLASS A-6 CERTIFICATE]

             [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
 REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR 
                    ITS AGENT FOR REGISTRATION OF TRANSFER,
 EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF
                        CEDE & CO. OR SUCH OTHER NAME AS
  REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND
   ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
   FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED
               OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-6

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                      Cut-Off Date:   September 1, 1997

CUSIP No.:                           First Distribution Date:  October 27, 1997

Percentage Interest evidenced        Denomination:  $
by this Certificate: %




     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-6  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-6 Certificates required to be distributed to
Holders  of  Class  A-6  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-6 Certificates  applicable to each  Distribution Date will be 7.250% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-6 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer
   

Countersigned:

First Union National Bank,
  Trust Administrator
By ------------------------
   Authorized Officer

<PAGE>



                                   EXHIBIT A-7
                     [FORM OF FACE OF CLASS A-7 CERTIFICATE]

             [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
           REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST
            ADMINISTRATOR OR ITS AGENT FOR REGISTRATION OF TRANSFER,
    EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN
                  THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS
  REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND
   ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
   FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED
               OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-7

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                      Cut-Off Date:   September 1, 1997

CUSIP No.:                           First Distribution Date:  October 27, 1997

Percentage Interest evidenced        Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-7  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-7 Certificates required to be distributed to
Holders  of  Class  A-7  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-7 Certificates  applicable to each  Distribution Date will be 7.250% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-7 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.


     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer


<PAGE>




                                   EXHIBIT A-8
                     [FORM OF FACE OF CLASS A-8 CERTIFICATE]

             [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
 REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR
                   OR ITS AGENT FOR REGISTRATION OF TRANSFER,
 EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME
                       OF CEDE & CO. OR SUCH OTHER NAME AS
  REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND
   ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
   FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED
               OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-8

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                       Cut-Off Date:   September 1, 1997

CUSIP No.:                            First Distribution Date:  October 27, 1997

Percentage Interest evidenced         Denomination:  $
by this Certificate: %




     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-8  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-8 Certificates required to be distributed to
Holders  of  Class  A-8  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-8 Certificates  applicable to each  Distribution Date will be 7.250% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-8 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer




<PAGE>


                                   EXHIBIT A-9
                     [FORM OF FACE OF CLASS A-9 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
      DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR OR ITS AGENT FOR
    REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED
   IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME AS REQUESTED BY
                       AN AUTHORIZED REPRESENTATIVE OF THE
  DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER,
    PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
     WRONGFUL SINCE THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
                                    HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-9

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     UNTIL THE  ACCRETION  TERMINATION  DATE,  THE INTEREST  THAT ACCRUES ON THE
PRINCIPAL  BALANCE OF THIS CERTIFICATE WILL NOT BE PAYABLE.  BECAUSE SUCH UNPAID
INTEREST  IS ADDED TO THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE  AND  BECAUSE
DISTRIBUTIONS  IN REDUCTION OF THE PRINCIPAL  BALANCE WILL BE MADE IN THE MANNER
DESCRIBED  IN THE  AGREEMENT  (AS DEFINED  HEREIN),  THE  OUTSTANDING  PRINCIPAL
BALANCE  OF THIS  CERTIFICATE  AT ANY TIME MAY BE MORE OR LESS THAN THE  INITIAL
PRINCIPAL BALANCE REPRESENTED HEREBY

Certificate No.                   Cut-Off Date:   September 1, 1997

CUSIP No.:                        First Distribution Date:  October 27, 1997

Percentage Interest evidenced     Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of  Class  A-9  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-9 Certificates required to be distributed to
Holders  of  Class  A-9  Certificates  on such  Distribution  Date,  subject  to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-9 Certificates  applicable to each  Distribution Date will be 7.250% per
annum.  Prior to the Accretion  Termination Date, no distribution of interest on
this Certificate will be made. Prior to the Accretion Termination Date, interest
otherwise  available for  distribution on this  Certificate will be added to the
Class A  Subclass  Principal  Balance  of the  Class  A-9  Certificates  on each
Distribution  Date. The amount of interest which accrues on this  Certificate in
any month  will be  subject  to  reduction  with  respect  to any  Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class A-9 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  is issued on September  30,  1997,  at an issue price of
95.58403%, including accrued interest, and a stated redemption price at maturity
equal to the sum of its initial principal balance and all interest distributions
hereon (whether current or accrued),  and is issued with original issue discount
("OID") for federal income tax purposes.  Assuming that this Certificate pays in
accordance  with  projected cash flows  reflecting the Prepayment  Assumption of
250% SPA (as defined in the Prospectus  Supplement dated September 25, 1997 with
respect to the offering of the Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,  Class
A-R, Class A-LR,  Class M, Class B-1 and Class B-2  Certificates)  used to price
this  Certificate:(i) the amount of OID as a percentage of the initial principal
balance of this  Certificate  is  approximately  129.54729331%;  (ii) the annual
yield to maturity of this  Certificate,  compounded  monthly,  is  approximately
7.67%;  and (iii) the amount of OID allocable to the short first accrual  period
(September  30,  1997 to  October  25,  1997)  as a  percentage  of the  initial
principal  balance of this  Certificate,  calculated using the exact method,  is
approximately 0.50871991%.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer




<PAGE>



                                  EXHIBIT A-10
                    [FORM OF FACE OF CLASS A-10 CERTIFICATE]

             [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
 REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR
                   OR ITS AGENT FOR REGISTRATION OF TRANSFER,
 EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME
                       OF CEDE & CO. OR SUCH OTHER NAME AS
  REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND
   ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
   FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED
               OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-10

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                       Cut-Off Date:   September 1, 1997

CUSIP No.:                            First Distribution Date:  October 27, 1997

Percentage Interest evidenced         Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of Class  A-10  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution  Amount for the Class A-10 Certificates  required to be distributed
to Holders of Class A-10  Certificates  on such  Distribution  Date,  subject to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-10 Certificates  applicable to each Distribution Date will be 7.250% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-10 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer


<PAGE>


                                  EXHIBIT A-11
                    [FORM OF FACE OF CLASS A-11 CERTIFICATE]

             [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
 REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY TO THE TRUST ADMINISTRATOR
                   OR ITS AGENT FOR REGISTRATION OF TRANSFER,
 EXCHANGE OR PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME
                       OF CEDE & CO. OR SUCH OTHER NAME AS
  REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY AND
   ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
   FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL SINCE THE REGISTERED
               OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14 CLASS A-11

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                    Cut-Off Date:   September 1, 1997

CUSIP No.:                         First Distribution Date:  October 27, 1997

Percentage Interest evidenced      Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders  of Class  A-11  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution  Amount for the Class A-11 Certificates  required to be distributed
to Holders of Class A-11  Certificates  on such  Distribution  Date,  subject to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-11 Certificates  applicable to each Distribution Date will be 7.250% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-11 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer




<PAGE>


                                  EXHIBIT A-WIO
                    [FORM OF FACE OF CLASS A-WIO CERTIFICATE]


THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON  THAT HAS NOT  DELIVERED A  REPRESENTATION  LETTER  STATING  THAT THE
TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN OR  OTHER  RETIREMENT  ARRANGMENT
SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN.



<PAGE>



                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 1997-14 CLASS A-WIO

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

Certificate No.                     Cut-Off Date:   September 1, 1997

CUSIP No.:                          First Distribution Date:  October 27, 1997

Percentage Interest evidenced
by this Certificate:      %



     THIS CERTIFIES THAT  --------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders of Class  A-WIO  Certificates  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-WIO Certificates  required to be distributed
to Holders of Class A-WIO  Certificates on such  Distribution  Date,  subject to
adjustment  in certain  events as  specified in the  Agreement.  The Class A-WIO
Certificates  will not be entitled  to  distributions  in respect of  principal.
Interest  will  accrue on the Class A-WIO  Certificates  during each month in an
amount  equal to the  product  of (A)  1/12th of (i) the  Weighted  Average  Net
Mortgage  Interest Rate of the Premium  Mortgage  Loans on the first day of such
month  minus  (ii)  7.250%  and (B) the Class  A-WIO  Notional  Amount as of the
related  Distribution  Date.  The  amount  of  interest  which  accrues  on this
Certificate  in any month  will be  subject  to  reduction  with  respect to any
Non-Supported  Interest  Shortfall and the interest  portion of certain Realized
Losses allocated to the Class A-WIO Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above,  the final  distribution on this Certificate will be
made  after  due  notice  of the  pendency  of such  distribution  and only upon
presentation and surrender of this Certificate at the office or agency specified
by the Trust Administrator for that purpose in the notice of final distribution.

     No transfer of a Class A-WIO  Certificate will be made unless such transfer
is exempt from the  registration  requirements of the Securities Act of 1933, as
amended,  and any applicable state securities laws or is made in accordance with
said Act and laws.  In the event that such a  transfer  is desired to be made by
the Holder hereof,  (i) the transferee will be required to execute an investment
letter in the form described in the Agreement and (ii) if such transfer is to be
made within  three  years from the later of (a) the date of initial  issuance of
the  Certificates  or (b) the last  date on which the  Seller  or any  affiliate
thereof was a Holder of the Certificates proposed to be transferred,  and unless
such transfer is made in reliance on Rule 144A of the Securities Act of 1933, as
amended, the Trust Administrator or the Seller may require the Holder to deliver
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trust  Administrator and the Seller that such transfer is exempt (describing
the applicable  exemption and the basis therefor) from or is being made pursuant
to the registration  requirements of the Securities Act of 1933, as amended, and
of any  applicable  statute of any state.  The Holder hereof  desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement, stating that the transferee is not a Plan and is not acting on behalf
of a Plan or using the assets of a Plan to effect such  purchase or (ii) if such
transferee  is a Plan,  or is acting on behalf of or using the assets of a Plan,
(a) an opinion of counsel  acceptable to and in form and substance  satisfactory
to the Trust  Administrator  and the Seller with respect to certain  matters and
(b) such other  documentation  as the Seller or the Master Servicer may require,
as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  is issued on September  30,  1997,  at an issue price of
1.94273% of the initial Class A-WIO Notional Amount, including accrued interest,
and a stated  redemption  price at maturity equal to all interest  distributions
hereon,  and is issued with original issue  discount  ("OID") for federal income
tax  purposes.  Assuming  (a) that  this  Certificate  pays in  accordance  with
projected  cash  flows  reflecting  the  Prepayment  Assumption  of 250% SPA (as
defined in the Prospectus  Supplement  dated  September 25, 1997 with respect to
the offering of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class
A-6, Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,  Class A-R, Class
A-LR,  Class M,  Class  B-1 and  Class  B-2  Certificates)  used to  price  this
Certificate and (b) that the Pass-Through  Rate on this  Certificate  changes in
accordance with the Prepayment Assumption: (i) the amount of OID as a percentage
of the initial Class A-WIO Notional Amount is  approximately  1.29905508%;  (ii)
the  annual  yield to  maturity  of this  Certificate,  compounded  monthly,  is
approximately  11.94%;  and (iii) the amount of OID allocable to the short first
accrual  period  (September 30, 1997 to October 25, 1997) as a percentage of the
initial Class A-WIO  Notional  Amount,  calculated  using the exact  method,  is
approximately 0.01610168%.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator  by manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator
By ------------------------
   Authorized Officer

<PAGE>


                                  EXHIBIT A-PO
                    [FORM OF FACE OF CLASS A-PO CERTIFICATE]

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON  THAT HAS NOT  DELIVERED A  REPRESENTATION  LETTER  STATING  THAT THE
TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN OR  OTHER  RETIREMENT  ARRANGMENT
SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW  WHICH  IS, TO A  MATERIAL
EXTENT,  SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY,
A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN.




<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 1997-14, CLASS A-PO

            evidencing an interest in a pool of fixed interest rate,
            conventional, monthly pay, fully amortizing, first lien,
                    one- to four-family residential mortgage
 loans, which may include loans secured by shares issued by cooperative housing
                              corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                       Cut-Off Date:   September 1, 1997

CUSIP No.:                            First Distribution Date:  October 27, 1997

Percentage Interest evidenced         Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT ---------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the Holders of the Class A-PO  Certificates  with  respect to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations   (the  "Mortgage   Loans")  formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master  servicer (the "Master  Servicer"),  United States Trust
Company of New York, as trustee (the "Trustee"),  and First Union National Bank,
as trust administrator (the "Trust Administrator"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the  Percentage  Interest  evidenced  by this  Certificate  and the  Class  A-PO
Distribution  Amount  required  to be  distributed  to  Holders  of  Class  A-PO
Certificates on such Distribution  Date, subject to adjustment in certain events
as specified in the Agreement.  The Class A-PO Certificates will not be entitled
to distributions in respect of interest.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate  Register.  Notwithstanding the
above,  the final  distribution  in reduction of the  principal  balance of this
Certificate  will be made after due notice of the pendency of such  distribution
and only upon  presentation  and surrender of this  Certificate at the office or
agency  specified by the Trust  Administrator  for that purpose in the notice of
final distribution.

     No transfer of a Class A-PO  Certificate  will be made unless such transfer
is exempt from the  registration  requirements of the Securities Act of 1933, as
amended,  and any applicable state securities laws or is made in accordance with
said Act and laws.  In the event that such a  transfer  is desired to be made by
the Holder hereof,  (i) the transferee will be required to execute an investment
letter in the form described in the Agreement and (ii) if such transfer is to be
made within  three  years from the later of (a) the date of initial  issuance of
the  Certificates  or (b) the last  date on which the  Seller  or any  affiliate
thereof was a Holder of the Certificates proposed to be transferred,  and unless
such transfer is made in reliance on Rule 144A of the Securities Act of 1933, as
amended, the Trust Administrator or the Seller may require the Holder to deliver
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trust  Administrator and the Seller that such transfer is exempt (describing
the applicable  exemption and the basis therefor) from or is being made pursuant
to the registration  requirements of the Securities Act of 1933, as amended, and
of any  applicable  statute of any state.  The Holder hereof  desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement, stating that the transferee is not a Plan and is not acting on behalf
of a Plan or using the assets of a Plan to effect such  purchase or (ii) if such
transferee  is a Plan,  or is acting on behalf of or using the assets of a Plan,
(a) an opinion of counsel  acceptable to and in form and substance  satisfactory
to the Trust  Administrator  and the Seller with respect to certain  matters and
(b) such other  documentation  as the Seller or the Master Servicer may require,
as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  is issued on September  30,  1997,  at an issue price of
59.31250%  and a stated  redemption  price  at  maturity  equal  to its  initial
principal  balance,  and is issued  with  original  issue  discount  ("OID") for
federal income tax purposes.  Assuming that this  Certificate pays in accordance
with projected cash flows  reflecting the Prepayment  Assumption of 250% SPA (as
defined in the Prospectus  Supplement  dated  September 25, 1997 with respect to
the offering of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class
A-6, Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,  Class A-R, Class
A-LR,  Class M,  Class  B-1 and  Class  B-2  Certificates)  used to  price  this
Certificate:  (i) the amount of OID as a  percentage  of the  initial  principal
balance of this Certificate is approximately 40.67850000%; (ii) the annual yield
to maturity of this Certificate, compounded monthly, is approximately 9.38%; and
(iii) the amount of OID allocable to the short first accrual  period  (September
30, 1997 to October 25, 1997) as a percentage of the initial  principal  balance
of this  Certificate,  calculated  using  the  exact  method,  is  approximately
0.38618679%.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator  by manual  signature,  this  Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator
By ------------------------
   Authorized Officer

<PAGE>



                                   EXHIBIT A-R
                     [Form of Face of Class A-R Certificate]

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(a)(2) AND 860D OF THE INTERNAL  REVENUE CODE OF
1986, AS AMENDED (THE "CODE").  A TRANSFEREE OF THIS CERTIFICATE,  BY ACCEPTANCE
HEREOF,  IS  DEEMED  TO  HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO  CERTAIN
RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(d) OF THE POOLING
AND  SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUST  ADMINISTRATOR  TO THE EFFECT THAT, AMONG OTHER THINGS,
IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN CODE SECTION
860E(e)(5),  AN AGENT  (INCLUDING A BROKER,  NOMINEE OR OTHER  MIDDLEMAN)  FOR A
DISQUALIFIED  ORGANIZATION  OR A  NON-PERMITTED  FOREIGN  HOLDER,  AS DEFINED IN
SECTION  5.02(d) OF THE POOLING AND  SERVICING  AGREEMENT  AND TO HAVE AGREED TO
SUCH  AMENDMENTS  TO THE POOLING AND  SERVICING  AGREEMENT AS MAY BE REQUIRED TO
FURTHER EFFECTUATE THE RESTRICTIONS ON TRANSFERS TO DISQUALIFIED  ORGANIZATIONS,
AGENTS THEREOF OR NON-PERMITTED FOREIGN HOLDERS.

THE HOLDER OF THIS CLASS A-R  CERTIFICATE,  BY ACCEPTANCE  HEREOF,  IS DEEMED TO
HAVE  AGREED TO THE  DESIGNATION  OF THE MASTER  SERVICER AS ITS AGENT TO ACT AS
"TAX MATTERS PERSON" OF THE UPPER-TIER  REMIC TO PERFORM THE FUNCTIONS OF A "TAX
MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE
CODE, OR, IF SO REQUESTED BY THE MASTER  SERVICER,  TO ACT AS TAX MATTERS PERSON
OF THE UPPER-TIER REMIC.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH IS
AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE CODE OR A GOVERNMENTAL  PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR  TO THE  FOREGOING  PROVISIONS  OF ERISA OR THE  CODE  (COLLECTIVELY,  A
"PLAN"), OR ANY PERSON ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN.






<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14, CLASS A-R


                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                      Cut-Off Date:   September 1, 1997

CUSIP No.:                           First Distribution Date:  October 27, 1997

Percentage Interest evidenced        Denomination:  $100.00
by this Certificate: 100%



     THIS CERTIFIES THAT  --------------------------  is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holder of the Class  A-R  Certificate  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-R Certificate  required to be distributed to
the Holders of the Class A-R Certificate on such Distribution  Date,  subject to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
will not commence on the first Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-R Certificate  applicable to each  Distribution  Date will be 7.250% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-R Certificate, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate  Register.  Notwithstanding the
above, the final  distribution on this Certificate will be made after due notice
of the pendency of such distribution and only upon presentation and surrender of
this  Certificate at the office or agency  specified by the Trust  Administrator
for that purpose in the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator


                               By----------------------------
                                 Authorized Officer

Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer



<PAGE>




                                  EXHIBIT A-LR
                    [Form of Face of Class A-LR Certificate]

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(a)(2) AND 860D OF THE INTERNAL  REVENUE CODE OF
1986, AS AMENDED (THE "CODE").  A TRANSFEREE OF THIS CERTIFICATE,  BY ACCEPTANCE
HEREOF,  IS  DEEMED  TO  HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO  CERTAIN
RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(d) OF THE POOLING
AND  SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUST  ADMINISTRATOR  TO THE EFFECT THAT, AMONG OTHER THINGS,
IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN CODE SECTION
860E(e)(5),  AN AGENT  (INCLUDING A BROKER,  NOMINEE OR OTHER  MIDDLEMAN)  FOR A
DISQUALIFIED  ORGANIZATION  OR A  NON-PERMITTED  FOREIGN  HOLDER,  AS DEFINED IN
SECTION  5.02(d) OF THE POOLING AND  SERVICING  AGREEMENT  AND TO HAVE AGREED TO
SUCH  AMENDMENTS  TO THE POOLING AND  SERVICING  AGREEMENT AS MAY BE REQUIRED TO
FURTHER EFFECTUATE THE RESTRICTIONS ON TRANSFERS TO DISQUALIFIED  ORGANIZATIONS,
AGENTS THEREOF OR NON-PERMITTED FOREIGN HOLDERS.

THE HOLDER OF THIS CLASS A-LR  CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO
HAVE  AGREED TO THE  DESIGNATION  OF THE MASTER  SERVICER AS ITS AGENT TO ACT AS
"TAX MATTERS PERSON" OF THE LOWER-TIER  REMIC TO PERFORM THE FUNCTIONS OF A "TAX
MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE
CODE, OR, IF SO REQUESTED BY THE MASTER  SERVICER,  TO ACT AS TAX MATTERS PERSON
OF THE LOWER-TIER REMIC.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH IS
AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE CODE OR A GOVERNMENTAL  PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR  TO THE  FOREGOING  PROVISIONS  OF ERISA OR THE  CODE  (COLLECTIVELY,  A
"PLAN"), OR ANY PERSON ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN.






<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 1997-14, CLASS A-LR


                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                     Cut-Off Date:   September 1, 1997

CUSIP No.:                          First Distribution Date:  October 27, 1997

Percentage Interest evidenced       Denomination:  $100.00
by this Certificate: 100%



     THIS CERTIFIES THAT  --------------------------  is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holder of the Class A-LR  Certificate  with  respect  to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations  (the  "Mortgage  Loans"),   formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest  evidenced by this Certificate and the Class A Subclass
Distribution Amount for the Class A-LR Certificate required to be distributed to
the Holders of the Class A-LR Certificate on such Distribution  Date, subject to
adjustment in certain  events as specified in the  Agreement.  Distributions  in
reduction of the principal balance of certain Subclasses of Class A Certificates
will not commence on the first Distribution Date specified above.  Distributions
of principal will be allocated  among the Subclasses of Class A Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class A-LR Certificate  applicable to each  Distribution Date will be 7.250% per
annum.  The amount of interest  which accrues on this  Certificate  in any month
will  be  subject  to  reduction  with  respect  to any  Non-Supported  Interest
Shortfall and the interest  portion of certain  Realized Losses allocated to the
Class A-LR Certificate, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate  Register.  Notwithstanding the
above, the final  distribution on this Certificate will be made after due notice
of the pendency of such distribution and only upon presentation and surrender of
this  Certificate at the office or agency  specified by the Trust  Administrator
for that purpose in the notice of final distribution.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator


                               By----------------------------
                                 Authorized Officer

Countersigned:

First Union National Bank,
  Trust Administrator

By ------------------------
   Authorized Officer



<PAGE>


                                   EXHIBIT B-1
                     [FORM OF FACE OF CLASS B-1 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A CERTIFICATES
AND THE CLASS M CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT  THE  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION
3(32) OF  ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL  LAW  WHICH IS, TO A
MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING  PROVISIONS  OF  ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B)  SUBJECT TO CERTAIN  CONDITIONS  SET FORTH IN THE  POOLING  AND
SERVICING AGREEMENT,  THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."





<PAGE>





                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14, CLASS B-1

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                       Cut-Off Date:   September 1, 1997

CUSIP No.:                            First Distribution Date:  October 27, 1997

Percentage Interest evidenced         Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT ---------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders of the Class B-1  Certificates  with  respect to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations   (the  "Mortgage   Loans")  formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest evidenced by this Certificate and, subject to the prior
rights of the Class A Certificates  and the Class M Certificates as specified in
the Agreement,  any Class B-1 Distribution  Amount required to be distributed to
Holders  of  Class  B-1  Certificates  on such  Distribution  Date,  subject  to
adjustment,  in certain events, as specified in the Agreement.  The pass-through
rate on the Class B-1 Certificates  applicable to each Distribution Date will be
7.250% per annum.  The amount of interest  which accrues on this  Certificate in
any month  will be  subject  to  reduction  with  respect  to any  Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-1 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     No  transfer  of a Class B-1  Certificate  will be made  unless  the Holder
hereof   desiring  to  make  any  such  transfer  shall  deliver  to  the  Trust
Administrator  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account,"  or (ii) if such  transferee  is a Plan,  or is acting on behalf of or
using the assets of a Plan, (a) an opinion of counsel  acceptable to and in form
and  substance  satisfactory  to the Trust  Administrator  and the  Seller  with
respect to certain matters and (b) such other documentation as the Seller or the
Master Servicer may require, as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------  
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator


By ------------------------
   Authorized Officer


<PAGE>



                                   EXHIBIT B-2
                     [FORM OF FACE OF CLASS B-2 CERTIFICATE]

THIS   CERTIFICATE  IS   SUBORDINATED  IN  RIGHT  OF  PAYMENT  TO  THE  CLASS  A
CERTIFICATES,  THE  CLASS M  CERTIFICATES  AND THE  CLASS  B-1  CERTIFICATES  AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT  THE  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION
3(32) OF  ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL  LAW  WHICH IS, TO A
MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING  PROVISIONS  OF  ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B)  SUBJECT TO CERTAIN  CONDITIONS  SET FORTH IN THE  POOLING  AND
SERVICING AGREEMENT,  THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."





<PAGE>



                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14, CLASS B-2

            evidencing an interest in a pool of fixed interest rate,
            conventional, monthly pay, fully amortizing, first lien,
                    one- to four-family residential mortgage
 loans, which may include loans secured by shares issued by cooperative housing
                              corporations, sold by

                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY ANY
GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                   Cut-Off Date:   September 1, 1997

CUSIP No.:                        First Distribution Date:  October 27, 1997

Percentage Interest evidenced     Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT ---------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders of the Class B-2  Certificates  with  respect to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations   (the  "Mortgage   Loans")  formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest evidenced by this Certificate and, subject to the prior
rights of the Class A Certificates,  the Class M Certificates  and each Subclass
of Class B Certificates  bearing a lower  numerical  designation as specified in
the Agreement,  any Class B-2 Distribution  Amount required to be distributed to
Holders  of  Class  B-2  Certificates  on such  Distribution  Date,  subject  to
adjustment,  in certain events, as specified in the Agreement.  The pass-through
rate on the Class B-2 Certificates  applicable to each Distribution Date will be
7.250% per annum.  The amount of interest  which accrues on this  Certificate in
any month  will be  subject  to  reduction  with  respect  to any  Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-2 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     No  transfer  of a Class B-2  Certificate  will be made  unless  the Holder
hereof   desiring  to  make  any  such  transfer  shall  deliver  to  the  Trust
Administrator  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account,"  or (ii) if such  transferee  is a Plan,  or is acting on behalf of or
using the assets of a Plan, (a) an opinion of counsel  acceptable to and in form
and  substance  satisfactory  to the Trust  Administrator  and the  Seller  with
respect to certain matters and (b) such other documentation as the Seller or the
Master Servicer may require, as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator


By ------------------------
   Authorized Officer


<PAGE>


                                   EXHIBIT B-3
                     [FORM OF FACE OF CLASS B-3 CERTIFICATE]

THIS   CERTIFICATE  IS   SUBORDINATED  IN  RIGHT  OF  PAYMENT  TO  THE  CLASS  A
CERTIFICATES, THE CLASS M CERTIFICATES, THE CLASS B-1 CERTIFICATES AND THE CLASS
B-2 CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT  THE  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION
3(32) OF  ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL  LAW  WHICH IS, TO A
MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING  PROVISIONS  OF  ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B)  SUBJECT TO CERTAIN  CONDITIONS  SET FORTH IN THE  POOLING  AND
SERVICING AGREEMENT,  THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."



<PAGE>



                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14, CLASS B-3

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                      Cut-Off Date:   September 1, 1997

CUSIP No.:                           First Distribution Date:  October 27, 1997

Percentage Interest evidenced        Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT ---------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders of the Class B-3  Certificates  with  respect to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations   (the  "Mortgage   Loans")  formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest evidenced by this Certificate and, subject to the prior
rights of the Class A Certificates,  the Class M Certificates  and each Subclass
of Class B Certificates  bearing a lower  numerical  designation as specified in
the Agreement,  any Class B-3 Distribution  Amount required to be distributed to
Holders  of  Class  B-3  Certificates  on such  Distribution  Date,  subject  to
adjustment,  in certain events, as specified in the Agreement.  The pass-through
rate on the Class B-3 Certificates  applicable to each Distribution Date will be
7.250% per annum.  The amount of interest  which accrues on this  Certificate in
any month  will be  subject  to  reduction  with  respect  to any  Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-3 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     No transfer of a Class B-3 Certificate will be made unless such transfer is
exempt from the  registration  requirements  of the  Securities  Act of 1933, as
amended,  and any applicable state securities laws or is made in accordance with
said Act and laws.  In the event that such a  transfer  is desired to be made by
the Holder hereof,  (i) the transferee will be required to execute an investment
letter in the form described in the Agreement and (ii) if such transfer is to be
made within  three  years from the later of (a) the date of initial  issuance of
the  Certificates  or (b) the last  date on which the  Seller  or any  affiliate
thereof was a Holder of the Certificates proposed to be transferred,  and unless
such transfer is made in reliance on Rule 144A of the Securities Act of 1933, as
amended, the Trust Administrator or the Seller may require the Holder to deliver
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trust  Administrator and the Seller that such transfer is exempt (describing
the applicable  exemption and the basis therefor) from or is being made pursuant
to the registration  requirements of the Securities Act of 1933, as amended, and
of any  applicable  statute of any state.  The Holder hereof  desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account,"  or (ii) if such  transferee  is a Plan,  or is acting on behalf of or
using the assets of a Plan, (a) an opinion of counsel  acceptable to and in form
and  substance  satisfactory  to the Trust  Administrator  and the  Seller  with
respect to certain matters and (b) such other documentation as the Seller or the
Master Servicer may require, as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  is issued on September 30, 1997,  and based on its issue
price of 82.58403%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus five days of interest at
the  Pass-Through  Rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the Prepayment  Assumption of
250% SPA (as defined in the Prospectus  Supplement dated September 25, 1997 with
respect to the offering of the Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,  Class
A-R, Class A-LR,  Class M, Class B-1 and Class B-2  Certificates)  used to price
this Certificate: (i) the amount of OID as a percentage of the initial principal
balance of this Certificate is approximately 17.51666667%; (ii) the annual yield
to maturity of this Certificate,  compounded monthly,  is approximately  10.00%;
and (iii)  the  amount  of OID  allocable  to the  short  first  accrual  period
(September  30,  1997 to  October  25,  1997)  as a  percentage  of the  initial
principal  balance of this  Certificate,  calculated using the exact method,  is
approximately 0.06959319%.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator


By ------------------------
   Authorized Officer


<PAGE>



                                   EXHIBIT B-4
                     [FORM OF FACE OF CLASS B-4 CERTIFICATE]

THIS   CERTIFICATE  IS   SUBORDINATED  IN  RIGHT  OF  PAYMENT  TO  THE  CLASS  A
CERTIFICATES,  THE CLASS M CERTIFICATES,  THE CLASS B-1 CERTIFICATES,  THE CLASS
B-2  CERTIFICATES AND THE CLASS B-3 CERTIFICATES AS DESCRIBED IN THE POOLING AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT  THE  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION
3(32) OF  ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL  LAW  WHICH IS, TO A
MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING  PROVISIONS  OF  ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B)  SUBJECT TO CERTAIN  CONDITIONS  SET FORTH IN THE  POOLING  AND
SERVICING AGREEMENT,  THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."



<PAGE>



                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14, CLASS B-4

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                       Cut-Off Date:   September 1, 1997

CUSIP No.:                            First Distribution Date:  October 27, 1997

Percentage Interest evidenced         Denomination:  $
by this Certificate: %



     THIS CERTIFIES THAT ---------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders of the Class B-4  Certificates  with  respect to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations   (the  "Mortgage   Loans")  formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest evidenced by this Certificate and, subject to the prior
rights of the Class A Certificates,  the Class M Certificates  and each Subclass
of Class B Certificates  bearing a lower  numerical  designation as specified in
the Agreement,  any Class B-4 Distribution  Amount required to be distributed to
Holders  of  Class  B-4  Certificates  on such  Distribution  Date,  subject  to
adjustment,  in certain events, as specified in the Agreement.  The pass-through
rate on the Class B-4 Certificates  applicable to each Distribution Date will be
7.250% per annum.  The amount of interest  which accrues on this  Certificate in
any month  will be  subject  to  reduction  with  respect  to any  Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-4 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     No transfer of a Class B-4 Certificate will be made unless such transfer is
exempt from the  registration  requirements  of the  Securities  Act of 1933, as
amended,  and any applicable state securities laws or is made in accordance with
said Act and laws.  In the event that such a  transfer  is desired to be made by
the Holder hereof,  (i) the transferee will be required to execute an investment
letter in the form described in the Agreement and (ii) if such transfer is to be
made within  three  years from the later of (a) the date of initial  issuance of
the  Certificates  or (b) the last  date on which the  Seller  or any  affiliate
thereof was a Holder of the Certificates proposed to be transferred,  and unless
such transfer is made in reliance on Rule 144A of the Securities Act of 1933, as
amended, the Trust Administrator or the Seller may require the Holder to deliver
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trust  Administrator and the Seller that such transfer is exempt (describing
the applicable  exemption and the basis therefor) from or is being made pursuant
to the registration  requirements of the Securities Act of 1933, as amended, and
of any  applicable  statute of any state.  The Holder hereof  desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account,"  or (ii) if such  transferee  is a Plan,  or is acting on behalf of or
using the assets of a Plan, (a) an opinion of counsel  acceptable to and in form
and  substance  satisfactory  to the Trust  Administrator  and the  Seller  with
respect to certain matters and (b) such other documentation as the Seller or the
Master Servicer may require, as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  is issued on September 30, 1997,  and based on its issue
price of 57.08403%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus five days of interest at
the  Pass-Through  Rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the Prepayment  Assumption of
250% SPA (as defined in the Prospectus  Supplement dated September 25, 1997 with
respect to the offering of the Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,  Class
A-R, Class A-LR,  Class M, Class B-1 and Class B-2  Certificates)  used to price
this Certificate: (i) the amount of OID as a percentage of the initial principal
balance of this Certificate is approximately 43.01666667%; (ii) the annual yield
to maturity of this Certificate,  compounded monthly,  is approximately  16.06%;
and (iii)  the  amount  of OID  allocable  to the  short  first  accrual  period
(September  30,  1997 to  October  25,  1997)  as a  percentage  of the  initial
principal  balance of this  Certificate,  calculated using the exact method,  is
approximately 0.13252896%.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator


By ------------------------
   Authorized Officer


<PAGE>



                                   EXHIBIT B-5
                     [FORM OF FACE OF CLASS B-5 CERTIFICATE]

THIS   CERTIFICATE  IS   SUBORDINATED  IN  RIGHT  OF  PAYMENT  TO  THE  CLASS  A
CERTIFICATES,  THE CLASS M CERTIFICATES,  THE CLASS B-1 CERTIFICATES,  THE CLASS
B-2  CERTIFICATES,  THE CLASS B-3 CERTIFICATES AND THE CLASS B-4 CERTIFICATES AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933,  AS  AMENDED,  OR THE  SECURITIES  LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS  WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER  APPLICABLE  STATE LAW AND IS TRANSFERRED IN ACCORDANCE  WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT  THE  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION
3(32) OF  ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL  LAW  WHICH IS, TO A
MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING  PROVISIONS  OF  ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B)  SUBJECT TO CERTAIN  CONDITIONS  SET FORTH IN THE  POOLING  AND
SERVICING AGREEMENT,  THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."



<PAGE>



                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 1997-14, CLASS B-5

                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                       Cut-Off Date:   September 1, 1997

CUSIP No.:                            First Distribution Date:  October 27, 1997

Percentage Interest evidenced         Denomination:  $
by this Certificate: %





     THIS CERTIFIES THAT ---------------------------- is the registered owner of
the Percentage  Interest evidenced by this Certificate in monthly  distributions
to the  Holders of the Class B-5  Certificates  with  respect to a Trust  Estate
consisting of a pool of fixed  interest rate,  conventional,  monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage  loans,  and
which may  include  loans  secured  by  shares  issued  by  cooperative  housing
corporations   (the  "Mortgage   Loans")  formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest evidenced by this Certificate and, subject to the prior
rights of the Class A Certificates,  the Class M Certificates  and each Subclass
of Class B Certificates  bearing a lower  numerical  designation as specified in
the Agreement,  any Class B-5 Distribution  Amount required to be distributed to
Holders  of  Class  B-5  Certificates  on such  Distribution  Date,  subject  to
adjustment,  in certain events, as specified in the Agreement.  The pass-through
rate on the Class B-5 Certificates  applicable to each Distribution Date will be
7.250% per annum.  The amount of interest  which accrues on this  Certificate in
any month  will be  subject  to  reduction  with  respect  to any  Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-5 Certificates, as described in the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     No transfer of a Class B-5 Certificate will be made unless such transfer is
exempt from the  registration  requirements  of the  Securities  Act of 1933, as
amended,  and any applicable state securities laws or is made in accordance with
said Act and laws.  In the event that such a  transfer  is desired to be made by
the Holder hereof,  (i) the transferee will be required to execute an investment
letter in the form described in the Agreement and (ii) if such transfer is to be
made within  three  years from the later of (a) the date of initial  issuance of
the  Certificates  or (b) the last  date on which the  Seller  or any  affiliate
thereof was a Holder of the Certificates proposed to be transferred,  and unless
such transfer is made in reliance on Rule 144A of the Securities Act of 1933, as
amended, the Trust Administrator or the Seller may require the Holder to deliver
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trust  Administrator and the Seller that such transfer is exempt (describing
the applicable  exemption and the basis therefor) from or is being made pursuant
to the registration  requirements of the Securities Act of 1933, as amended, and
of any  applicable  statute of any state.  The Holder hereof  desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee,  the Trust
Administrator,  the Seller, the Master Servicer,  and any Paying Agent acting on
behalf of the Trust  Administrator  against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  Federal and
state laws. In connection with any such transfer,  the Trust  Administrator will
also  require  (i) a  representation  letter,  in the form as  described  in the
Agreement,  stating  either  (a)  that the  transferee  is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase  this  Certificate  is an "insurance  company  general
account,"  or (ii) if such  transferee  is a Plan,  or is acting on behalf of or
using the assets of a Plan, (a) an opinion of counsel  acceptable to and in form
and  substance  satisfactory  to the Trust  Administrator  and the  Seller  with
respect to certain matters and (b) such other documentation as the Seller or the
Master Servicer may require, as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  is issued on September 30, 1997,  and based on its issue
price of 34.58403%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus five days of interest at
the  Pass-Through  Rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the Prepayment  Assumption of
250% SPA (as defined in the Prospectus  Supplement dated September 25, 1997 with
respect to the offering of the Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,  Class
A-R, Class A-LR,  Class M, Class B-1 and Class B-2  Certificates)  used to price
this Certificate: (i) the amount of OID as a percentage of the initial principal
balance of this Certificate is approximately 65.51666667%; (ii) the annual yield
to maturity of this Certificate,  compounded monthly,  is approximately  26.64%;
and (iii)  the  amount  of OID  allocable  to the  short  first  accrual  period
(September  30,  1997 to  October  25,  1997)  as a  percentage  of the  initial
principal  balance of this  Certificate,  calculated using the exact method,  is
approximately 0.13505487%.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator


By ------------------------
   Authorized Officer


<PAGE>



                                    EXHIBIT C

                      [Form of Face of Class M Certificate]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A CERTIFICATES
AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION  5.02(C) OF THE  POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN,  THIS  CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A  REPRESENTATION  LETTER  STATING  EITHER (A)
THAT  THE  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  OR  OTHER  RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF 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"),  OR A  GOVERNMENTAL  PLAN, AS DEFINED IN SECTION
3(32) OF  ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL  LAW  WHICH IS, TO A
MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING  PROVISIONS  OF  ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B)  SUBJECT TO CERTAIN  CONDITIONS  SET FORTH IN THE  POOLING  AND
SERVICING AGREEMENT,  THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."




<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 1997-14, CLASS M


                    evidencing an interest in a pool of fixed
                    interest rate, conventional, monthly pay,
                      fully amortizing, first lien, one- to
                four-family residential mortgage loans, which may
                    include loans secured by shares issued by
                    cooperative housing corporations, sold by


                      NORWEST ASSET SECURITIES CORPORATION
                (Not an interest in or obligation of the Seller)

     THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST IN, THE
SELLER,  THE MASTER  SERVICER,  THE TRUSTEE,  THE TRUST  ADMINISTRATOR OR ANY OF
THEIR  AFFILIATES,  AND IS NOT INSURED OR GUARANTEED  BY THE SELLER,  THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

     DISTRIBUTIONS  IN REDUCTION OF THE  PRINCIPAL  BALANCE OF THIS  CERTIFICATE
WILL BE MADE IN THE MANNER  DESCRIBED  IN THE POOLING AND  SERVICING  AGREEMENT.
ACCORDINGLY THE OUTSTANDING  PRINCIPAL  BALANCE OF THIS  CERTIFICATE AT ANY TIME
MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No.                      Cut-Off Date:   September 1, 1997

CUSIP No.:                           First Distribution Date:  October 27, 1997

Percentage Interest evidenced        Denomination:  $
by this Certificate: %




     THIS CERTIFIES THAT ------------------------------- is the registered owner
of  the   Percentage   Interest   evidenced  by  this   Certificate  in  monthly
distributions to the Holders of the Class M Certificates with respect to a Trust
Estate consisting of a pool of fixed interest rate,  conventional,  monthly pay,
fully amortizing,  first lien, one- to four-family  residential  mortgage loans,
and which may include  loans  secured by shares  issued by  cooperative  housing
corporations   (the  "Mortgage   Loans")  formed  by  Norwest  Asset  Securities
Corporation  (hereinafter called the "Seller", which term includes any successor
entity  under the  Agreement  referred to below).  The Trust  Estate was created
pursuant to a Pooling and  Servicing  Agreement  dated as of September  30, 1997
(the   "Agreement")   among  the  Seller,   Norwest  Bank  Minnesota,   National
Association,  as master servicer (the "Master  Servicer"),  First Union National
Bank, as trust administrator (the "Trust Administrator") and United States Trust
Company of New York,  as trustee  (the  "Trustee"),  a summary of certain of the
pertinent  provisions  of which is set  forth  hereinafter.  To the  extent  not
defined herein,  the capitalized terms used herein have the meanings ascribed to
such terms in the Agreement.  This Certificate is issued under and is subject to
the terms,  provisions and conditions of the Agreement,  to which  Agreement the
Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
preceding the month of such  distribution,  in an amount equal to the product of
the Percentage  Interest evidenced by this Certificate and, subject to the prior
rights of the Class A Certificates  as specified in the  Agreement,  any Class M
Distribution   Amount   required  to  be  distributed  to  Holders  of  Class  M
Certificates  on such  Distribution  Date,  subject  to  adjustment,  in certain
events, as specified in the Agreement.  The Class M Pass-Through Rate applicable
to each Distribution Date will be 7.250% per annum. The amount of interest which
accrues on this  Certificate  in any month will be  subject  to  reduction  with
respect to any  Non-Supported  Interest  Shortfall  and the interest  portion of
certain Realized Losses  allocated to the Class M Certificates,  as described in
the Agreement.

     Distributions  on this  Certificate  will be made on behalf of the  Trustee
either by the  Master  Servicer  or by a Paying  Agent  appointed  by the Master
Servicer by check mailed to the address of the Person entitled thereto,  as such
name and address shall appear on the Certificate Register, unless such Person is
entitled to receive payments by wire transfer in immediately  available funds in
accordance with the Pooling and Servicing Agreement and such Person has notified
the Master  Servicer  pursuant to the Pooling and Servicing  Agreement that such
payments  are to be  made by  wire  transfer  of  immediately  available  funds.
Notwithstanding  the above, the final distribution in reduction of the principal
balance of this  Certificate  will be made after due notice of the  pendency  of
such  distribution and only upon  presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

     No transfer of a Class M Certificate  will be made unless the Holder hereof
desiring to make any such transfer shall deliver to the Trust  Administrator (i)
a  representation  letter,  in the form as described in the  Agreement,  stating
either  (a) that the  transferee  is not a Plan and is not acting on behalf of a
Plan or using the assets of a Plan to effect  such  purchase  or (b)  subject to
certain conditions described in the Agreement,  that the source of funds used to
purchase this Certificate is an "insurance  company general account," or (ii) if
such  transferee  is a Plan,  or is acting on behalf of or using the assets of a
Plan,  (a) an  opinion  of  counsel  acceptable  to and in  form  and  substance
satisfactory to the Trust  Administrator  and the Seller with respect to certain
matters and (b) such other  documentation  as the Seller or the Master  Servicer
may require, as described in the Agreement.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  constitutes  a  "regular  interest"  in a  "real  estate
mortgage  investment  conduit" as those terms are defined in Section  860G(a)(1)
and  Section  860D,  respectively,  of the  Internal  Revenue  Code of 1986,  as
amended.

     Unless this Certificate has been  countersigned by an authorized officer of
the Trust  Administrator,  by manual  signature,  this Certificate  shall not be
entitled to any benefit under the Agreement or be valid for any purpose.



     IN WITNESS WHEREOF,  the Trust Administrator has caused this Certificate to
be duly executed as of the date set forth below.


Dated:

                               First Union National Bank,
                               Trust Administrator

                               By----------------------------
                                 Authorized Officer


Countersigned:

First Union National Bank,
  Trust Administrator


By ------------------------
   Authorized Officer


<PAGE>



                                    EXHIBIT D


                [Form of Reverse of Series 1997-14 Certificates]


                      NORWEST ASSET SECURITIES CORPORATION
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1997-14

     This Certificate is one of a duly authorized  issue of Certificates  issued
in  several   Classes  and  Subclasses   designated  as  Mortgage   Pass-Through
Certificates  of the Series  specified  hereon (herein  collectively  called the
"Certificates").

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans,  all as more  specifically  set forth
herein and in the Agreement. In the event funds are advanced with respect to any
Mortgage  Loan by a Servicer,  the Master  Servicer or the Trust  Administrator,
such advances are  reimbursable  to such  Servicer,  the Master  Servicer or the
Trust  Administrator  to the extent  provided  in the  Agreement,  from  related
recoveries  on such  Mortgage  Loan or from  other  cash  that  would  have been
distributable to Certificateholders.

     As provided in the  Agreement,  withdrawals  from the  Certificate  Account
created for the benefit of Certificateholders may be made by the Master Servicer
from time to time for purposes other than  distributions to  Certificateholders,
such purposes including  reimbursement to a Servicer, the Master Servicer or the
Trust  Administrator,  as  applicable,  of advances made by such  Servicer,  the
Master Servicer or the Trust Administrator.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment of the Agreement and the modification of the rights and obligations of
the Seller, the Master Servicer,  the Trust  Administrator,  and the Trustee and
the  rights of the  Certificateholders  under the  Agreement  at any time by the
Seller,  the Master Servicer,  the Trust  Administrator and the Trustee with the
consent of the Holders of Certificates evidencing in the aggregate not less than
66 2/3% of the  Voting  Interests  of each  Class or  Subclass  of  Certificates
affected  thereby.  Any such consent by the Holder of this Certificate  shall be
conclusive  and  binding  on such  Holder  and upon all  future  holders of this
Certificate  and of any  Certificate  issued  upon  the  transfer  hereof  or in
exchange  hereof or in lieu hereof  whether or not  notation of such  consent is
made upon the Certificate.  The Agreement also permits the amendment  thereof in
certain  circumstances  without  the  consent  of  the  Holders  of  any  of the
Certificates.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
office or agency  appointed  by the Trust  Administrator,  duly  endorsed by, or
accompanied  by an assignment  in the form below or other written  instrument of
transfer in form  satisfactory  to the Trust  Administrator  and the Certificate
Registrar,  duly executed by the Holder  hereof or such  Holder's  attorney duly
authorized in writing,  and thereupon one or more new Certificates of authorized
Denominations  evidencing  the same Class and Subclass and aggregate  Percentage
Interest will be issued to the designated transferee or transferees.

     The  Certificates  are issuable  only as  registered  Certificates  without
coupons in Classes and Denominations  specified in the Agreement. As provided in
the Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of authorized Denominations evidencing the
same Class and Subclass and aggregate Percentage  Interest,  as requested by the
Holder surrendering the same.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trust Administrator or the Certificate  Registrar may require
payment  of a sum  sufficient  to  cover  any tax or other  governmental  charge
payable in connection therewith.

     The Seller, the Master Servicer,  the Trust Administrator,  the Trustee and
the Certificate Registrar, and any agent of the Seller, the Master Servicer, the
Trust  Administrator,  the Trustee or the Certificate  Registrar,  may treat the
Person in whose name this  Certificate is registered as the owner hereof for all
purposes,  and neither the Seller, the Master Servicer, the Trust Administrator,
the Trustee,  the Certificate  Registrar nor any such agent shall be affected by
notice to the contrary.

     The obligations created by the Agreement in respect of the Certificates and
the Trust Estate created  thereby shall  terminate upon the last action required
to be taken by the Trust  Administrator on the Final  Distribution Date pursuant
to the Agreement  following the earlier of (i) the payment or other  liquidation
(or advance with respect  thereto) of the last Mortgage Loan subject  thereto or
the  disposition  of all property  acquired upon  foreclosure or deed in lieu of
foreclosure  of any Mortgage  Loan, and (ii) the purchase by the Seller from the
Trust  Estate of all  remaining  Mortgage  Loans and all  property  acquired  in
respect of such Mortgage Loans; provided, however, that the Trust Estate will in
no event  continue  beyond the expiration of 21 years from the death of the last
survivor of the  descendants  of Joseph P. Kennedy,  the late  ambassador of the
United  States to the Court of St. James,  living on the date of the  Agreement.
The  Agreement  permits,  but does not  require,  the  Seller  to  purchase  all
remaining  Mortgage  Loans and all property  acquired in respect of any Mortgage
Loan at a price  determined as provided in the  Agreement.  The exercise of such
option will effect early retirement of the  Certificates,  the Seller's right to
exercise such option being subject to the Pool  Scheduled  Principal  Balance of
the Mortgage Loans as of the  Distribution  Date upon which the proceeds of such
repurchase  are  distributed  being less than ten  percent of the  Cut-Off  Date
Aggregate Principal Balance.


<PAGE>


                                   ASSIGNMENT

FOR  VALUE  RECEIVED, the  undersigned hereby sell(s), assign(s) and transfer(s)
unto ---------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
(Please print or typewrite name and address including postal
zip code of assignee)

the  beneficial   interest   evidenced  by  the  within  Mortgage   Pass-Through
Certificate and hereby  authorizes the transfer of registration of such interest
to assignee on the Certificate Register of the Trust Estate.

     I (We) further direct the Certificate  Registrar to issue a new Certificate
of a like  Denomination  or  Percentage  Interest and Class or Subclass,  to the
above named assignee and deliver such Certificate to the following address:

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


Social Security or other Identifying Number of Assignee:

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


Dated:

                                     -----------------------------------
                                     Signature by or on behalf of assignor

                                     -----------------------------------
                                     Signature Guaranteed




<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall  be made,  if the  assignee  is  eligible  to  receive
distributions in immediately available funds, by wire transfer or otherwise,  in
immediately available funds to --------------------------------------------- for
the account of  -----------------------------------------------  account  number
- -------------, or, if mailed by check, to  ------------------------------------.
Applicable statements should be mailed to --------------------------------------
- --------------------------------------------------.

     This information is provided by ----------------------,  the assignee named
above, or -----------------------------------, as its agent.


<PAGE>


                                    EXHIBIT E

                               CUSTODIAL AGREEMENT

     THIS CUSTODIAL  AGREEMENT (as amended and  supplemented  from time to time,
the "Agreement"),  dated as of -------------,  by and among FIRST UNION NATIONAL
BANK,  not  individually,  but  solely  as Trust  Administrator  (including  its
successors under the Pooling and Servicing  Agreement  defined below, the "Trust
Administrator"),   NORWEST  ASSET  SECURITIES  CORPORATION  (together  with  any
successor  in  interest,  the  "Seller"),   NORWEST  BANK  MINNESOTA,   NATIONAL
ASSOCIATION  (together  with any  successor in interest or  successor  under the
Pooling and Servicing  Agreement  referred to below, the "Master  Servicer") and
- ---------------------------  (together  with any  successor  in  interest or any
successor appointed hereunder, the "Custodian").


                         W I T N E S S E T H   T H A T

     WHEREAS,  the Seller,  the Master  Servicer,  the Trust  Administrator  and
United States Trust Company of New York, as trustee, have entered into a Pooling
and Servicing  Agreement dated as of September 30, 1997 relating to the issuance
of Mortgage Pass-Through Certificates,  Series 1997-14 (as in effect on the date
of this  Agreement,  the  "Original  Pooling and  Servicing  Agreement",  and as
amended  and  supplemented  from  time  to  time,  the  "Pooling  and  Servicing
Agreement"); and

     WHEREAS,   the  Custodian  has  agreed  to  act  as  agent  for  the  Trust
Administrator  for the purposes of receiving and holding  certain  documents and
other  instruments  delivered  by the Seller  under the  Pooling  and  Servicing
Agreement,  all upon the terms and  conditions  and  subject to the  limitations
hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and agreements  hereinafter set forth, the Trust Administrator,  the Seller, the
Master Servicer and the Custodian hereby agree as follows:

                                    ARTICLE I

                                   Definitions

     Capitalized  terms used in this Agreement and not defined herein shall have
the meanings  assigned in the Original Pooling and Servicing  Agreement,  unless
otherwise required by the context herein.

                                   ARTICLE II

                          Custody of Mortgage Documents

     Section 2.1. Custodian to Act as Agent;  Acceptance of Custodial Files. The
Custodian,  as the duly  appointed  agent of the Trust  Administrator  for these
purposes,  acknowledges  receipt  of the  Mortgage  Notes,  the  Mortgages,  the
assignments and other documents relating to the Mortgage Loans identified on the
schedule  attached hereto and declares that it holds and will hold such Mortgage
Notes,  Mortgages,  assignments  and other  documents and any similar  documents
received  by  the  Trust  Administrator  subsequent  to  the  date  hereof  (the
"Custodial Files") as agent for the Trust  Administrator,  in trust, for the use
and benefit of all present and future Certificateholders.

     Section 2.2. Recordation of Assignments. If any Custodial File includes one
or more  assignments  to the Trust  Administrator  of Mortgage Notes and related
Mortgages that have not been recorded,  each such assignment  shall be delivered
by  the  Custodian  to  the  Seller  for  the  purpose  of  recording  it in the
appropriate  public  office for real  property  records,  and the Seller,  at no
expense to the Custodian, shall promptly cause to be recorded in the appropriate
public office for real property  records each such  assignment and, upon receipt
thereof  from such  public  office,  shall  return each such  assignment  to the
Custodian.

     Section 2.3.  Review of Custodial  Files.  The  Custodian  agrees,  for the
benefit of  Certificateholders,  to review, in accordance with the provisions of
Section 2.01 of the Pooling and Servicing Agreement,  each Custodial File. If in
performing  the review  required  by this  Section 2.3 the  Custodian  finds any
document or documents  constituting  a part of a Custodial File to be missing or
defective in any material  respect,  the Custodian  shall promptly so notify the
Seller, the Master Servicer and the Trust Administrator.

     Section 2.4.  Notification of Breaches of  Representations  and Warranties.
Upon  discovery by the Custodian of a breach of any  representation  or warranty
made by the  Seller  or the  Master  Servicer  as set forth in the  Pooling  and
Servicing  Agreement,  the  Custodian  shall give prompt  written  notice to the
Seller, the Master Servicer and the Trust Administrator.

     Section 2.5.  Custodian to Cooperate;  Release of Custodial Files. Upon the
payment in full of any Mortgage Loan, or the receipt by the Master Servicer of a
notification  that  payment in full will be escrowed in a manner  customary  for
such purposes,  the Master Servicer shall immediately  notify the Custodian by a
certification  (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 Certificate  Account pursuant to Section 3.02 of
the Pooling and  Servicing  Agreement  have been or will be so  deposited)  of a
Servicing  Officer and shall request  delivery to it of the Custodial  File. The
Custodian agrees,  upon receipt of such  certification and request,  promptly to
release the related Custodial File to the Master Servicer.

     From time to time as is appropriate for the servicing or foreclosure of any
Mortgage Loan, the Master  Servicer shall deliver to the Custodian a certificate
of a Servicing  Officer  requesting  that  possession  of all,  or any  document
constituting  part of, the Custodial File be released to the Master Servicer and
certifying  as to the reason for such  release  and that such  release  will not
invalidate any insurance coverage provided in respect of the Mortgage Loan. With
such  certificate,  the Master Servicer shall deliver to the Custodian a receipt
signed by a Servicing Officer on behalf of the Master Servicer, and upon receipt
of the  foregoing,  the  Custodian  shall  deliver  the  Custodial  File or such
document to the Master Servicer.  The Master Servicer shall cause each Custodial
File or any document  therein so released to be returned to the  Custodian  when
the need  therefor  by the  Master  Servicer  no longer  exists,  unless (i) the
Mortgage Loan has been liquidated and the Liquidation  Proceeds  relating to the
Mortgage  Loan have been  deposited  in the  Certificate  Account  to the extent
required by the Pooling and Servicing  Agreement or (ii) the  Custodial  File or
such document has been delivered to an attorney, or to a public trustee or other
public official as required by law, for purposes of initiating or pursuing legal
action or other proceedings for the foreclosure of the Mortgaged Property either
judicially  or  non-judicially,  and the Master  Servicer  has  delivered to the
Custodian a  certificate  of a Servicing  Officer  certifying as to the name and
address  of the  Person  to which  such  Custodial  File or such  document  were
delivered  and the  purpose or purposes  of such  delivery.  In the event of the
liquidation of a Mortgage  Loan,  the Custodian  shall deliver such receipt with
respect thereto to the Master  Servicer upon deposit of the related  Liquidation
Proceeds in the  Certificate  Account to the extent  required by the Pooling and
Servicing Agreement.

     Section  2.6.  Assumption  Agreements.  In the  event  that any  assumption
agreement or substitution of liability agreement is entered into with respect to
any Mortgage  Loan subject to this  Agreement in  accordance  with the terms and
provisions of the Pooling and Servicing  Agreement,  the Master  Servicer  shall
notify the Custodian  that such  assumption or  substitution  agreement has been
completed by  forwarding  to the  Custodian  the original of such  assumption or
substitution agreement,  which copy shall be added to the related Custodial File
and, for all purposes,  shall be considered a part of such Custodial File to the
same extent as all other documents and instruments constituting parts thereof.

                                   ARTICLE III

                            Concerning the Custodian

     Section 3.1. Custodian a Bailee and Agent of the Trust Administrator.  With
respect to each Mortgage Note,  Mortgage and other documents  constituting  each
Custodian  File  which  are  delivered  to  the  Custodian,   the  Custodian  is
exclusively  the  bailee  and  agent  of the  Trust  Administrator,  holds  such
documents for the benefit of  Certificateholders  and undertakes to perform such
duties and only such  duties as are  specifically  set forth in this  Agreement.
Except upon compliance with the provisions of Section 2.5 of this Agreement,  no
Mortgage  Note,  Mortgage or other  document  constituting a part of a Custodial
File shall be delivered by the Custodian to the Seller or the Master Servicer or
otherwise released from the possession of the Custodian.

     Section 3.2.  Indemnification.  The Seller  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  Seller,  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.

     Section  3.3.  Custodian  May  Own  Certificates.   The  Custodian  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 Custodian.

     Section 3.4.  Master  Servicer to Pay  Custodian's  Fees and Expenses.  The
Master Servicer  covenants and agrees to pay to the Custodian from time to time,
and the Custodian shall be entitled to, reasonable compensation for all services
rendered by it in the exercise and  performance  of any of the powers and duties
hereunder of the  Custodian,  and the Master  Servicer will pay or reimburse the
Custodian  upon its  request  for all  reasonable  expenses,  disbursements  and
advances  incurred  or made  by the  Custodian  in  accordance  with  any of the
provisions of this  Agreement  (including the  reasonable  compensation  and the
expenses and  disbursements  of its counsel and of all persons not  regularly in
its employ), except any such expense,  disbursement or advance as may arise from
its negligence or bad faith.

     Section  3.5.  Custodian  May  Resign;   Trust   Administrator  May  Remove
Custodian.  The  Custodian  may resign from the  obligations  and duties  hereby
imposed upon it as such obligations and duties relate to its acting as Custodian
of the Mortgage  Loans.  Upon  receiving such notice of  resignation,  the Trust
Administrator  shall either take custody of the Custodial  Files itself and give
prompt notice  thereof to the Seller,  the Master  Servicer and the Custodian or
promptly appoint a successor Custodian by written instrument,  in duplicate, one
copy of which instrument  shall be delivered to the resigning  Custodian and one
copy to the successor Custodian. If the Trust Administrator shall not have taken
custody of the  Custodial  Files and no successor  Custodian  shall have been so
appointed and have accepted  resignation,  the resigning  Custodian may petition
any  court  of  competent  jurisdiction  for  the  appointment  of  a  successor
Custodian.

     The Trust  Administrator  may remove  the  Custodian  at any time.  In such
event, the Trust  Administrator  shall appoint, or petition a court of competent
jurisdiction  to  appoint,  a  successor  Custodian  hereunder.   Any  successor
Custodian  shall  be  a  depository   institution   subject  to  supervision  or
examination by federal or state authority and shall be able to satisfy the other
requirements contained in Section 3.7.

     Any  resignation or removal of the Custodian and appointment of a successor
Custodian  pursuant to any of the  provisions  of this  Section 3.5 shall become
effective upon acceptance of appointment by the successor  Custodian.  The Trust
Administrator  shall give prompt notice to the Seller and the Master Servicer of
the appointment of any successor  Custodian.  No successor  Custodian shall have
been appointed and accepted  appointment by the Trust Administrator  without the
prior approval of the Seller and the Master Servicer.

     Section 3.6. Merger or  Consolidation  of Custodian.  Any Person into which
the Custodian  may be merged or converted or with which it may be  consolidated,
or any Person  resulting from any merger,  conversion or  consolidation to which
the Custodian shall be a party, or any Person  succeeding to the business of the
Custodian,  shall be the  successor  of the  Custodian  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  3.7.  Representations  of  the  Custodian.  The  Custodian  hereby
represents  that  it is a  depository  institution  subject  to  supervision  or
examination by a federal or state authority,  has a combined capital and surplus
of at least  $10,000,000 and is qualified to do business in the  jurisdiction in
which it will hold any Custodian File.

                                   ARTICLE IV

                            Miscellaneous Provisions

     Section 4.1. Notices. All notices, requests, consents and demands and other
communications required under this Agreement or pursuant to any other instrument
or  document  delivered  hereunder  shall be in writing  and,  unless  otherwise
specifically provided, may be delivered personally,  by telegram or telex, or by
registered or certified mail, postage prepaid,  return receipt requested, at the
addresses  specified  on  the  signature  page  hereof  (unless  changed  by the
particular  party whose address is stated herein by similar  notice in writing),
in which case the notice will be deemed delivered when received.

     Section 4.2.  Amendments.  No modification or amendment of or supplement to
this  Agreement  shall be valid or  effective  unless the same is in writing and
signed by all parties  hereto,  and neither the Seller,  the Master Servicer nor
the  Trust  Administrator  shall  enter  into any  amendment  hereof  except  as
permitted by the Pooling and Servicing Agreement.  The Trust Administrator shall
give prompt  notice to the  Custodian  of any  amendment  or  supplement  to the
Pooling and Servicing  Agreement and furnish the Custodian  with written  copies
thereof.

     Section 4.3.  Governing Law. This Agreement shall be deemed a contract made
under the laws of the State of New York and shall be  construed  and enforced in
accordance with and governed by the laws of the State of New York.

     Section  4.4.  Recordation  of  Agreement.   To  the  extent  permitted  by
applicable  law, this  Agreement is subject to  recordation  in all  appropriate
public offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages are
situated,  and in any other  appropriate  public  recording office or elsewhere,
such  recordation  to be effected by the Master  Servicer  and at its expense on
direction by the Trust Administrator,  but only upon direction accompanied by an
Opinion  of  Counsel  to  the  effect  that  such  recordation   materially  and
beneficially affects the interests of the Certificateholders.

     For the purpose of facilitating the recordation of this Agreement as herein
provided and for other purposes,  this Agreement may be executed  simultaneously
in any number of counterparts,  each of which counterparts shall be deemed to be
an  original,  and  such  counterparts  shall  constitute  but one and the  same
instrument.

     Section  4.5.  Severability  of  Provisions.  If  any  one or  more  of the
covenants,  agreements,  provisions or terms of this Agreement  shall be for any
reason whatsoever held invalid, then such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the holders thereof.


     IN WITNESS  WHEREOF,  this Agreement is executed as of the date first above
written.

Address:                                  FIRST UNION NATIONAL BANK

230 South Tryon Street                    By:-----------------------
Charlotte, North Carolina,  28288         Name:-----------------------
                                          Title:-----------------------



Address:                                  NORWEST ASSET SECURITIES
                                          CORPORATION
7485 New Horizon Way
Frederick, Maryland  21703                By:-----------------------
                                          Name:-----------------------
                                          Title:-----------------------



Address:                                  NORWEST BANK MINNESOTA, NATIONAL
                                          ASSOCIATION
7485 New Horizon Way
Frederick, Maryland  21703                By:-----------------------
                                          Name:-----------------------
                                          Title:-----------------------


Address:                                  [CUSTODIAN]

                                          By:-----------------------
                                          Name:-----------------------
                                          Title:-----------------------





STATE OF         )
                 :  ss.:
COUNTY OF        )

     On this ---- day of ---------,  19--, before me, a notary public in and for
the State of ------------, personally appeared ---------------, known to me who,
being   by  me  duly   sworn,   did   depose   and  say  that  he   resides   at
- --------------------------;   that  he  is  the   ----------  of  Norwest  Asset
Securities Corporation a Delaware corporation,  one of the parties that executed
the  foregoing  instrument;  and that he signed his name thereto by order of the
Board of Directors of said corporation.


                                             -----------------------
                                                  Notary Public



[NOTARIAL SEAL]



STATE OF              )
                      :  ss.:
COUNTY OF             )

     On this ---- day of ---------,  19--, before me, a notary public in and for
the State of ------------, personally appeared ---------------, known to me who,
being   by  me  duly   sworn,   did   depose   and  say  that  he   resides   at
- --------------------------; that he is the ---------- of Norwest Bank Minnesota,
National  Association,  a national banking association,  one of the parties that
executed the foregoing instrument;  and that he signed his name thereto by order
of the Board of Directors of said corporation.


                                         -----------------------
                                               Notary Public



[NOTARIAL SEAL]



STATE OF              )
                      :  ss.:
COUNTY OF             )

     On this --- day of --------,  19--,  before me, a notary  public in and for
the State of ------------, personally appeared ---------- ---------, known to me
who,  being  by  me  duly  sworn,   did  depose  and  say  that  he  resides  at
- --------------------------;  that he is the  -------------------- of First Union
National Bank, a national banking association,  one of the parties that executed
the  foregoing  instrument;  and that he signed his name thereto by order of the
Board of Directors of said association.


                                   -----------------------
                                         Notary Public




[NOTARIAL SEAL]





STATE OF                )
                        :  ss.:
COUNTY OF               )

     On this ---- day of  --------,  19 , before me, a notary  public in and for
the State of ----------,  personally appeared ---------- ----------, known to me
who,  being  by  me  duly  sworn,   did  depose  and  say  that  he  resides  at
- --------------------------;   that   he  is   the   -----------------------   of
- ----------------------,  a  -------------------------,  one of the parties  that
executed the foregoing instrument;  and that he signed his name thereto by order
of the Board of Directors of said association.


                                     -----------------------
                                          Notary Public

 [NOTARIAL SEAL]


<PAGE>

                                   EXHIBIT F-1

            [Schedule of Mortgage Loans Serviced by Norwest Mortgage
                 from locations other than Frederick, Maryland]

NASCOR
NMI / 1997-14  Exhibit F-1
20 & 30 YEAR FIXED RATE NON-RELOCATION LOANS



<TABLE>
<CAPTION>

                                                                     NET                                         CUT-OFF
MORTGAGE                                              MORTGAGE    MORTGAGE     CURRENT   ORIGINAL  SCHEDULED       DATE
 LOAN                                   ZIP  PROPERTY INTEREST    INTEREST     MONTHLY    TERM TO  MATURITY     PRINCIPAL
NUMBER            CITY           STATE  CODE  TYPE      RATE        RATE       PAYMENT   MATURITY    DATE        BALANCE
- ------            ----           -----  ----  ----      ----        ----       -------   --------    ----        -------
<S>     <C>                      <C>    <C>    <C>      <C>         <C>       <C>           <C>    <C>        <C>
2139994 COLORADO SPRINGS         CO     80904  SFD      8.250       7.984     $4,845.67     360    1-Jun-27   $ 643,757.62
2147071 CLIO                     CA     96106  SFD      8.500       8.234     $2,229.85     360    1-May-27   $ 289,289.77
2170749 WAUCONDA                 IL     60084  SFD      8.375       8.109     $1,915.38     360    1-Jun-27   $ 251,526.83
3515972 LLANO MESA               NM     87575  SFD      8.000       7.734     $1,834.41     360    1-Apr-27   $ 249,150.03
6064415 SALEM                    OR     97306  SFD      8.500       8.234     $2,872.66     360    1-Jul-27   $ 373,145.74
6073249 CROSS RIVER              NY     10606  SFD      8.000       7.734     $3,404.67     360    1-Jul-27   $ 463,375.25
6090614 MEDIA                    PA     19063  SFD      8.125       7.859     $1,930.49     360    1-Jun-27   $ 259,486.33
6133882 ORANGE                   CA     92867  SFD      7.875       7.609     $2,725.54     360    1-Apr-27   $ 374,589.44
6159477 WOODBURY                 MN     55125  SFD      7.625       7.359     $3,193.98     360    1-Sep-27   $ 451,258.00
6176368 VIENNA                   VA     22120  SFD      7.500       7.234     $2,287.83     360    1-Jun-27   $ 326,466.95
6176865 AUSTIN                   TX     78735  SFD      8.375       8.109     $4,803.66     360    1-May-27   $ 630,107.95
6177754 OCEAN CITY               NJ     08226  PUD      8.500       8.234     $2,460.52     360    1-Jul-27   $ 319,610.92
6187290 BETHESDA                 MD     20816  SFD      7.875       7.609     $2,314.42     360    1-Jul-27   $ 318,759.22
6188329 LOWER MERION TWP         PA     19010  SFD      8.250       7.984     $3,756.33     360    1-Aug-27   $ 499,681.17
6193311 ANAHEIM                  CA     92808  SFD      8.250       7.984     $2,247.79     360    1-Jul-27   $ 298,817.11
6196972 LONG BEACH               NJ     08008  SFD      8.000       7.734     $1,890.18     360    1-May-27   $ 256,887.73
6232462 HOUSTON                  TX     77024  SFD      8.000       7.734     $3,257.91     360    1-Jun-27   $ 443,100.29
6255622 MISSOURI CITY            TX     77459  SFD      7.875       7.609     $2,523.46     360    1-May-27   $ 347,062.48
6255942 HIGHLAND VILLAGE         TX     75067  SFD      8.500       8.234     $1,716.52     360    1-Jun-27   $ 222,813.22
6260084 TEMPE                    AZ     85284  SFD      8.000       7.734     $1,981.16     360    1-Jun-27   $ 269,452.89
6261277 COLLIERVILLE             TN     38017  SFD      7.375       7.109     $2,333.48     360    1-Jun-27   $ 337,079.01
6270979 SAVAGE                   MN     55378  SFD      8.125       7.859     $3,266.99     360    1-Aug-27   $ 439,712.18
6271395 WASHINGTON TWP           NJ     07853  SFD      8.375       8.109     $2,265.02     360    1-Jul-27   $ 297,628.25
6273801 SAN JOSE                 CA     95138  SFD      7.875       7.609     $3,731.93     360    1-Aug-27   $ 514,345.79
6273845 GROSSE POINTE PK         MI     48230  SFD      8.000       7.734     $1,526.23     360    1-Aug-27   $ 207,860.44
6274292 FALLBROOK                CA     92028  SFD      8.250       7.984     $3,485.88     360    1-Jul-27   $ 462,406.21
6281284 BRYN MAWR                PA     19010  SFD      7.750       7.484     $4,463.25     360    1-Aug-27   $ 622,560.29
6282772 WEST BLOOMFIELD          MI     48323  SFD      8.375       8.109     $1,763.37     360    1-Jul-27   $ 231,710.59
6285041 BETHESDA                 MD     20814  SFD      7.750       7.484     $1,718.67     360    1-Jul-27   $ 239,560.27
6288375 UPPER HOLLAND            PA     19053  SFD      7.500       7.234     $2,398.31     360    1-Jul-27   $ 342,489.29
6288936 ALAMEDA                  CA     94592  SFD      8.000       7.734     $1,907.79     360    1-Jul-27   $ 259,649.92
6291340 MINNEAPOLIS              MN     55419  SFD      8.000       7.734     $1,655.37     360    1-Sep-27   $ 225,600.00
6293296 SAN MATEO                CA     94402  SFD      8.000       7.734     $1,614.28     360    1-Aug-27   $ 219,852.39
6294587 CONCORD                  MA     01742  SFD      8.625       8.359     $2,551.15     360    1-May-27   $ 327,115.57
6296829 SAN JOSE                 CA     95132  SFD      7.625       7.359     $1,804.87     360    1-Jul-27   $ 254,629.71
6297388 LAGUNA BEACH             CA     92677  SFD      7.750       7.484     $3,066.24     360    1-Aug-27   $ 427,697.93
6297636 SAN JOSE                 CA     95138  SFD      8.250       7.984     $2,253.80     360    1-Jun-27   $ 299,422.14
6301096 ALAMEDA                  CA     94502  SFD      7.750       7.484     $2,865.65     360    1-Jul-27   $ 399,433.54
6301611 BELLEVUE                 WA     98006  SFD      8.000       7.734     $2,242.38     360    1-Aug-27   $ 305,394.95
6303713 BLACKLICK                OH     43004  SFD      7.875       7.609     $1,904.39     360    1-Jun-27   $ 262,104.18
6304349 NORTH HAMPTON            NH     03862  SFD      8.125       7.859     $3,842.42     360    1-May-27   $ 516,132.13
6304681 GLEN RIDGE               NJ     07028  SFD      8.125       7.859     $1,856.24     360    1-Jul-27   $ 249,671.83
6305747 ASPEN                    CO     81611  PUD      8.250       7.984     $3,050.14     360    1-Jul-27   $ 405,480.44
6306120 SAN JOSE                 CA     95132  SFD      7.750       7.484     $2,406.79     360    1-Aug-27   $ 335,712.89
6307577 TRABUCO CANYON           CA     92679  SFD      8.625       8.359     $1,909.08     360    1-Jul-27   $ 245,159.14
6308383 CHICAGO                  IL     60614  LCO      8.125       7.859     $4,826.23     360    1-Jul-27   $ 649,146.74
6309458 FALLS CHURCH             VA     22046  SFD      7.750       7.484     $2,054.67     360    1-Jul-27   $ 286,393.85
6309702 TRABUCO CANYON           CA     92679  SFD      8.000       7.734     $1,632.26     360    1-Jun-27   $ 221,999.23
6311013 CHARLOTTE                NC     28277  SFD      7.750       7.484     $2,332.64     360    1-Aug-27   $ 325,370.19
6313473 HOPKINTON                MA     01748  SFD      8.250       7.984     $3,155.32     360    1-Jul-27   $ 419,462.52
6314591 LANCASTER                PA     17601  SFD      7.750       7.484     $3,152.21     360    1-Jul-27   $ 439,376.91
6314854 AUSTIN                   TX     78735  SFD      8.000       7.734     $3,087.68     360    1-Aug-27   $ 420,517.65
6319474 BILLINGS                 MT     59106  SFD      8.500       8.234     $2,934.17     360    1-May-27   $ 380,665.44
6321333 DANVILLE                 CA     94506  PUD      8.000       7.734     $2,524.15     360    1-Aug-27   $ 343,769.18
6322080 BENICIA                  CA     94510  SFD      7.500       7.234     $1,619.64     360    1-Sep-27   $ 231,637.00
6323849 RENO                     NV     89511  SFD      8.500       8.234     $1,906.91     360    1-May-27   $ 247,089.42
6324812 SEATTLE                  WA     98199  SFD      8.125       7.859     $1,971.33     360    1-Jul-27   $ 265,151.48
6325684 BLAIRSTOWN               NJ     07825  SFD      8.625       8.359      $272.23      360    1-Jul-27    $ 34,958.51
6325723 VIENNA                   VA     22182  SFD      7.750       7.484     $2,113.42     360    1-Jul-27   $ 294,582.23
6326482 NOTTINGHAM               PA     19362  SFD      7.875       7.609     $1,790.92     360    1-Jul-27   $ 246,658.92
6329019 GRAND JUNCTION           CO     81503  SFD      7.875       7.609     $2,285.42     360    1-Aug-27   $ 314,983.08
6336786 SAN FRANCISCO            CA     94118  SFD      7.750       7.484     $1,922.85     360    1-Aug-27   $ 268,210.57
6337988 COON RAPIDS              MN     55433  SFD      8.000       7.734     $1,643.63     360    1-Jul-27   $ 223,698.40
6338306 IRVING                   TX     75063  SFD      7.875       7.609     $2,668.26     360    1-Aug-27   $ 367,746.74
6339384 CLIFTON                  VA     22024  SFD      7.625       7.359     $1,755.33     360    1-Jul-27   $ 247,639.86
6341113 GREENWICH                CT     06878  SFD      8.000       7.734     $7,337.65     360    1-Aug-27   $ 999,329.02
6341532 SAN DIEGO                CA     92130  SFD      7.375       7.109     $2,238.13     360    1-Jun-27   $ 323,305.73
6342354 SALEM                    OR     97301  SFD      8.375       8.109     $2,280.22     360    1-Jul-27   $ 299,625.76
6343423 BETHESDA                 MD     20816  SFD      7.875       7.609     $3,509.34     360    1-Aug-27   $ 483,666.91
6343561 FREMONT                  CA     94536  SFD      7.750       7.484     $2,587.32     360    1-Sep-27   $ 361,150.00
6343900 REDMOND                  WA     98052  SFD      8.375       8.109     $2,351.36     360    1-Jul-27   $ 308,974.09
6345325 SAN JOSE                 CA     95135  SFD      7.875       7.609     $3,147.89     360    1-Aug-27   $ 433,851.22
6347416 BEVERLY                  MA     01915  SFD      8.500       8.234     $1,881.15     360    1-Jul-27   $ 244,151.11
6347451 AVON                     CO     81632  SFD      8.000       7.734     $5,503.23     360    1-Aug-27   $ 749,496.77
6348204 CAMARILLO                CA     93012  SFD      7.875       7.609     $1,740.17     360    1-Aug-27   $ 239,717.17
6351937 BETHESDA                 MD     20817  SFD      7.750       7.484     $1,791.03     360    1-Jul-27   $ 249,465.03
6352930 PARKER                   CO     80134  SFD      8.000       7.734     $2,030.69     360    1-Jul-27   $ 276,377.38
6354317 IRVINE                   CA     92604  SFD      8.000       7.734     $1,783.05     360    1-Jul-27   $ 242,672.81
6356280 BETHESDA                 MD     20814  PUD      8.000       7.734      $962.70      360    1-Jul-27   $ 130,974.89
6356688 SALT LAKE CITY           UT     84124  SFD      8.250       7.984     $2,374.00     360    1-Jul-27   $ 315,595.61
6356969 FAYETTEVILLE             GA     30215  SFD      8.125       7.859     $1,930.49     360    1-Jun-27   $ 259,284.97
6357326 INTERLAKEN               NJ     07712  SFD      7.875       7.609      $989.72      360    1-Jul-27   $ 136,211.50
6358762 WHITE BEAR LAKE          MN     55110  SFD      7.875       7.609     $1,812.67     360    1-Aug-27   $ 249,827.96
6362241 FISHERS                  IN     46038  SFD      8.250       7.984     $1,712.89     360    1-Jul-27   $ 227,708.22
6362351 HONOLULU                 HI     96825  SFD      8.000       7.734     $3,404.67     360    1-Jul-27   $ 463,375.25
6362944 BRAWLEY                  CA     92227  SFD      8.500       8.234     $1,153.37     360    1-Jul-27   $ 149,817.62
6363015 CASTLE ROCK              CO     80104  SFD      8.000       7.734     $1,961.24     360    1-Aug-27   $ 267,105.66
6363596 CARY                     NC     27511  SFD      8.000       7.734     $1,628.41     360    1-Jul-27   $ 221,627.20
6364003 LUBBOCK                  TX     79424  PUD      8.750       8.484     $1,868.41     360    1-Jul-27   $ 237,225.72
6364887 MCLEAN                   VA     22102  PUD      7.750       7.484     $2,195.80     360    1-Aug-27   $ 306,283.68
6365123 SCOTTSDALE               AZ     85259  SFD      7.875       7.609     $1,740.17     360    1-Jul-27   $ 239,668.58
6368281 WASHINGTON               DC     20015  SFD      8.125       7.859     $2,898.71     360    1-Aug-27   $ 390,144.62
6368604 LAGUNA BEACH             CA     92651  SFD      8.125       7.859     $6,942.35     360    1-Jul-27   $ 933,772.62
6369521 DANVILLE                 CA     94526  SFD      8.250       7.984     $1,953.29     360    1-Aug-27   $ 259,834.21
6370135 DECATUR                  GA     30030  SFD      7.750       7.484     $1,765.96     360    1-Sep-27   $ 246,500.00
6370369 ISSAQUAH                 WA     98027  SFD      8.375       8.109     $1,710.16     360    1-Jul-27   $ 224,719.33
6370873 ANAHEIM                  CA     92808  SFD      8.250       7.984     $1,772.99     360    1-Jul-27   $ 235,697.99
6371029 OMAHA                    NE     68118  SFD      8.125       7.859     $1,960.19     360    1-Jul-27   $ 263,653.45
6371374 ESTES PARK               CO     80517  SFD      7.750       7.484     $1,576.11     360    1-Aug-27   $ 219,844.72
6371604 NORTHBOROUGH             MA     01532  SFD      8.000       7.734     $1,695.00     360    1-Jul-27   $ 230,688.97
6371685 AUSTIN                   TX     78731  SFD      8.250       7.984     $2,253.80     360    1-Jun-27   $ 299,422.14
6372575 NORTHVILLE               MI     48167  SFD      7.375       7.109     $1,726.69     360    1-Jul-27   $ 249,618.37
6372845 SAN JOSE                 CA     95132  SFD      7.750       7.484     $1,991.63     360    1-Aug-27   $ 277,803.79
6374950 MEDFORD                  OR     97504  SFD      7.625       7.359     $3,397.41     360    1-Aug-27   $ 479,652.59
6375098 ELIZABETH                CO     80107  SFD      7.875       7.609     $1,664.18     360    1-Sep-27   $ 229,520.00
6375496 MONTCLAIR                NJ     07042  SFD      8.625       8.359     $2,333.37     360    1-Aug-27   $ 299,822.88
6376133 ST PAUL                  MN     55105  SFD      8.000       7.734     $1,357.46     360    1-Aug-27   $ 184,875.87
6378513 INVER GROVE HEIGH        MN     55077  SFD      8.000       7.734     $1,834.41     360    1-Jul-27   $ 249,662.80
6378827 COLLEYVILLE              TX     76034  SFD      8.250       7.984     $1,361.30     360    1-Aug-27   $ 181,084.45
6379151 AVALON                   NJ     08202  SFD      8.375       8.109     $2,620.73     360    1-Sep-27   $ 344,800.00
6379644 DENVILLE                 NJ     07834  SFD      7.375       7.109     $3,315.24     360    1-Aug-27   $ 479,634.76
6379825 ALPHARETTA               GA     30201  SFD      7.875       7.609     $3,625.35     360    1-Aug-27   $ 499,655.90
6381049 BEND                     OR     97701  SFD      8.250       7.984     $1,663.91     360    1-Aug-27   $ 221,338.77
6383024 CLOSTER                  NJ     07624  SFD      7.500       7.234     $1,468.35     360    1-Jul-27   $ 209,687.33
6383226 REDONDO BEACH            CA     90277  SFD      7.750       7.484     $2,888.57     360    1-Aug-27   $ 402,915.43
6383433 CAMARILLO                CA     93012  SFD      7.500       7.234     $1,744.89     360    1-Sep-27   $ 249,550.00
6383519 ANKENY                   IA     50021  SFD      8.375       8.109     $1,900.18     360    1-Aug-27   $ 249,844.61
6383981 BOXFORD                  MA     01921  SFD      7.750       7.484     $2,206.55     360    1-Jul-27   $ 307,563.83
6385284 COLORADO SPRINGS         CO     80919  SFD      8.125       7.859     $1,930.49     360    1-Aug-27   $ 259,829.93
6386105 MISSION VIEJO            CA     92691  SFD      7.875       7.609     $1,656.06     360    1-Jul-27   $ 227,983.95
6387635 OAKDALE                  CA     95361  SFD      7.750       7.484     $1,576.11     360    1-Sep-27   $ 220,000.00
6388017 SCOTTSDALE               AZ     85251  SFD      7.875       7.609      $927.51      360    1-Aug-27   $ 127,831.97
6389132 PLYMOUTH                 MN     55442  SFD      8.000       7.734     $1,902.28     360    1-Sep-27   $ 259,250.00
6389460 MINNETONKA               MN     55305  SFD      8.000       7.734     $2,935.06     360    1-Jul-27   $ 399,461.43
6390138 COLORADO SPRINGS         CO     80906  SFD      8.250       7.984     $2,451.20     360    1-Jul-27   $ 325,857.45
6390225 SAN DIEGO                CA     92128  SFD      7.875       7.609     $3,262.81     360    1-Aug-27   $ 449,690.32
6390296 IRWIN                    PA     15642  SFD      8.125       7.859     $1,692.89     360    1-Jul-27   $ 227,700.71
6391363 SUPERIOR                 CO     80027  SFD      7.500       7.234     $2,433.27     360    1-Aug-27   $ 347,741.73
6391581 NEW SMYRNA BCH           FL     32169  HCO      8.250       7.984     $3,155.32     360    1-Aug-27   $ 419,732.18
6392248 MINNEAPOLIS              MN     55416  SFD      7.875       7.609     $2,610.25     360    1-Aug-27   $ 359,752.25
6392475 MINNEAPOLIS              MN     55410  SFD      8.250       7.984     $1,878.17     360    1-Jul-27   $ 249,680.06
6393200 INVER GROVE HGTS         MN     55077  SFD      8.125       7.859     $1,748.95     360    1-Aug-27   $ 235,395.92
6393367 CHARLOTTE                NC     28277  SFD      8.000       7.734     $1,650.97     360    1-Aug-27   $ 224,849.03
6393531 ALISO VIEJO AREA         CA     92656  SFD      7.500       7.234     $1,789.99     360    1-Jul-27   $ 255,598.75
6394420 LAWRENCE                 NJ     08648  LCO      8.000       7.734      $271.49      360    1-Aug-27    $ 36,975.18
6395322 ENGLEWOOD                CO     80111  SFD      7.625       7.359     $2,477.28     360    1-Aug-27   $ 349,746.68
6396491 SPRINGBORO               OH     45066  SFD      8.250       7.984     $1,859.38     360    1-Aug-27   $ 247,342.18
6396690 MINOT                    ND     58701  SFD      8.125       7.859     $2,024.42     360    1-Aug-27   $ 272,471.65
6397101 EDINA                    MN     55436  SFD      8.125       7.859     $1,764.17     360    1-Aug-27   $ 237,444.58
6398219 LOS ANGELES              CA     90027  SFD      7.500       7.234     $2,008.14     360    1-Aug-27   $ 286,986.86
6399079 SOLOMONS                 MD     20688  SFD      7.625       7.359     $2,001.31     360    1-Aug-27   $ 282,549.36
6399156 SOMERVILLE               NJ     08876  LCO      8.500       8.234      $648.19      360    1-Aug-27    $ 84,248.93
6399276 PHOENIX                  AZ     85016  SFD      8.375       8.109     $2,350.90     360    1-Jul-27   $ 308,914.17
6400650 WOODINVILLE              WA     98072  SFD      8.125       7.859     $2,288.23     360    1-Aug-27   $ 307,978.41
6401302 THOUSAND OAKS            CA     91320  SFD      8.125       7.859     $1,847.70     360    1-Jul-27   $ 248,523.34
6401688 CASTRO VALLEY            CA     94552  SFD      7.875       7.609     $2,186.81     360    1-Aug-27   $ 301,392.44
6402933 SACKETS HARBOR           NY     13685  SFD      8.375       8.109     $1,276.92     360    1-Aug-27   $ 167,895.58
6403250 EGG HARBOR TWP           NJ     08234  SFD      7.625       7.359     $2,123.38     360    1-Jul-27   $ 299,564.36
6403771 WOODBURY                 MN     55125  SFD      8.000       7.734     $1,783.05     360    1-Aug-27   $ 242,836.95
6404030 CARY                     IL     60013  SFD      7.750       7.484     $1,874.14     360    1-Aug-27   $ 260,415.36
6404551 DELAFIELD                WI     53108  SFD      8.250       7.984     $3,192.88     360    1-Aug-27   $ 424,729.00
6405626 DENVER                   CO     80220  SFD      7.750       7.484     $2,771.80     360    1-Aug-27   $ 386,626.93
6406471 COTO DE CAZA             CA     92679  SFD      7.875       7.609     $1,892.79     360    1-Jul-27   $ 260,689.52
6406592 ALPINE                   CA     91901  SFD      7.750       7.484     $1,862.67     360    1-Aug-27   $ 259,816.50
6406768 BOULDER                  CO     80301  SFD      7.875       7.609     $2,059.20     360    1-Jul-27   $ 283,607.82
6406915 OCEAN CITY               NJ     08226  LCO      8.250       7.984     $1,803.04     360    1-Jul-27   $ 239,449.28
6407132 CRANFORD                 NJ     07016  SFD      7.875       7.609     $1,812.67     360    1-Sep-27   $ 250,000.00
6407466 ARLINGTON                VA     22207  SFD      7.500       7.234     $1,817.96     360    1-Aug-27   $ 259,807.04
6407756 SANTA CRUZ               CA     95062  SFD      8.125       7.859      $742.50      360    1-Aug-27    $ 99,934.58
6408459 RENO                     NV     89511  SFD      7.875       7.609     $2,428.98     360    1-Aug-27   $ 334,769.46
6408608 SIOUX FALLS              SD     57105  SFD      8.375       8.109     $2,094.00     360    1-Jul-27   $ 275,156.33
6408639 DELLWOOD                 MN     55110  SFD      7.875       7.609     $2,001.19     360    1-Jul-27   $ 275,611.09
6408901 BOULDER                  CO     80302  SFD      7.875       7.609     $2,378.23     360    1-Aug-27   $ 327,774.27
6409525 HOUSTON                  TX     77024  SFD      7.625       7.359     $2,472.78     360    1-Jul-27   $ 348,857.68
6410402 WHITE BEAR LAKE          MN     55110  SFD      7.875       7.609     $2,621.85     360    1-Aug-27   $ 361,351.15
6410687 HORSESHOE BAY            TX     78657  PUD      8.500       8.234     $1,845.39     360    1-Aug-27   $ 239,854.61
6412704 SAN JOSE                 CA     95136  SFD      7.875       7.609     $1,571.95     360    1-Aug-27   $ 216,650.80
6412973 ROWLAND HEIGHTS          CA     91748  PUD      7.875       7.609     $2,869.10     360    1-Aug-27   $ 395,427.68
6413149 UPPER MONTCLAIR          NJ     07043  SFD      8.500       8.234     $2,383.63     360    1-Jul-27   $ 309,623.07
6414869 SANTA CLARITA            CA     91351  SFD      8.000       7.734     $1,632.63     360    1-Jul-27   $ 222,200.41
6416684 EVANSTON                 IL     60201  SFD      8.000       7.734     $1,830.01     360    1-Aug-27   $ 249,232.66
6418759 BENICIA                  CA     94510  SFD      7.875       7.609     $2,075.15     360    1-Aug-27   $ 285,982.27
6419005 WILLIAMS                 AZ     86046  SFD      8.125       7.859      $389.81      360    1-Aug-27    $ 52,441.10
6420998 OXNARD                   CA     93035  SFD      8.000       7.734     $2,729.60     360    1-Aug-27   $ 371,750.40
6421181 SEATTLE                  WA     98112  SFD      8.000       7.734     $3,169.86     360    1-Sep-27   $ 431,200.00
6421478 MEDICINE LAKE            MN     55441  SFD      7.875       7.609     $2,447.11     360    1-Aug-27   $ 337,267.73
6422437 LITTLETON                CO     80127  PUD      7.625       7.359     $2,477.28     360    1-Aug-27   $ 349,746.68
6422833 MERCER ISLAND            WA     98040  SFD      7.375       7.109     $2,072.03     360    1-Sep-27   $ 300,000.00
6423183 SANTA MARIA              CA     93455  SFD      7.750       7.484     $1,897.06     360    1-Aug-27   $ 264,613.11
6423834 FT WAYNE                 IN     46804  SFD      8.000       7.734     $1,645.10     360    1-Aug-27   $ 224,049.57
6424615 MIDDLETOWN               NJ     07738  SFD      8.375       8.109      $760.07      360    1-Sep-27   $ 100,000.00
6424750 BELLEVUE                 WA     98004  LCO      7.750       7.484     $1,689.30     360    1-Sep-27   $ 235,800.00
6424992 BURR RIDGE               IL     60521  SFD      8.250       7.984     $3,005.07     360    1-Aug-27   $ 399,744.93
6425598 EDEN PRAIRIE             MN     55346  SFD      7.875       7.609     $1,647.36     360    1-Aug-27   $ 227,043.64
6426954 OMAHA                    NE     68154  PUD      8.000       7.734     $1,620.15     360    1-Aug-27   $ 220,137.31
6427958 RICHMOND                 TX     77469  SFD      7.625       7.359     $1,896.89     360    1-Aug-27   $ 267,806.03
6428004 RANCHO CUCAMONGA         CA     91730  SFD      8.375       8.109     $1,860.12     360    1-Aug-27   $ 244,577.89
6428310 PASO ROBLES              CA     93446  SFD      8.250       7.984     $2,787.20     360    1-Aug-27   $ 370,763.43
6428413 FORT COLLINS             CO     80525  SFD      7.750       7.484     $1,683.57     360    1-Sep-27   $ 235,000.00
6428885 EDEN PRAIRIE             MN     55344  SFD      7.750       7.484     $2,245.95     360    1-Aug-27   $ 313,278.74
6429122 HUNTINGTON BEACH         CA     92646  SFD      7.875       7.609     $2,153.46     360    1-Aug-27   $ 296,795.60
6434497 LAKE FOREST              IL     60045  SFD      8.000       7.734     $2,017.85     360    1-Aug-27   $ 274,815.48
6434596 MINNETONKA               MN     55343  SFD      7.750       7.484     $1,742.31     360    1-Aug-27   $ 243,028.36
6442208 PLYMOUTH                 MN     55447  SFD      7.875       7.609     $1,927.24     360    1-Aug-27   $ 265,617.07
6461645 MORGAN HILL              CA     95037  SFD      7.375       7.109     $1,623.09     360    1-Sep-27   $ 235,000.00
6992332 DENVER                   CO     80218  SFD      8.000       7.734     $7,337.65     360    1-Sep-26   $ 991,272.04
6992469 DENVER                   CO     80218  SFD      8.500       8.234     $3,306.33     360    1-Sep-26   $ 426,749.33
6993987 EAST GREENWICH           RI     02818  SFD      7.875       7.609     $1,812.67     360    1-Dec-26   $ 248,410.33
6995084 KIRKLAND                 WA     98033  SFD      7.875       7.609     $2,465.24     360    1-Jan-27   $ 338,084.51
6995381 CORONADO                 CA     92118  SFD      7.625       7.359     $2,202.65     360    1-Feb-27   $ 309,593.01
6995596 CORONADO                 CA     92118  HCO      8.000       7.734     $3,404.67     360    1-Feb-27   $ 461,673.19
6995855 CAVE CREEK               AZ     85331  SFD      7.875       7.609     $1,722.76     360    1-Feb-27   $ 196,038.04
6996211 PARK CITY                UT     84060  SFD      8.250       7.984    $11,269.00     360    1-Jan-27  $1,492,161.32
6996939 S SEASIDE PARK           NJ     08752  SFD      8.250       7.984     $2,253.80     360    1-Apr-27   $ 299,030.25
6997015 ST PAUL                  MN     55105  SFD      8.125       7.859     $1,826.55     360    1-Apr-27   $ 245,184.40
6997289 PLYMOUTH                 MN     55447  SFD      8.000       7.734     $1,435.24     360    1-Apr-27   $ 194,935.00
6997354 SOQUEL                   CA     95073  SFD      8.250       7.984     $4,603.76     360    1-Apr-27   $ 610,819.15
6997727 SEA ISLE CITY            NJ     08243  LCO      8.500       8.234     $1,297.93     360    1-May-27   $ 168,386.58
6997728 BURLINGAME               CA     94010  SFD      8.125       7.859     $2,858.61     360    1-May-27   $ 383,982.37
6997731 SAN FRANCISCO            CA     94121  SFD      8.500       8.234     $2,529.73     360    1-May-27   $ 328,194.23
6997733 BLOOMFIELD HILLS         MI     48301  SFD      8.250       7.984     $2,246.29     360    1-May-27   $ 298,229.44
6997737 ESCONDIDO                CA     92027  SFD      8.375       8.109     $1,949.59     360    1-May-27   $ 255,831.95
6998613 PALM COAST               FL     32137  SFD      8.750       8.484     $1,010.91     360    1-Feb-27   $ 127,971.03
6998718 SAN JOSE                 CA     95125  SFD      8.375       8.109     $1,878.90     360    1-May-27   $ 246,578.94
6998728 DENVER                   CO     80209  SFD      8.250       7.984     $2,253.80     360    1-May-27   $ 299,226.87
6998736 USAPPA ISLAND            FL     33924  PUD      7.750       7.484     $2,149.24     360    1-Jun-27   $ 299,360.67
6998739 OVERGAARD                AZ     85933  SFD      8.500       8.234     $2,645.06     360    1-Jun-27   $ 343,370.38
6998741 BLOOMINGTON              MN     55438  SFD      8.250       7.984     $1,909.72     360    1-Jun-27   $ 253,710.37
6998747 PETALUMA                 CA     94954  SFD      8.000       7.734     $1,529.17     360    1-Jul-27   $ 208,116.46
6998754 ANAHEIM                  CA     92808  SFD      8.250       7.984     $1,846.99     360    1-Jun-27   $ 245,376.45
6998755 SIMI VALLEY              CA     93065  SFD      8.000       7.734     $1,854.15     360    1-Jun-27   $ 252,177.95
6998760 MANDEVILLE               LA     70448  LCO      8.375       8.109     $1,675.96     360    1-Jun-27   $ 220,085.97
6998762 DETROIT                  MI     48221  SFD      8.750       8.484     $1,799.97     360    1-Jun-27   $ 228,402.18
6998818 LAS VEGAS                NV     89134  PUD      8.375       8.109     $2,660.25     360    1-Oct-26   $ 347,521.77
6998821 SYRACUSE                 NY     13209  SFD      8.000       7.734     $2,054.54     360    1-Jan-27   $ 278,461.47
6998834 GILROY                   CA     95020  SFD      8.375       8.109     $2,888.27     360    1-Jul-27   $ 379,525.98
6998835 UNIVERSITY PARK          TX     75205  SFD      8.375       8.109     $3,883.97     360    1-Jul-27   $ 510,362.55
6998836 DOWNINGTOWN              PA     19335  SFD      8.250       7.984     $2,501.72     360    1-Apr-27   $ 331,923.60
6998842 LIVERMORE                CA     94550  SFD      8.250       7.984     $2,154.26     360    1-Jul-27   $ 286,383.04
6998844 NASHVILLE                TN     37221  SFD      7.875       7.609     $1,993.94     360    1-Apr-27   $ 274,041.25
6998847 CHANHASSEN               MN     55317  SFD      8.125       7.859     $1,971.33     360    1-May-27   $ 264,798.22
6998848 FREEHOLD                 NJ     07728  SFD      8.375       8.109     $2,439.83     360    1-Jul-27   $ 320,599.57
6998853 CROSS RIVER              NY     10518  SFD      7.750       7.484     $4,126.53     360    1-Aug-27   $ 575,593.47
6998854 STEAMBOAT SPRINGS        CO     80477  SFD      8.250       7.984     $2,667.00     360    1-Aug-27   $ 354,773.63
6998860 WINNEMUCCA               NV     89446  SFD      8.500       8.234     $2,283.67     360    1-Aug-27   $ 296,820.08
6998869 BLAIRSTOWN               NJ     07825  SFD      8.750       8.484     $1,734.67     360    1-Jun-27   $ 219,859.80
6998870 TRABUCO CANYON  AREA     CA     92679  SFD      7.500       7.234     $1,823.55     360    1-Jul-27   $ 260,411.69
6998873 NISSEQUOGUE              NY     11780  SFD      8.500       8.234     $2,575.86     360    1-Jul-27   $ 334,592.68
6998876 FRANKLIN                 MA     02038  SFD      7.750       7.484     $1,805.36     360    1-Jul-27   $ 251,643.13
6998881 TUSTIN                   CA     92782  PUD      7.625       7.359     $1,896.89     360    1-Aug-27   $ 267,806.03
6998882 IJAMSVILLE               MD     21754  SFD      8.500       8.234     $1,893.45     360    1-Jul-27   $ 245,950.58
6998884 WESTMINSTER              CO     80020  PUD      8.125       7.859     $1,760.46     360    1-Aug-27   $ 236,944.90
6998889 MINNETONKA               MN     55305  SFD      7.500       7.234     $3,496.07     360    1-Sep-27   $ 500,000.00
6998904 CARSON CITY              NV     89704  SFD      8.125       7.859     $2,494.79     360    1-Jul-27   $ 335,558.93
6998905 ORLANDO                  FL     32836  SFD      7.750       7.484     $1,879.58     360    1-Aug-27   $ 262,174.83
6998908 BERNARDS TWP             NJ     07920  SFD      8.000       7.734     $1,796.99     360    1-Aug-27   $ 244,735.68
6998910 SAN JOSE                 CA     95123  SFD      7.875       7.609     $1,819.56     360    1-Aug-27   $ 250,777.30
6998912 DOYLESTOWN               PA     18901  SFD      8.250       7.984     $1,715.22     360    1-Jun-27   $ 227,870.22
6998914 LIVERMORE                CA     94550  SFD      8.375       8.109      $570.05      360    1-Jul-27    $ 74,705.75
6998915 CARLSBAD                 CA     92008  SFD      8.125       7.859     $1,967.62     360    1-Jul-27   $ 264,612.98
6998916 IJAMSVILLE               MD     21754  SFD      7.875       7.609     $2,108.23     360    1-Jun-27   $ 290,157.74
6998925 PARADISE VALLEY          AZ     85262  SFD      7.750       7.484     $3,940.27     360    1-Jul-27   $ 549,221.12
6998928 TEWKSBURY                NJ     08858  SFD      8.375       8.109     $3,116.30     360    1-Aug-27   $ 409,745.16
6998929 MONTE SERENO             CA     95030  SFD      8.000       7.734     $7,337.65     360    1-Jul-27   $ 998,653.56
6998931 SAN JOSE                 CA     95138  SFD      7.875       7.609     $4,712.95     360    1-Aug-27   $ 649,552.68
6998933 FRESNO                   TX     77545  SFD      8.000       7.734     $3,008.43     360    1-Jul-27   $ 409,447.97
6998934 FLAGSTAFF                AZ     86001  SFD      8.000       7.734     $2,935.06     360    1-Aug-27   $ 399,731.61
6998935 SADDLE RIVER             NJ     07458  SFD      7.125       6.859     $2,998.05     360    1-Sep-27   $ 445,000.00
6998937 GAITHERSBURG             MD     20879  SFD      7.750       7.484     $1,902.07     360    1-May-27   $ 263,933.46
6998939 TUSTIN                   CA     92782  SFD      7.875       7.609     $2,842.27     360    1-Jul-27   $ 391,458.69
6998941 ST PAUL                  MN     55105  SFD      7.875       7.609     $3,262.81     360    1-Aug-27   $ 449,690.32
6998942 PLYMOUTH                 MN     55447  SFD      7.750       7.484     $2,104.82     360    1-Aug-27   $ 293,592.64
6998943 HAM LAKE                 MN     55304  SFD      7.875       7.609     $2,537.74     360    1-Aug-27   $ 349,759.14
6998945 EAST GULL LAKE           MN     56401  SFD      7.875       7.609     $3,262.81     360    1-Sep-27   $ 450,000.00
6998946 SOLOMONS                 MD     20688  SFD      7.750       7.484     $1,939.90     360    1-Jul-27   $ 270,396.54
6998947 SCOTTSDALE               AZ     85255  SFD      7.750       7.484     $2,794.01     360    1-Aug-27   $ 389,724.74
6998948 WHEATON                  IL     60187  SFD      8.250       7.984     $2,922.43     360    1-Aug-27   $ 388,751.95
6998966 BENICIA                  CA     94510  SFD      7.500       7.234     $1,734.77     360    1-Sep-27   $ 248,102.00
6998983 SOUTHAMPTON              NY     11968  SFD      8.375       8.109     $2,614.65     360    1-Sep-27   $ 344,000.00

                                                                                                           $ 86,039,197.02
</TABLE>
COUNT:                       269
WAC:                           8.010310429
WAM:                         357.8098954
WALTV:                        75.99019075

<TABLE>
<CAPTION>


MORTGAGE                                                                      MORTGAGE              T.O.P.       MASTER
 LOAN                                   ZIP  PROPERTY                         INSURANCE   SERVICE  MORTGAGE      SERVICE
NUMBER            CITY           STATE  CODE  TYPE       LTV       SUBSIDY      CODE        FEE      LOAN          FEE
- ------            ----           -----  ----  ----       ---       -------      ----        ---      ----          ---
<S>     <C>                      <C>    <C>    <C>        <C>      <C>          <C>         <C>      <C>           <C> 
2139994 COLORADO SPRINGS         CO     80904  SFD        76.88                              0.250                  0.016
2147071 CLIO                     CA     96106  SFD        72.50                              0.250                  0.016
2170749 WAUCONDA                 IL     60084  SFD        84.99                  33          0.250                  0.016
3515972 LLANO MESA               NM     87575  SFD        59.52                              0.250                  0.016
6064415 SALEM                    OR     97306  SFD        80.00                              0.250                  0.016
6073249 CROSS RIVER              NY     10606  SFD        80.00                              0.250                  0.016
6090614 MEDIA                    PA     19063  SFD        78.38                              0.250                  0.016
6133882 ORANGE                   CA     92867  SFD        80.00                              0.250                  0.016
6159477 WOODBURY                 MN     55125  SFD        80.00                              0.250                  0.016
6176368 VIENNA                   VA     22120  SFD        80.00                              0.250                  0.016
6176865 AUSTIN                   TX     78735  SFD        80.00                              0.250                  0.016
6177754 OCEAN CITY               NJ     08226  PUD        80.00                              0.250                  0.016
6187290 BETHESDA                 MD     20816  SFD        80.00                              0.250                  0.016
6188329 LOWER MERION TWP         PA     19010  SFD        48.78                              0.250                  0.016
6193311 ANAHEIM                  CA     92808  SFD        94.98                  13          0.250                  0.016
6196972 LONG BEACH               NJ     08008  SFD        80.00                              0.250                  0.016
6232462 HOUSTON                  TX     77024  SFD        80.00                              0.250                  0.016
6255622 MISSOURI CITY            TX     77459  SFD        84.89                  33          0.250                  0.016
6255942 HIGHLAND VILLAGE         TX     75067  SFD        95.00                  33          0.250                  0.016
6260084 TEMPE                    AZ     85284  SFD        64.29                              0.250                  0.016
6261277 COLLIERVILLE             TN     38017  SFD        80.00                              0.250                  0.016
6270979 SAVAGE                   MN     55378  SFD        80.00                              0.250                  0.016
6271395 WASHINGTON TWP           NJ     07853  SFD        80.00                              0.250                  0.016
6273801 SAN JOSE                 CA     95138  SFD        80.00                              0.250                  0.016
6273845 GROSSE POINTE PK         MI     48230  SFD        52.66                              0.250                  0.016
6274292 FALLBROOK                CA     92028  SFD        80.00                              0.250                  0.016
6281284 BRYN MAWR                PA     19010  SFD        70.00                              0.250                  0.016
6282772 WEST BLOOMFIELD          MI     48323  SFD        80.00                              0.250                  0.016
6285041 BETHESDA                 MD     20814  SFD        79.99                              0.250                  0.016
6288375 UPPER HOLLAND            PA     19053  SFD        79.99                              0.250                  0.016
6288936 ALAMEDA                  CA     94592  SFD        52.53                              0.250                  0.016
6291340 MINNEAPOLIS              MN     55419  SFD        80.00                              0.250                  0.016
6293296 SAN MATEO                CA     94402  SFD        70.74                              0.250                  0.016
6294587 CONCORD                  MA     01742  SFD        38.54                              0.250                  0.016
6296829 SAN JOSE                 CA     95132  SFD        65.05                              0.250                  0.016
6297388 LAGUNA BEACH             CA     92677  SFD        80.00                              0.250                  0.016
6297636 SAN JOSE                 CA     95138  SFD        72.36                              0.250                  0.016
6301096 ALAMEDA                  CA     94502  SFD        61.68                              0.250                  0.016
6301611 BELLEVUE                 WA     98006  SFD        80.00                              0.250                  0.016
6303713 BLACKLICK                OH     43004  SFD        79.99                              0.250                  0.016
6304349 NORTH HAMPTON            NH     03862  SFD        75.00                              0.250                  0.016
6304681 GLEN RIDGE               NJ     07028  SFD        40.65                              0.250                  0.016
6305747 ASPEN                    CO     81611  PUD        70.00                              0.250                  0.016
6306120 SAN JOSE                 CA     95132  SFD        79.99                              0.250                  0.016
6307577 TRABUCO CANYON           CA     92679  SFD        89.98                  11          0.250                  0.016
6308383 CHICAGO                  IL     60614  LCO        56.03                              0.250                  0.016
6309458 FALLS CHURCH             VA     22046  SFD        80.00                              0.250                  0.016
6309702 TRABUCO CANYON           CA     92679  SFD        79.98                              0.250                  0.016
6311013 CHARLOTTE                NC     28277  SFD        80.00                              0.250                  0.016
6313473 HOPKINTON                MA     01748  SFD        80.00                              0.250                  0.016
6314591 LANCASTER                PA     17601  SFD        80.00                              0.250                  0.016
6314854 AUSTIN                   TX     78735  SFD        80.00                              0.250                  0.016
6319474 BILLINGS                 MT     59106  SFD        90.00                  33          0.250                  0.016
6321333 DANVILLE                 CA     94506  PUD        80.00                              0.250                  0.016
6322080 BENICIA                  CA     94510  SFD        80.00                              0.250                  0.016
6323849 RENO                     NV     89511  SFD        80.00                              0.250                  0.016
6324812 SEATTLE                  WA     98199  SFD        90.00                  06          0.250                  0.016
6325684 BLAIRSTOWN               NJ     07825  SFD        20.59                              0.250                  0.016
6325723 VIENNA                   VA     22182  SFD        66.29                              0.250                  0.016
6326482 NOTTINGHAM               PA     19362  SFD        95.00                  06          0.250                  0.016
6329019 GRAND JUNCTION           CO     81503  SFD        80.00                              0.250                  0.016
6336786 SAN FRANCISCO            CA     94118  SFD        80.00                              0.250                  0.016
6337988 COON RAPIDS              MN     55433  SFD        80.00                              0.250                  0.016
6338306 IRVING                   TX     75063  SFD        80.00                              0.250                  0.016
6339384 CLIFTON                  VA     22024  SFD        80.00                              0.250                  0.016
6341113 GREENWICH                CT     06878  SFD        74.07                              0.250                  0.016
6341532 SAN DIEGO                CA     92130  SFD        80.00                              0.250                  0.016
6342354 SALEM                    OR     97301  SFD        80.00                              0.250                  0.016
6343423 BETHESDA                 MD     20816  SFD        80.00                              0.250                  0.016
6343561 FREMONT                  CA     94536  SFD        78.32                              0.250                  0.016
6343900 REDMOND                  WA     98052  SFD        80.00                              0.250                  0.016
6345325 SAN JOSE                 CA     95135  SFD        80.00                              0.250                  0.016
6347416 BEVERLY                  MA     01915  SFD        79.91                              0.250                  0.016
6347451 AVON                     CO     81632  SFD        58.87                              0.250                  0.016
6348204 CAMARILLO                CA     93012  SFD        80.00                              0.250                  0.016
6351937 BETHESDA                 MD     20817  SFD        69.44                              0.250                  0.016
6352930 PARKER                   CO     80134  SFD        90.00                  33          0.250                  0.016
6354317 IRVINE                   CA     92604  SFD        93.46                  13          0.250                  0.016
6356280 BETHESDA                 MD     20814  PUD        80.00                              0.250                  0.016
6356688 SALT LAKE CITY           UT     84124  SFD        80.00                              0.250                  0.016
6356969 FAYETTEVILLE             GA     30215  SFD        78.79                              0.250                  0.016
6357326 INTERLAKEN               NJ     07712  SFD        70.00                              0.250                  0.016
6358762 WHITE BEAR LAKE          MN     55110  SFD        51.73                              0.250                  0.016
6362241 FISHERS                  IN     46038  SFD        80.00                              0.250                  0.016
6362351 HONOLULU                 HI     96825  SFD        80.00                              0.250                  0.016
6362944 BRAWLEY                  CA     92227  SFD        49.18                              0.250                  0.016
6363015 CASTLE ROCK              CO     80104  SFD        90.00                  12          0.250                  0.016
6363596 CARY                     NC     27511  SFD        90.00                  13          0.250                  0.016
6364003 LUBBOCK                  TX     79424  PUD        95.00                  17          0.250                  0.016
6364887 MCLEAN                   VA     22102  PUD        69.98                              0.250                  0.016
6365123 SCOTTSDALE               AZ     85259  SFD        80.00                              0.250                  0.016
6368281 WASHINGTON               DC     20015  SFD        80.00                              0.250                  0.016
6368604 LAGUNA BEACH             CA     92651  SFD        71.92                              0.250                  0.016
6369521 DANVILLE                 CA     94526  SFD        54.74                              0.250                  0.016
6370135 DECATUR                  GA     30030  SFD        85.00                  17          0.250                  0.016
6370369 ISSAQUAH                 WA     98027  SFD        90.00                  33          0.250                  0.016
6370873 ANAHEIM                  CA     92808  SFD        80.00                              0.250                  0.016
6371029 OMAHA                    NE     68118  SFD        80.00                              0.250                  0.016
6371374 ESTES PARK               CO     80517  SFD        67.28                              0.250                  0.016
6371604 NORTHBOROUGH             MA     01532  SFD        73.92                              0.250                  0.016
6371685 AUSTIN                   TX     78731  SFD        78.95                              0.250                  0.016
6372575 NORTHVILLE               MI     48167  SFD        50.51                              0.250                  0.016
6372845 SAN JOSE                 CA     95132  SFD        89.68                  11          0.250                  0.016
6374950 MEDFORD                  OR     97504  SFD        80.00                              0.250                  0.016
6375098 ELIZABETH                CO     80107  SFD        80.00                              0.250                  0.016
6375496 MONTCLAIR                NJ     07042  SFD        90.83                  12          0.250                  0.016
6376133 ST PAUL                  MN     55105  SFD        48.05                              0.250                  0.016
6378513 INVER GROVE HEIGH        MN     55077  SFD        69.44                              0.250                  0.016
6378827 COLLEYVILLE              TX     76034  SFD        80.00                              0.250                  0.016
6379151 AVALON                   NJ     08202  SFD        80.00                              0.250                  0.016
6379644 DENVILLE                 NJ     07834  SFD        80.00                              0.250                  0.016
6379825 ALPHARETTA               GA     30201  SFD        75.82                              0.250                  0.016
6381049 BEND                     OR     97701  SFD        95.00                  17          0.250                  0.016
6383024 CLOSTER                  NJ     07624  SFD        37.17                              0.250                  0.016
6383226 REDONDO BEACH            CA     90277  SFD        80.00                              0.250                  0.016
6383433 CAMARILLO                CA     93012  SFD        80.00                              0.250                  0.016
6383519 ANKENY                   IA     50021  SFD        57.21                              0.250                  0.016
6383981 BOXFORD                  MA     01921  SFD        80.00                              0.250                  0.016
6385284 COLORADO SPRINGS         CO     80919  SFD        80.00                              0.250                  0.016
6386105 MISSION VIEJO            CA     92691  SFD        94.97                  11          0.250                  0.016
6387635 OAKDALE                  CA     95361  SFD        75.34                              0.250                  0.016
6388017 SCOTTSDALE               AZ     85251  SFD        79.95                              0.250                  0.016
6389132 PLYMOUTH                 MN     55442  SFD        85.00                  16          0.250                  0.016
6389460 MINNETONKA               MN     55305  SFD        80.00                              0.250                  0.016
6390138 COLORADO SPRINGS         CO     80906  SFD        68.69                              0.250                  0.016
6390225 SAN DIEGO                CA     92128  SFD        59.02                              0.250                  0.016
6390296 IRWIN                    PA     15642  SFD        95.00                  33          0.250                  0.016
6391363 SUPERIOR                 CO     80027  SFD        80.00                              0.250                  0.016
6391581 NEW SMYRNA BCH           FL     32169  HCO        70.00                              0.250                  0.016
6392248 MINNEAPOLIS              MN     55416  SFD        80.00                              0.250                  0.016
6392475 MINNEAPOLIS              MN     55410  SFD        79.37                              0.250                  0.016
6393200 INVER GROVE HGTS         MN     55077  SFD        90.00                  12          0.250                  0.016
6393367 CHARLOTTE                NC     28277  SFD        76.27                              0.250                  0.016
6393531 ALISO VIEJO AREA         CA     92656  SFD        75.97                              0.250                  0.016
6394420 LAWRENCE                 NJ     08648  LCO        42.53                              0.250                  0.016
6395322 ENGLEWOOD                CO     80111  SFD        66.67                              0.250                  0.016
6396491 SPRINGBORO               OH     45066  SFD        90.00                  12          0.250                  0.016
6396690 MINOT                    ND     58701  SFD        95.00                  33          0.250                  0.016
6397101 EDINA                    MN     55436  SFD        90.00                  13          0.250                  0.016
6398219 LOS ANGELES              CA     90027  SFD        80.00                              0.250                  0.016
6399079 SOLOMONS                 MD     20688  SFD        95.00                  24          0.250                  0.016
6399156 SOMERVILLE               NJ     08876  LCO        79.98                              0.250                  0.016
6399276 PHOENIX                  AZ     85016  SFD        79.31                              0.250                  0.016
6400650 WOODINVILLE              WA     98072  SFD        94.82                  06          0.250                  0.016
6401302 THOUSAND OAKS            CA     91320  SFD        94.98                  11          0.250                  0.016
6401688 CASTRO VALLEY            CA     94552  SFD        80.00                              0.250                  0.016
6402933 SACKETS HARBOR           NY     13685  SFD        64.62                              0.250                  0.016
6403250 EGG HARBOR TWP           NJ     08234  SFD        69.93                              0.250                  0.016
6403771 WOODBURY                 MN     55125  SFD        79.93                              0.250                  0.016
6404030 CARY                     IL     60013  SFD        80.00                              0.250                  0.016
6404551 DELAFIELD                WI     53108  SFD        72.47                              0.250                  0.016
6405626 DENVER                   CO     80220  SFD        89.98                  11          0.250                  0.016
6406471 COTO DE CAZA             CA     92679  SFD        79.99                              0.250                  0.016
6406592 ALPINE                   CA     91901  SFD        60.47                              0.250                  0.016
6406768 BOULDER                  CO     80301  SFD        80.00                              0.250                  0.016
6406915 OCEAN CITY               NJ     08226  LCO        72.73                              0.250                  0.016
6407132 CRANFORD                 NJ     07016  SFD        80.00                              0.250                  0.016
6407466 ARLINGTON                VA     22207  SFD        80.00                              0.250                  0.016
6407756 SANTA CRUZ               CA     95062  SFD        35.71                              0.250                  0.016
6408459 RENO                     NV     89511  SFD        79.95                              0.250                  0.016
6408608 SIOUX FALLS              SD     57105  SFD        95.00                  33          0.250                  0.016
6408639 DELLWOOD                 MN     55110  SFD        79.88                              0.250                  0.016
6408901 BOULDER                  CO     80302  SFD        80.00                              0.250                  0.016
6409525 HOUSTON                  TX     77024  SFD        77.64                              0.250                  0.016
6410402 WHITE BEAR LAKE          MN     55110  SFD        80.00                              0.250                  0.016
6410687 HORSESHOE BAY            TX     78657  PUD        80.00                              0.250                  0.016
6412704 SAN JOSE                 CA     95136  SFD        80.00                              0.250                  0.016
6412973 ROWLAND HEIGHTS          CA     91748  PUD        90.00                  13          0.250                  0.016
6413149 UPPER MONTCLAIR          NJ     07043  SFD        89.86                  17          0.250                  0.016
6414869 SANTA CLARITA            CA     91351  SFD        85.00                  11          0.250                  0.016
6416684 EVANSTON                 IL     60201  SFD        79.99                              0.250                  0.016
6418759 BENICIA                  CA     94510  SFD        90.00                  12          0.250                  0.016
6419005 WILLIAMS                 AZ     86046  SFD        70.00                              0.250                  0.016
6420998 OXNARD                   CA     93035  SFD        80.00                              0.250                  0.016
6421181 SEATTLE                  WA     98112  SFD        80.00                              0.250                  0.016
6421478 MEDICINE LAKE            MN     55441  SFD        90.00                  06          0.250                  0.016
6422437 LITTLETON                CO     80127  PUD        73.90                              0.250                  0.016
6422833 MERCER ISLAND            WA     98040  SFD        80.00                              0.250                  0.016
6423183 SANTA MARIA              CA     93455  SFD        80.00                              0.250                  0.016
6423834 FT WAYNE                 IN     46804  SFD        95.00                  24          0.250                  0.016
6424615 MIDDLETOWN               NJ     07738  SFD        43.48                              0.250                  0.016
6424750 BELLEVUE                 WA     98004  LCO        90.00                  11          0.250                  0.016
6424992 BURR RIDGE               IL     60521  SFD        72.73                              0.250                  0.016
6425598 EDEN PRAIRIE             MN     55346  SFD        79.93                              0.250                  0.016
6426954 OMAHA                    NE     68154  PUD        80.00                              0.250                  0.016
6427958 RICHMOND                 TX     77469  SFD        80.00                              0.250                  0.016
6428004 RANCHO CUCAMONGA         CA     91730  SFD        95.00                  33          0.250                  0.016
6428310 PASO ROBLES              CA     93446  SFD        70.00                              0.250                  0.016
6428413 FORT COLLINS             CO     80525  SFD        62.67                              0.250                  0.016
6428885 EDEN PRAIRIE             MN     55344  SFD        75.00                              0.250                  0.016
6429122 HUNTINGTON BEACH         CA     92646  SFD        90.00                  13          0.250                  0.016
6434497 LAKE FOREST              IL     60045  SFD        64.71                              0.250                  0.016
6434596 MINNETONKA               MN     55343  SFD        95.00                  06          0.250                  0.016
6442208 PLYMOUTH                 MN     55447  SFD        78.18                              0.250                  0.016
6461645 MORGAN HILL              CA     95037  SFD        59.49                              0.250                  0.016
6992332 DENVER                   CO     80218  SFD        56.34                              0.250                  0.016
6992469 DENVER                   CO     80218  SFD        68.25                              0.250                  0.016
6993987 EAST GREENWICH           RI     02818  SFD        68.12                              0.250                  0.016
6995084 KIRKLAND                 WA     98033  SFD        80.00                              0.250                  0.016
6995381 CORONADO                 CA     92118  SFD        80.00                              0.250                  0.016
6995596 CORONADO                 CA     92118  HCO        69.77                              0.250                  0.016
6995855 CAVE CREEK               AZ     85331  SFD        79.98                              0.250                  0.016
6996211 PARK CITY                UT     84060  SFD        65.22                              0.250                  0.016
6996939 S SEASIDE PARK           NJ     08752  SFD        80.00                              0.250                  0.016
6997015 ST PAUL                  MN     55105  SFD        87.86                  12          0.250                  0.016
6997289 PLYMOUTH                 MN     55447  SFD        80.00                              0.250                  0.016
6997354 SOQUEL                   CA     95073  SFD        80.00                              0.250                  0.016
6997727 SEA ISLE CITY            NJ     08243  LCO        80.00                              0.250                  0.016
6997728 BURLINGAME               CA     94010  SFD        77.78                              0.250                  0.016
6997731 SAN FRANCISCO            CA     94121  SFD        73.11                              0.250                  0.016
6997733 BLOOMFIELD HILLS         MI     48301  SFD        39.87                              0.250                  0.016
6997737 ESCONDIDO                CA     92027  SFD        90.00                  24          0.250                  0.016
6998613 PALM COAST               FL     32137  SFD        42.83                              0.250                  0.016
6998718 SAN JOSE                 CA     95125  SFD        80.00                              0.250                  0.016
6998728 DENVER                   CO     80209  SFD        69.77                              0.250                  0.016
6998736 USAPPA ISLAND            FL     33924  PUD        52.66                              0.250                  0.016
6998739 OVERGAARD                AZ     85933  SFD        80.00                              0.250                  0.016
6998741 BLOOMINGTON              MN     55438  SFD        80.00                              0.250                  0.016
6998747 PETALUMA                 CA     94954  SFD        79.79                              0.250                  0.016
6998754 ANAHEIM                  CA     92808  SFD        89.99                  13          0.250                  0.016
6998755 SIMI VALLEY              CA     93065  SFD        94.34                  13          0.250                  0.016
6998760 MANDEVILLE               LA     70448  LCO        90.00                  33          0.250                  0.016
6998762 DETROIT                  MI     48221  SFD        69.33                              0.250                  0.016
6998818 LAS VEGAS                NV     89134  PUD        55.02                              0.250                  0.016
6998821 SYRACUSE                 NY     13209  SFD        80.00                              0.250                  0.016
6998834 GILROY                   CA     95020  SFD        65.52                              0.250                  0.016
6998835 UNIVERSITY PARK          TX     75205  SFD        68.13                              0.250                  0.016
6998836 DOWNINGTOWN              PA     19335  SFD        90.00                  33          0.250                  0.016
6998842 LIVERMORE                CA     94550  SFD        79.99                              0.250                  0.016
6998844 NASHVILLE                TN     37221  SFD        65.66                              0.250                  0.016
6998847 CHANHASSEN               MN     55317  SFD        88.69                  33          0.250                  0.016
6998848 FREEHOLD                 NJ     07728  SFD        79.93                              0.250                  0.016
6998853 CROSS RIVER              NY     10518  SFD        80.00                              0.250                  0.016
6998854 STEAMBOAT SPRINGS        CO     80477  SFD        61.74                              0.250                  0.016
6998860 WINNEMUCCA               NV     89446  SFD        90.00                  12          0.250                  0.016
6998869 BLAIRSTOWN               NJ     07825  SFD        70.00                              0.250                  0.016
6998870 TRABUCO CANYON  AREA     CA     92679  SFD        80.00                              0.250                  0.016
6998873 NISSEQUOGUE              NY     11780  SFD        74.44                              0.250                  0.016
6998876 FRANKLIN                 MA     02038  SFD        80.00                              0.250                  0.016
6998881 TUSTIN                   CA     92782  PUD        58.26                              0.250                  0.016
6998882 IJAMSVILLE               MD     21754  SFD        94.99                  33          0.250                  0.016
6998884 WESTMINSTER              CO     80020  PUD        79.99                              0.250                  0.016
6998889 MINNETONKA               MN     55305  SFD        76.93                              0.250                  0.016
6998904 CARSON CITY              NV     89704  SFD        80.00                              0.250                  0.016
6998905 ORLANDO                  FL     32836  SFD        84.59                  33          0.250                  0.016
6998908 BERNARDS TWP             NJ     07920  SFD        77.77                              0.250                  0.016
6998910 SAN JOSE                 CA     95123  SFD        79.99                              0.250                  0.016
6998912 DOYLESTOWN               PA     18901  SFD        90.00                  06          0.250                  0.016
6998914 LIVERMORE                CA     94550  SFD        15.45                              0.250                  0.016
6998915 CARLSBAD                 CA     92008  SFD        94.98                  11          0.250                  0.016
6998916 IJAMSVILLE               MD     21754  SFD        79.13                              0.250                  0.016
6998925 PARADISE VALLEY          AZ     85262  SFD        55.00                              0.250                  0.016
6998928 TEWKSBURY                NJ     08858  SFD        74.55                              0.250                  0.016
6998929 MONTE SERENO             CA     95030  SFD        60.79                              0.250                  0.016
6998931 SAN JOSE                 CA     95138  SFD        80.00                              0.250                  0.016
6998933 FRESNO                   TX     77545  SFD        79.30                              0.250                  0.016
6998934 FLAGSTAFF                AZ     86001  SFD        66.67                              0.250                  0.016
6998935 SADDLE RIVER             NJ     07458  SFD        60.54                              0.250                  0.016
6998937 GAITHERSBURG             MD     20879  SFD        90.00                  06          0.250                  0.016
6998939 TUSTIN                   CA     92782  SFD        80.00                              0.250                  0.016
6998941 ST PAUL                  MN     55105  SFD        69.23                              0.250                  0.016
6998942 PLYMOUTH                 MN     55447  SFD        69.99                              0.250                  0.016
6998943 HAM LAKE                 MN     55304  SFD        66.67                              0.250                  0.016
6998945 EAST GULL LAKE           MN     56401  SFD        66.67                              0.250                  0.016
6998946 SOLOMONS                 MD     20688  SFD        80.00                              0.250                  0.016
6998947 SCOTTSDALE               AZ     85255  SFD        77.23                              0.250                  0.016
6998948 WHEATON                  IL     60187  SFD        58.32                              0.250                  0.016
6998966 BENICIA                  CA     94510  SFD        80.00                              0.250                  0.016
6998983 SOUTHAMPTON              NY     11968  SFD        80.00                              0.250                  0.016

</TABLE>

<PAGE>




                                   EXHIBIT F-2

                 [Schedule of Mortgage Loans Serviced by Norwest
                        Mortgage in Frederick, Maryland]


NASCOR
NMI / 1997-14  Exhibit F-2
20 & 30 YEAR FIXED RATE NON-RELOCATION LOANS


<TABLE>
<CAPTION>

                                                                      NET    
MORTGAGE                                                MORTGAGE   MORTGAGE   CURRENT  ORIGINAL  SCHEDULE      CUT-OFF 
  LOAN                                ZIP   PROPERTY    INTEREST   INTEREST   MONTHLY   TERM TO  MATURITY     PRINCIPAL
 NUMBER           CITY          STATE CODE    TYPE        RATE       RATE     PAYMENT  MATURITY    DATE        BALANCE
 ------           ----          ----------    ----        ----       ----     -------  --------    ----        -------
<S>      <C>                    <C>   <C>      <C>        <C>        <C>     <C>          <C>    <C>            <C>
4477855  ALTA                   WY    83422    SFD        7.875      7.609   $1,268.88    360    1-Aug-27       $174,879.56
4491598  AMAGANSETT             NY    11930    SFD        8.000      7.734   $2,825.00    360    1-Aug-27       $384,741.67
4502721  BRIARCLIFF MANOR       NY    10510    LCO        8.375      8.109   $1,102.11    360    1-Sep-27       $145,000.00
4505054  WALNUT CREEK           CA    94598    SFD        7.500      7.234   $1,622.18    360    1-Mar-26       $228,730.47
4532487  BRIDGEHAMPTON          NY    11932    SFD        8.125      7.859   $2,932.87    360    1-Jul-27       $394,481.46
4540528  FARMINGTON HILLS       MI    48334    SFD        8.125      7.859   $1,803.53    360    1-Aug-27       $242,740.49
4546786  VERONA                 NJ    07044    SFD        8.375      8.109   $2,432.24    360    1-Jan-27       $316,505.05
4556196  OMAHA                  NE    68136    SFD        8.000      7.734   $1,905.59    360    1-Aug-27       $259,525.74
4557161  GAMBRILLS              MD    21054    SFD        8.000      7.734   $1,644.73    360    1-Aug-27       $223,999.60
4557315  ATLANTA                GA    30327    SFD        8.000      7.734   $6,558.02    360    1-Sep-27       $893,750.00
4557385  PHOENIXVILLE           PA    19460    SFD        7.500      7.234   $2,377.33    360    1-Sep-27       $340,000.00
4558938  SADDLE RIVER           NJ    07458    SFD        8.375      8.109   $2,325.82    360    1-Feb-27       $304,640.44
4563299  GLENWOOD               MD    21738    SFD        8.000      7.734   $3,228.57    360    1-Jul-27       $439,407.56
4563461  HONOLULU               HI    96822    SFD        7.500      7.234   $4,523.92    360    1-Feb-27       $643,575.13
4563486  SAN JOSE               CA    95132    SFD        7.875      7.609   $1,860.53    360    1-Feb-27       $255,135.29
4565992  LONG VALLEY            NJ    07853    SFD        7.875      7.609   $2,403.17    240    1-Sep-17       $290,000.00
4567316  BORING                 OR    97009    SFD        8.125      7.859   $2,412.38    360    1-Feb-27       $323,381.69
4571372  CHESTERFIELD           MO    63017    SFD        7.875      7.609   $2,320.23    360    1-Aug-27       $319,779.77
4572001  GRASS VALLEY           CA    95945    SFD        8.125      7.859   $2,844.67    348    1-Jan-26       $376,922.18
4574336  CORAM                  NY    11727    SFD        8.000      7.734    $807.15     360    1-Sep-27       $110,000.00
4574780  CARLSBAD               CA    92009    SFD        8.500      8.234   $2,454.76    360    1-Jul-27       $318,861.81
4574874  VINELAND               NJ    08360    SFD        8.250      7.984   $1,405.62    360    1-Aug-27       $186,976.29
4576127  BOCA RATON             FL    33431    LCO        8.625      8.359   $2,628.93    360    1-Apr-27       $336,987.79
4576128  NAGS HEAD              NC    27959    LCO        7.875      7.609   $1,703.92    360    1-Mar-27       $234,013.55
4578437  TULSA                  OK    74137    SFD        8.250      7.984   $3,035.12    360    1-Jul-27       $403,482.99
4578441  CYPRESS                CA    90630    SFD        8.125      7.859   $1,731.14    360    1-Mar-27       $231,735.71
4578498  CORONA                 CA    91719    SFD        7.875      7.609   $2,109.96    360    1-Mar-27       $288,352.70
4578885  NEW CASTLE             NY    10549    SFD        7.875      7.609   $3,335.32    360    1-Aug-27       $459,683.43
4579046  ASBURY                 NJ    08802    SFD        8.250      7.984   $1,688.85    360    1-Aug-27       $224,656.65
4579521  CONCORD TOWNSHIP       PA    19342    SFD        7.875      7.609   $1,899.69    360    1-Aug-27       $261,819.69
4580297  MADISON                NJ    07940    SFD        7.750      7.484   $1,644.89    360    1-Aug-27       $229,437.94
4580391  YORBA LINDA            CA    92887    SFD        7.875      7.609   $2,392.73    360    1-Aug-27       $329,772.90
4581736  CEDAR GROVE            NJ    07009    LCO        8.000      7.734   $2,348.05    360    1-Aug-27       $319,785.28
4583139  MERRITT ISLAND         FL    32953    LCO        8.625      8.359    $528.90     360    1-May-27        $67,837.66
4583207  MONSEY                 NY    10952    SFD        8.000      7.734   $1,761.04    360    1-Sep-27       $240,000.00
4584570  LAKE ARROWHEAD         CA    92352    SFD        8.500      8.234   $2,076.07    360    1-Jul-27       $269,671.71
4584720  GYPSUM                 CO    81637    SFD        8.500      8.234   $2,729.64    360    1-Jul-27       $354,568.37
4586372  WOODLAND HILLS         CA    91367    LCO        8.250      7.984    $727.23     360    1-May-27        $96,550.53
4586591  OAKLAND                CA    94611    SFD        7.750      7.484   $2,237.36    360    1-Aug-27       $312,079.58
4587243  METUCHEN BOROUGH       NJ    08840    SFD        8.250      7.984   $1,720.41    360    1-Aug-27       $228,853.97
4587292  HUNTINGTON             NY    11743    SFD        7.500      7.234   $2,223.51    360    1-Sep-27       $318,000.00
4588340  AUDUBON                PA    19403    SFD        8.375      8.109   $1,808.98    360    1-Aug-27       $237,852.06
4590185  DIX HILLS              NY    11746    SFD        7.875      7.609   $1,848.93    360    1-Sep-27       $255,000.00
4591431  ARLINGTON              VA    22202    SFD        8.000      7.734   $2,753.46    360    1-Jun-27       $374,489.58
4591468  DOVE CANYON AREA       CA    92679    SFD        8.375      8.109   $1,883.46    360    1-Jun-27       $247,334.70
4593226  HARLEYSVILLE           PA    19438    SFD        7.250      6.984   $1,513.41    360    1-Sep-27       $221,850.00
4593987  PROVO                  UT    84604    SFD        8.000      7.734   $1,656.11    360    1-Jun-27       $225,242.64
4593989  PHOENIX                AZ    85048    SFD        8.000      7.734   $1,790.39    360    1-Jun-27       $243,282.27
4594783  MERRICK                NY    11566    SFD        7.875      7.609   $2,501.49    360    1-Sep-27       $345,000.00
4594790  SAN JOSE               CA    95132    SFD        7.875      7.609   $2,318.05    360    1-Aug-27       $319,479.98
4594825  MOUNTAINSIDE           NJ    07092    SFD        8.125      7.859   $1,930.50    360    1-Sep-27       $260,000.00
4595337  TENAFLY                NJ    07670    SFD        8.500      8.234   $2,076.07    360    1-Sep-27       $270,000.00
4595437  STEVENSON RANCH        CA    91381    SFD        8.125      7.859   $1,833.23    360    1-Jul-27       $246,575.89
4595508  CHESTER TOWNSHIP       NJ    07930    SFD        7.625      7.359   $2,887.80    360    1-Sep-27       $408,000.00
4595653  MONMOUTH JUNCTION      NJ    08852    SFD        7.625      7.359   $1,766.66    360    1-Aug-27       $249,419.34
4595695  VALHALLA               NY    10595    SFD        8.375      8.109   $2,462.64    360    1-Aug-27       $323,798.61
4595932  FISHKILL               NY    12524    LCO        8.750      8.484    $512.93     360    1-Jun-27        $65,086.63
4596310  HUNTINGTON STATION     NY    11746    SFD        8.000      7.734   $1,954.75    360    1-Aug-27       $266,221.25
4596347  GREAT NECK             NY    11021    SFD        7.875      7.609   $2,871.28    360    1-Sep-27       $396,000.00
4597031  CRANFORD               NJ    07016    SFD        8.000      7.734   $1,736.83    360    1-Aug-27       $236,541.17
4597469  STATEN ISLAND          NY    10309    SFD        7.875      7.609   $2,392.73    360    1-Sep-27       $330,000.00
4597574  MERION STATION         PA    19066    SFD        7.750      7.484   $1,576.11    360    1-Jul-27       $219,688.44
4597786  BROOKLYN               NY    11204    SFD        8.000      7.734   $2,436.10    360    1-Aug-27       $331,777.23
4598817  STILLWATER             OK    74074    SFD        8.375      8.109   $1,900.18    360    1-Jul-27       $249,688.14
4599075  IRVINE                 CA    92620    SFD        8.500      8.234   $2,139.89    360    1-Jun-27       $277,790.62
4599373  CARLSBAD               CA    92009    SFD        7.750      7.484   $1,727.99    360    1-Aug-27       $241,029.76
4599383  MONTVALE               NJ    07645    SFD        8.000      7.734   $1,834.42    360    1-Aug-27       $249,832.25
4599386  MINNETONKA             MN    55391    SFD        8.125      7.859   $2,090.88    360    1-Aug-27       $281,415.79
4599394  LEBANON                TN    37087    SFD        8.250      7.984   $3,095.22    360    1-Aug-27       $411,737.28
4599436  CARLSBAD               CA    92009    SFD        8.375      8.109   $2,660.25    360    1-Jul-27       $349,563.40
4599484  NORTH FALMOUTH         MA    02556    SFD        8.250      7.984   $1,863.15    360    1-Jul-27       $247,682.61
4599600  NEW ROCHELLE           NY    10801    SFD        8.250      7.984   $1,748.58    360    1-Aug-27       $232,601.58
4599919  SUFFERN                NY    10901    SFD        8.625      8.359   $1,263.14    360    1-Jul-27       $162,207.53
4599965  OAKLAND                CA    94610    LCO        8.500      8.234    $768.91     360    1-Jun-27        $99,816.98
4600019  ELMHURST               IL    60126    SFD        8.500      8.234   $1,230.27    360    1-Jun-27       $159,707.13
4600121  NEWBURGH               NY    12550    SFD        8.375      8.109    $190.40     360    1-Aug-27        $25,034.43
4600211  SHREWSBURY             MA    01545    SFD        8.125      7.859   $2,159.96    360    1-Aug-27       $290,621.06
4600438  YORKTOWN               VA    23693    SFD        7.750      7.484   $1,820.76    360    1-Aug-27       $253,970.63
4600890  WOODINVILLE            WA    98072    SFD        8.125      7.859   $2,009.20    360    1-Jul-27       $270,244.77
4600921  HOUSTON                TX    77030    SFD        8.000      7.734   $3,081.82    360    1-Sep-27       $420,000.00
4600924  MERRICK                NY    11566    SFD        8.125      7.859   $2,116.12    360    1-Aug-27       $284,813.57
4601121  LEBANON                NJ    08833    SFD        7.875      7.609   $2,319.86    360    1-Aug-27       $319,729.82
4601136  NORTH MASSAPEQUA       NY    11758    SFD        8.000      7.734    $924.55     360    1-Aug-27       $125,915.45
4601154  KIDDER TOWNSHIP        PA    18624    SFD        8.500      8.234   $1,207.20    360    1-Jun-27       $155,712.62
4601235  VIRGINIA BEACH         VA    23455    SFD        8.500      8.234   $1,899.22    360    1-Jul-27       $246,699.66
4601240  LOS ANGELES            CA    91326    SFD        8.125      7.859   $2,544.54    360    1-Jul-27       $342,250.13
4601637  RANDOLPH TOWNSHIP      NJ    07869    SFD        7.750      7.484   $2,005.96    360    1-Aug-27       $279,802.38
4601679  MENDHAM TOWNSHIP       NJ    07926    SFD        8.375      8.109   $2,633.66    360    1-Aug-27       $346,284.62
4602030  PHOENIX                AZ    85020    SFD        8.375      8.109   $1,901.71    360    1-Jul-27       $249,887.87
4602069  CASTRO VALLEY          CA    94546    SFD        8.125      7.859   $2,338.87    360    1-Aug-27       $314,793.94
4602150  NEW ORLEANS            LA    70124    SFD        8.375      8.109   $1,867.50    360    1-Jun-27       $245,238.64
4602288  PLAINVIEW              NY    11803    SFD        7.875      7.609   $1,290.63    360    1-Sep-27       $178,000.00
4602530  HAYMARKET              VA    20169    SFD        8.500      8.234   $4,459.70    360    1-Jul-27       $575,599.14
4602616  PORT JEFFERSON         NY    11777    SFD        8.500      8.234   $2,729.65    360    1-Jul-27       $354,568.34
4602681  PHOENIX                AZ    85044    SFD        8.250      7.984   $1,980.34    360    1-Jul-27       $263,262.66
4602696  WESTON                 CT    06883    SFD        8.250      7.984   $2,031.43    360    1-Aug-27       $270,227.57
4602885  SEATTLE                WA    98199    SFD        8.000      7.734   $2,201.29    360    1-Jun-27       $299,392.10
4602926  LEONIA                 NJ    07605    SFD        7.625      7.359   $1,840.27    360    1-Sep-27       $260,000.00
4603069  LITHONIA               GA    30058    SFD        8.000      7.734   $3,023.12    360    1-Aug-27       $411,723.55
4603224  KEY WEST               FL    33040    SFD        8.375      8.109   $2,816.07    360    1-Jun-27       $369,804.29
4603266  BEVERLY HILLS          CA    90211    SFD        7.875      7.609   $4,712.96    360    1-Jul-27       $649,102.40
4603322  HOLLAND                PA    18966    SFD        8.500      8.234   $2,468.98    360    1-Jul-27       $320,709.58
4603716  BASKING RIDGE          NJ    07920    SFD        7.750      7.484   $2,794.01    360    1-Sep-27       $390,000.00
4603748  NEWTOWN                PA    18940    SFD        8.125      7.859   $3,972.36    360    1-Aug-27       $534,650.04
4603948  BROOKLYN               NY    11218    SFD        8.000      7.734   $2,113.25    360    1-Jul-27       $287,612.21
4604053  OGDEN                  UT    84404    SFD        8.250      7.984   $1,703.88    360    1-Jul-27       $226,509.75
4604219  GARDEN CITY            NY    11530    SFD        7.875      7.609   $2,465.24    360    1-Aug-27       $339,766.01
4604480  STATEN ISLAND          NY    10304    SFD        7.875      7.609   $1,711.17    360    1-Aug-27       $235,837.58
4604543  EDMOND                 OK    73003    SFD        8.250      7.984   $2,844.30    360    1-Sep-27       $378,600.00
4604569  NEW ROCHELLE           NY    10804    SFD        7.875      7.609   $1,653.16    360    1-Jul-27       $227,685.15
4604624  MONTVILLE              NJ    07045    SFD        8.375      8.109   $1,003.30    360    1-Sep-27       $132,000.00
4604805  LAKE WORTH             FL    33467    SFD        8.250      7.984   $1,262.13    360    1-Aug-27       $167,892.87
4604937  HENDERSON              NV    89014    SFD        7.750      7.484   $2,077.60    360    1-Aug-27       $289,795.32
4604961  DOWNINGTOWN            PA    19335    SFD        7.750      7.484   $2,364.16    360    1-Aug-27       $329,767.09
4604966  BREWSTER               NY    10509    SFD        7.750      7.484   $3,044.76    360    1-Aug-27       $424,700.03
4605022  NAPERVILLE             IL    60564    SFD        8.125      7.859   $1,856.25    360    1-Jul-27       $249,671.81
4605270  ORLANDO                FL    32836    SFD        8.125      7.859   $1,940.52    360    1-Jul-27       $261,006.91
4605428  LOS ALTOS              CA    94024    SFD        7.875      7.609   $3,676.11    360    1-Aug-27       $506,651.08
4605592  SILVER SPRING          MD    20905    SFD        7.875      7.609   $3,295.08    360    1-Sep-27       $454,450.00
4605603  DERWOOD                MD    20855    SFD        8.250      7.984   $1,700.50    360    1-Aug-27       $226,205.66
4605671  RICHMOND               VA    23229    SFD        7.875      7.609   $1,703.91    360    1-Jul-27       $234,675.50
4605687  FLORIDA                NY    10921    PUD        8.625      8.359    $504.01     360    1-Jul-27        $64,723.21
4605827  KENT                   WA    98042    SFD        8.000      7.734   $2,166.81    360    1-Jul-27       $294,902.39
4605830  LARCHMONT              NY    10538    SFD        8.125      7.859   $4,640.61    360    1-Aug-27       $624,591.16
4606071  SPOKANE                WA    99206    SFD        8.125      7.859   $1,841.39    360    1-Jul-27       $247,674.46
4606150  NASHVILLE              TN    37205    SFD        8.000      7.734   $2,227.71    360    1-Aug-27       $303,396.29
4606306  VALLEY STREAM          NY    11580    SFD        8.000      7.734   $1,044.89    360    1-Aug-27       $142,304.44
4606376  EAST HAMPTON           NY    11937    SFD        8.375      8.109    $456.05     360    1-Aug-27        $59,962.70
4606440  MOULTONBORO            NH    03254    SFD        8.250      7.984   $1,712.89    360    1-Jul-27       $227,708.22
4606596  SOUTHAMPTON            NY    11968    SFD        8.000      7.734   $3,989.85    360    1-Sep-27       $543,750.00
4606630  MOHAVE VALLEY          AZ    86440    SFD        8.625      8.359   $2,321.70    360    1-Jul-27       $298,146.26
4606807  WALNUT CREEK           CA    94598    SFD        8.250      7.984   $1,840.61    360    1-Aug-27       $244,843.77
4606809  SEATTLE                WA    98199    SFD        7.875      7.609   $1,682.16    360    1-Aug-27       $231,840.34
4607074  BREWSTER               NY    10509    SFD        8.000      7.734   $1,643.64    360    1-Sep-27       $224,000.00
4607129  STAMFORD               CT    06902    SFD        7.750      7.484   $3,582.07    360    1-Aug-27       $499,647.10
4607191  LEXINGTON              MA    02173    SFD        7.875      7.609   $1,812.68    360    1-Jul-27       $249,654.76
4607441  PARKTON                MD    21120    SFD        7.875      7.609   $1,712.98    360    1-Jul-27       $235,923.76
4607563  ASHBURN                VA    20147    SFD        8.000      7.734   $2,140.40    360    1-Jul-27       $291,307.23
4607694  UNION TOWNSHIP         NJ    08827    SFD        8.250      7.984   $1,757.97    360    1-Aug-27       $233,850.78
4607768  RYE                    NY    10580    SFD        8.125      7.859   $2,227.50    360    1-Aug-27       $299,803.75
4607915  ISSAQUAH               WA    98027    SFD        8.125      7.859   $3,203.88    360    1-Jul-27       $430,933.56
4608036  SALT LAKE CITY         UT    84109    SFD        8.125      7.859   $1,930.50    360    1-Aug-27       $259,829.92
4608133  NEW ROCHELLE CITY      NY    10806    SFD        8.250      7.984   $1,791.78    360    1-Aug-27       $238,347.91
4608228  GARDEN CITY            NY    11530    SFD        8.000      7.734   $2,164.61    360    1-Aug-27       $294,802.06
4608266  SHARON                 MA    02067    SFD        8.125      7.859   $1,763.44    360    1-Aug-27       $237,344.63
4608301  SANDY                  UT    84092    SFD        7.875      7.609   $2,633.46    360    1-Jul-27       $362,698.44
4608419  EAST ROCKAWAY          NY    11518    SFD        8.375      8.109   $1,064.11    360    1-Aug-27       $139,912.97
4608554  ALPHARETTA             GA    30202    SFD        8.250      7.984   $2,392.41    360    1-Jul-27       $318,042.48
4608757  GLENDALE               CA    91207    SFD        8.000      7.734   $3,522.07    360    1-Aug-27       $479,677.93
4608874  ARLINGTON              VA    22207    SFD        7.750      7.484   $2,149.24    360    1-Aug-27       $299,788.26
4608944  MANHASSET              NY    11030    SFD        8.500      8.234   $2,691.20    360    1-Sep-27       $350,000.00
4608955  WHITE PLAINS           NY    10605    SFD        8.125      7.859   $2,696.75    360    1-Sep-27       $363,200.00
4609037  EL CAJON               CA    92020    SFD        8.375      8.109   $1,689.64    360    1-Aug-27       $222,161.83
4609118  WOODBURY               MN    55125    SFD        7.625      7.359   $2,163.02    360    1-Jul-27       $305,156.22
4609164  PELHAM MANOR           NY    10803    SFD        8.500      8.234   $1,960.73    360    1-Aug-27       $254,845.52
4609191  PHOENIX                AZ    85023    SFD        8.375      8.109   $2,280.22    360    1-Aug-27       $299,813.53
4609216  BROOKLYN               NY    11235    SFD        8.000      7.734   $1,502.75    360    1-Aug-27       $204,662.58
4609258  OREM                   UT    84058    SFD        8.250      7.984   $2,112.94    360    1-Jul-27       $280,890.07
4609309  METUCHEN               NJ    08840    SFD        8.125      7.859   $1,782.00    360    1-Aug-27       $239,843.00
4609353  GREERS FERRY           AR    72067    SFD        8.125      7.859   $1,781.99    360    1-Jul-27       $239,684.96
4609519  EAST HAMPTON           NY    11937    SFD        8.375      8.109   $1,915.39    360    1-Sep-27       $252,000.00
4609753  ROCKFORD               MI    49341    SFD        8.125      7.859   $2,177.75    360    1-Jul-27       $292,914.98
4610005  UPPER BROOKVILLE       NY    11771    SFD        8.625      8.359   $3,500.06    360    1-Sep-27       $450,000.00
4610053  ACTON AREA             CA    93510    SFD        8.750      8.484   $1,948.66    360    1-Jun-27       $247,267.99
4610076  GAITHERSBURG           MD    20877    SFD        8.250      7.984   $1,690.35    360    1-Jun-27       $224,566.62
4610112  BRIARWOOD              NY    11435    SFD        8.625      8.359   $1,736.42    360    1-Aug-27       $223,118.19
4610199  BETHESDA               MD    20817    SFD        7.750      7.484   $2,435.23    360    1-Aug-27       $339,680.09
4610336  DANVILLE               CA    94506    PUD        7.875      7.609   $2,155.64    360    1-Sep-27       $297,300.00
4610386  VIRGINIA BEACH         VA    23456    SFD        8.000      7.734    $796.87     360    1-Jul-27       $108,453.78
4610506  EDISON                 NJ    08818    SFD        8.250      7.984   $1,199.03    360    1-Aug-27       $159,498.22
4610534  BAYSIDE                NY    11361    SFD        7.875      7.609   $1,807.60    360    1-Aug-27       $249,128.43
4610546  WOODINVILLE            WA    98072    SFD        7.750      7.484   $2,181.48    360    1-Aug-27       $304,285.08
4610577  KNOXVILLE              TN    37922    SFD        7.875      7.609   $1,601.32    360    1-Aug-27       $220,698.01
4610588  LOS ANGELES            CA    90027    SFD        8.375      8.109    $741.07     360    1-Jul-27        $97,319.02
4610594  EAST NORTHPORT         NY    11731    SFD        8.250      7.984   $1,481.50    360    1-Sep-27       $197,200.00
4610675  HUNTINGTON BEACH       CA    92646    SFD        8.125      7.859   $1,737.45    360    1-Aug-27       $233,846.92
4610832  LEBANON                NJ    08833    SFD        7.625      7.359   $2,831.18    360    1-Aug-27       $399,710.49
4610840  MAPLE VALLEY           WA    98038    SFD        8.250      7.984   $2,021.66    360    1-Jul-27       $267,698.02
4611064  NAPLES                 FL    34104    LCO        8.375      8.109    $488.62     360    1-Aug-27        $64,245.04
4611128  REDDING                CT    06896    SFD        8.125      7.859   $2,187.40    360    1-Sep-27       $294,600.00
4611167  SMITHTOWN              NY    11787    SFD        7.875      7.609    $725.07     360    1-Aug-27        $99,931.18
4611196  PLEASANTVILLE          NY    10570    SFD        8.750      8.484   $4,531.39    360    1-Jul-27       $575,334.80
4611224  BETHPAGE               NY    11714    SFD        8.000      7.734    $901.07     360    1-Aug-27       $122,717.60
4611235  GLENDALE               CA    91202    SFD        8.000      7.734   $1,834.41    360    1-Aug-27       $249,832.26
4611356  STAMFORD               CT    06903    SFD        7.500      7.234   $2,377.33    360    1-Aug-27       $339,747.67
4611365  BASKING RIDGE          NJ    07920    SFD        7.750      7.484   $1,970.14    360    1-Sep-27       $275,000.00
4611487  NIWOT                  CO    80503    SFD        8.000      7.734   $3,583.71    360    1-Aug-27       $488,072.29
4611512  MARTINEZ               CA    94553    SFD        8.000      7.734   $1,937.14    360    1-Jul-27       $263,644.54
4611529  SCOTTSDALE             AZ    85260    SFD        7.750      7.484   $3,037.59    360    1-Aug-27       $423,700.74
4611552  WEST HARRISON          NY    10604    SFD        7.750      7.484   $1,197.85    360    1-Sep-27       $167,200.00
4611584  EL GRANADA             CA    94018    SFD        7.875      7.609   $1,711.16    360    1-Jul-27       $235,674.12
4611601  OLD FIELD              NY    11733    SFD        7.875      7.609   $2,864.03    360    1-Sep-27       $395,000.00
4611822  BETHLEHEM TWP          PA    18045    SFD        7.500      7.234   $1,627.77    360    1-Aug-27       $232,627.23
4611841  WOODMERE               NY    11598    SFD        8.125      7.859   $1,425.59    360    1-Aug-27       $191,874.41
4611919  HACKETTSTOWN           NJ    07840    SFD        7.875      7.609    $674.32     360    1-Aug-27        $92,935.99
4611942  BALTIMORE              MD    21210    SFD        8.000      7.734   $1,761.04    360    1-Aug-27       $239,838.96
4611971  GREENVILLE             MS    38701    SFD        8.000      7.734   $2,344.38    360    1-Jul-27       $319,069.81
4611987  PLEASANTON             CA    94588    SFD        8.000      7.734   $1,831.48    360    1-Aug-27       $249,432.52
4611998  LAKEWOOD               CO    80228    SFD        7.500      7.234   $2,202.53    360    1-Jul-27       $314,530.98
4612019  CUMMING                GA    30040    SFD        8.000      7.734   $2,053.45    360    1-Aug-27       $279,662.22
4612297  OCEANSIDE              NY    11572    SFD        7.750      7.484   $1,611.93    360    1-Sep-27       $225,000.00
4612320  DALLAS                 TX    75287    SFD        7.750      7.484   $2,057.54    360    1-Aug-27       $286,997.29
4612325  ISSAQUAH               WA    98029    SFD        8.250      7.984   $3,005.07    360    1-Jul-27       $399,488.11
4612392  TEMPE                  AZ    85284    SFD        7.875      7.609   $2,674.06    360    1-Aug-27       $368,546.19
4612405  UNIVERSITY PARK        TX    75225    SFD        8.000      7.734   $3,846.77    360    1-Aug-27       $523,898.23
4612484  SAINT LOUIS            MO    63141    SFD        8.000      7.734   $1,937.14    360    1-Sep-27       $264,000.00
4612527  WOODRIDGE              IL    60517    SFD        8.375      8.109    $950.09     360    1-Aug-27       $124,922.31
4612535  HICKSVILLE             NY    11801    SFD        8.250      7.984   $1,065.09    240    1-Sep-17       $125,000.00
4612570  MERCER ISLAND          WA    98040    SFD        7.750      7.484   $2,220.88    360    1-Jul-27       $309,560.99
4612577  MENLO PARK             CA    94025    SFD        7.875      7.609   $1,812.68    360    1-Sep-27       $250,000.00
4612637  SELDEN                 NY    11784    SFD        8.250      7.984    $450.76     360    1-Sep-27        $60,000.00
4612796  TOWACO                 NJ    07082    SFD        8.000      7.734   $2,054.55    360    1-Sep-27       $280,000.00
4612835  SAN ANTONIO            TX    78258    SFD        7.875      7.609   $3,103.30    360    1-Jul-27       $427,408.97
4612893  CRANBERRY TOWNSHIP     PA    16066    SFD        8.250      7.984   $1,652.79    360    1-Aug-27       $219,859.71
4612943  WEST TISBURY           MA    02575    SFD        8.250      7.984   $2,319.54    360    1-Jul-27       $308,354.88
4612946  NEW YORK               NY    10021    HCO        8.500      8.234   $2,114.51    360    1-Aug-27       $274,833.41
4612991  TUCSON                 AZ    85718    SFD        7.750      7.484   $2,038.19    360    1-Aug-27       $284,299.21
4613087  WOODCLIFF LAKE         NJ    07675    SFD        8.000      7.734   $2,634.95    360    1-Sep-27       $359,100.00
4613140  BEDFORD                NH    03110    SFD        7.750      7.484   $1,826.86    360    1-Aug-27       $254,820.01
4613155  PORTLAND               OR    97229    SFD        7.750      7.484   $1,711.87    360    1-Sep-27       $238,950.00
4613210  HUNTINGTON BEACH       CA    92646    SFD        7.750      7.484   $1,934.32    360    1-Aug-27       $269,809.43
4613245  BELLEVUE               WA    98004    SFD        7.875      7.609   $2,175.21    360    1-Aug-27       $299,793.54
4613254  LIVINGSTON             NJ    07039    SFD        8.125      7.859   $1,798.70    360    1-Aug-27       $242,091.53
4613364  COS COB                CT    06807    LCO        7.750      7.484   $1,818.26    360    1-Sep-27       $253,800.00
4613485  STATELINE              NV    89449    SFD        7.875      7.609   $1,783.68    360    1-Aug-27       $245,830.70
4613499  ARCADIA                CA    91006    SFD        7.875      7.609   $1,975.82    360    1-Aug-27       $272,312.46
4613546  SONOMA                 CA    95476    SFD        7.625      7.359   $3,680.53    360    1-Sep-27       $520,000.00
4613559  AUSTIN                 TX    78746    SFD        7.750      7.484   $2,154.97    360    1-Sep-27       $300,800.00
4613809  MELVILLE               NY    11747    SFD        7.875      7.609   $2,900.28    360    1-Sep-27       $400,000.00
4613880  ALTON BAY              NH    03810    SFD        7.875      7.609   $1,598.78    360    1-Sep-27       $220,500.00
4613916  EAST HAMPTON           NY    11937    SFD        8.375      8.109   $1,368.14    360    1-Sep-27       $180,000.00
4613939  BISMARCK               ND    58504    SFD        8.000      7.734   $1,643.63    360    1-Aug-27       $223,849.71
4613955  BALDWIN                NY    11510    SFD        8.375      8.109   $1,124.91    360    1-Aug-27       $147,908.01
4614005  PHOENIX                AZ    85013    SFD        7.875      7.609   $1,787.30    360    1-Aug-27       $246,330.36
4614018  BASALT                 CO    81621    SFD        8.125      7.859   $2,227.50    360    1-Jul-27       $299,606.17
4614255  MUKILTEO               WA    98275    SFD        7.750      7.484   $2,871.38    360    1-Aug-27       $400,517.12
4614260  ASTORIA                NY    11102    HCO        8.500      8.234    $848.89     360    1-Aug-27       $110,333.11
4614331  SOUTHAMPTON            NY    11968    SFD        8.250      7.984   $1,953.30    360    1-Aug-27       $259,834.20
4614444  EAST MEADOW            NY    11554    SFD        8.250      7.984   $1,126.90    360    1-Sep-27       $150,000.00
4614445  BROOKLYN               NY    11230    LCO        7.875      7.609   $1,957.69    360    1-Jul-27       $269,627.15
4614473  PALM SPRINGS           CA    92262    SFD        8.375      8.109   $2,318.22    360    1-May-27       $303,830.95
4614576  ROSWELL                GA    30075    SFD        8.125      7.859    $712.80     360    1-Jul-27        $95,873.98
4614634  COLLIERVILLE           TN    38017    SFD        8.125      7.859   $1,939.78    360    1-Aug-27       $261,079.10
4614650  WAYNE                  NJ    07470    THS        8.000      7.734   $1,159.35    360    1-Aug-27       $157,893.98
4614662  CHAPPAQUA              NY    10514    SFD        8.000      7.734   $3,169.87    360    1-Sep-27       $432,000.00
4614667  COLUMBIA               MO    65201    SFD        8.000      7.734   $2,804.26    360    1-Aug-27       $381,918.57
4614690  SCOTTSDALE             AZ    85254    SFD        7.875      7.609   $2,006.99    360    1-Sep-27       $276,800.00
4614800  SAN MATEO              CA    94402    SFD        7.750      7.484   $2,614.90    360    1-Aug-27       $364,742.39
4614821  REDONDO BEACH          CA    90278    SFD        7.875      7.609   $1,680.35    360    1-Aug-27       $231,590.51
4614831  SCOTTSDALE             AZ    85255    SFD        7.875      7.609   $2,392.73    360    1-Aug-27       $329,772.90
4614876  LYNN                   MA    01904    SFD        8.500      8.234    $422.90     360    1-Aug-27        $54,966.69
4614877  ROSLYN HEIGHTS         NY    11577    SFD        7.875      7.609   $2,392.73    360    1-Sep-27       $330,000.00
4614880  ROCKFORD               MI    49341    SFD        8.125      7.859   $1,917.87    360    1-Aug-27       $258,131.04
4614903  SAGAPONACK             NY    11962    SFD        8.000      7.734   $1,518.89    360    1-Aug-27       $206,861.11
4614983  UPPER MERION TOWNSHIP  PA    19087    SFD        7.750      7.484   $1,891.33    360    1-Jul-27       $263,394.48
4615067  GRANITE BAY            CA    95746    SFD        8.375      8.109   $2,827.47    360    1-Jul-27       $371,535.95
4615091  CLARKSVILLE            AR    72830    SFD        7.875      7.609   $2,138.96    360    1-Aug-27       $294,796.98
4615137  ARGYLE                 TX    76226    SFD        8.125      7.859   $1,176.12    360    1-Jul-27       $158,192.06
4615152  ALAMO                  CA    94507    SFD        7.625      7.359   $3,078.91    360    1-Aug-27       $434,685.15
4615181  AUBURN                 NY    13021    SFD        7.875      7.609    $652.57     360    1-Sep-27        $90,000.00
4615214  SOUTHBOROUGH           MA    01745    SFD        8.000      7.734   $2,127.92    360    1-Aug-27       $289,805.42
4615451  SANTA BARBARA          CA    93103    SFD        8.125      7.859   $1,782.00    360    1-Sep-27       $240,000.00
4615463  IRVINGTON              NY    10533    SFD        7.875      7.609   $2,465.24    360    1-Sep-27       $340,000.00
4615545  SALT LAKE CITY         UT    84117    SFD        8.125      7.859   $1,728.16    360    1-Jul-27       $232,444.48
4615558  FOUNTAIN HILLS         AZ    85268    SFD        8.500      8.234    $876.56     360    1-Jul-27       $113,861.39
4615560  PORT WASHINGTON        NY    11050    SFD        8.000      7.734   $1,669.32    360    1-Jul-27       $227,193.68
4615628  MONTAUK                NY    11954    SFD        8.375      8.109    $826.96     360    1-Aug-27       $108,732.37
4615812  VERNON HILLS           IL    60061    LCO        8.375      8.109    $888.53     360    1-Jul-27       $116,754.17
4615859  PORTLAND               OR    97206    SFD        8.500      8.234    $645.89     360    1-Aug-27        $83,841.46
4615862  ATLANTA                GA    30327    SFD        8.250      7.984   $2,150.13    360    1-Aug-27       $286,017.50
4615866  NEW YORK               NY    10024    LCO        8.500      8.234   $1,897.30    360    1-Sep-27       $246,750.00
4616035  ELLICOTT CITY          MD    21042    SFD        7.875      7.609   $1,993.95    360    1-Aug-27       $274,810.74
4616048  SOUTHLAKE              TX    76092    SFD        7.625      7.359   $2,250.79    360    1-Aug-27       $317,769.84
4616104  HILLSDALE              NJ    07642    SFD        8.375      8.109   $2,052.20    360    1-Aug-27       $269,832.18
4616144  TEMPE                  AZ    85283    SFD        8.000      7.734   $1,621.62    360    1-Aug-27       $220,851.69
4616188  CHATSWORTH             CA    91311    SFD        8.375      8.109   $2,057.90    360    1-Aug-27       $270,581.71
4616216  PASADENA               CA    91105    SFD        8.000      7.734   $2,421.42    360    1-Aug-27       $329,778.58
4616220  FULTON                 MD    20759    SFD        7.875      7.609   $2,291.22    360    1-Aug-27       $315,782.53
4616221  WAYZATA                MN    55391    PUD        7.875      7.609   $2,320.22    360    1-Aug-27       $319,779.78
4616222  OLD HICKORY            TN    37138    SFD        8.000      7.734   $2,576.98    360    1-Jul-27       $350,727.14
4616399  GRANITE FALLS          WA    98252    SFD        7.875      7.609   $1,957.69    360    1-Aug-27       $269,814.19
4616401  NEWHALL                CA    91321    SFD        7.750      7.484   $2,435.81    360    1-Aug-27       $339,760.02
4616418  FORT COLLINS           CO    80524    SFD        7.750      7.484   $1,791.04    360    1-Aug-27       $249,823.54
4616508  MAPLEWOOD              NJ    07040    SFD        8.125      7.859   $2,212.65    360    1-Sep-27       $298,000.00
4616544  MARIETTA               GA    30066    SFD        7.875      7.609   $1,957.69    360    1-Aug-27       $269,814.19
4616547  PELHAM                 NY    10803    SFD        7.750      7.484   $2,829.83    360    1-Sep-27       $395,000.00
4616592  MAHWAH                 NJ    07430    LCO        8.125      7.859   $1,730.02    360    1-Aug-27       $232,847.58
4616690  HUDSON                 MA    01749    SFD        8.125      7.859   $1,937.18    360    1-Jul-27       $260,557.51
4617079  WYCKOFF                NJ    07481    SFD        8.125      7.859   $2,079.00    360    1-Jul-27       $279,632.42
4617264  ATLANTA                GA    30319    PUD        7.875      7.609   $1,812.68    360    1-Sep-27       $250,000.00
4617301  MIDWAY                 UT    84049    SFD        8.000      7.734   $1,907.79    360    1-Aug-27       $259,825.54
4617307  PLANO                  TX    75093    SFD        8.125      7.859   $3,047.21    360    1-Jul-27       $409,861.26
4617314  BROOKEVILLE            MD    20833    SFD        7.875      7.609   $1,706.82    360    1-Jul-27       $235,074.92
4617330  GOLDEN                 CO    80403    SFD        7.875      7.609   $2,167.96    360    1-Aug-27       $298,794.23
4617360  MOUNTAIN GREEN         UT    84050    SFD        8.000      7.734    $997.92     360    1-Aug-27       $135,908.75
4617396  ALAMEDA                CA    94501    SFD        7.875      7.609   $1,844.58    360    1-Aug-27       $254,224.92
4617428  SUN LAKES              AZ    85248    SFD        7.875      7.609   $1,631.41    360    1-Aug-27       $224,845.15
4617663  HAMPTON                VA    23664    SFD        7.750      7.484   $2,164.97    350    1-Oct-26       $299,772.53
4617751  HAYDEN                 ID    83835    SFD        7.875      7.609   $1,695.94    360    1-Jul-27       $233,577.00
4617769  ALPHARETTA             GA    30202    SFD        7.875      7.609   $2,066.45    360    1-Aug-27       $284,803.86
4617773  SOUTH ORANGE           NJ    07079    SFD        7.875      7.609   $1,885.19    360    1-Sep-27       $260,000.00
4617781  SAN DIEGO              CA    92128    PUD        8.125      7.859   $1,707.75    360    1-Aug-27       $229,849.54
4617790  APPLE VALLEY           MN    55124    SFD        7.875      7.609   $2,079.07    360    1-Aug-27       $286,542.67
4617934  CUMMING                GA    30130    SFD        8.500      8.234   $1,922.29    360    1-Aug-27       $249,848.54
4618086  LOS ANGELES            CA    90039    SFD        8.250      7.984   $1,983.35    360    1-Aug-27       $263,831.65
4618154  SCOTTSDALE             AZ    85255    SFD        8.000      7.734   $2,274.68    360    1-Aug-27       $309,791.99
4618170  CLOSTER                NJ    07624    SFD        8.000      7.734   $1,599.61    360    1-Sep-27       $218,000.00
4618254  NEW CITY               NY    10956    SFD        7.625      7.359   $1,875.66    360    1-Sep-27       $265,000.00
4618304  ELWOOD                 IL    60421    SFD        8.000      7.734   $2,384.74    360    1-Sep-27       $325,000.00
4618426  CARTERSVILLE           GA    30120    SFD        8.000      7.734   $2,436.10    360    1-Aug-27       $331,777.23
4618438  MASSAPEQUA             NY    11758    SFD        7.875      7.609   $1,769.17    360    1-Aug-27       $243,832.08
4618514  PHOENIX                AZ    85045    SFD        7.875      7.609   $2,052.31    360    1-Aug-27       $282,855.21
4618519  PHOENIX                AZ    85045    SFD        7.875      7.609   $1,845.30    360    1-Aug-27       $254,324.86
4618531  OKLAHOMA CITY          OK    73132    SFD        8.500      8.234    $615.14     360    1-Sep-27        $80,000.00
4618544  AUSTIN                 TX    78731    SFD        7.875      7.609   $2,205.67    360    1-Aug-27       $303,990.64
4618571  SIMI VALLEY            CA    93065    PUD        7.875      7.609   $2,186.09    360    1-Aug-27       $301,292.50
4618579  LEVITTOWN              NY    11756    SFD        7.750      7.484    $594.63     360    1-Sep-27        $83,000.00
4618623  MORGAN HILL            CA    95037    SFD        8.125      7.859   $2,755.78    360    1-Aug-27       $370,907.22
4618647  FALMOUTH               MA    02540    SFD        7.750      7.484   $1,719.39    360    1-Aug-27       $239,830.61
4618659  MOUNT VERNON           WA    98274    SFD        8.000      7.734   $1,822.68    360    1-Aug-27       $248,233.32
4618796  EDINBURG               TX    78539    SFD        8.000      7.734   $1,614.28    360    1-Aug-27       $219,852.39
4618835  LOVELAND               CO    80537    SFD        7.750      7.484   $2,364.16    360    1-Sep-27       $330,000.00
4618859  PHOENIX                AZ    85018    SFD        7.875      7.609   $1,775.33    360    1-Aug-27       $244,681.50
4618990  KIRKLAND               WA    98034    SFD        8.125      7.859   $3,712.49    360    1-Aug-27       $499,672.93
4619026  AVALON                 CA    90704    LCO        8.250      7.984    $859.27     360    1-Aug-27       $114,302.06
4619075  ROSWELL                GA    30075    SFD        8.000      7.734   $1,884.31    360    1-Aug-27       $256,627.69
4619097  PHOENIX                AZ    85022    SFD        8.000      7.734   $1,773.88    360    1-Aug-27       $241,587.79
4619116  LAKE OSWEGO            OR    97035    SFD        8.000      7.734   $2,036.20    360    1-Aug-27       $277,313.80
4619119  PASEO VERDES ESTATES   CA    90274    SFD        8.500      8.234   $7,689.14    360    1-Aug-27       $999,394.19
4619137  LOCUST VALLEY          NY    11560    SFD        8.125      7.859   $2,979.27    360    1-Sep-27       $401,250.00
4619161  BRIDGEHAMPTON          NY    11932    SFD        8.250      7.984   $3,005.07    360    1-Aug-27       $399,744.93
4619166  PLAYA DEL REY          CA    90293    MF2        8.125      7.859   $2,079.00    360    1-Aug-27       $279,816.83
4619285  BRIDGEWATER            NJ    08807    SFD        7.625      7.359   $2,123.39    360    1-Sep-27       $300,000.00
4619309  SCOTTSDALE             AZ    85254    SFD        7.875      7.609   $1,683.25    360    1-Aug-27       $231,990.23
4619353  TRUMBULL               CT    06611    SFD        7.625      7.359   $2,406.50    360    1-Jul-27       $339,506.26
4619363  COTO DE CAZA           CA    92679    SFD        7.875      7.609   $1,798.18    360    1-Aug-27       $247,627.50
4619371  WOLFEBORO              NH    03894    SFD        7.875      7.609   $1,558.90    360    1-Sep-27       $215,000.00
4619413  LAKE ORION             MI    48362    SFD        8.125      7.859   $2,305.45    360    1-Aug-27       $310,296.89
4619431  HOUSTON                TX    77019    SFD        7.875      7.609   $2,925.24    240    1-Aug-17       $352,391.32
4619574  LOS ANGELES            CA    90036    SFD        8.250      7.984   $1,947.29    360    1-Aug-27       $259,034.71
4619576  ROSLYN HEIGHTS         NY    11577    SFD        8.625      8.359   $2,916.71    360    1-Aug-27       $374,778.61
4619775  SEATTLE                WA    98103    SFD        7.875      7.609   $1,631.41    360    1-Aug-27       $224,845.16
4619836  STAMFORD               CT    06905    LCO        8.625      8.359    $816.68     360    1-Sep-27       $105,000.00
4619846  GRANADA HILLS          CA    91344    SFD        8.000      7.734    $901.07     360    1-Aug-27       $122,717.60
4619863  FALMOUTH               MA    02540    SFD        7.500      7.234   $1,817.96    360    1-Sep-27       $260,000.00
4619885  WESTHAMPTON BEACH      NY    11978    SFD        8.125      7.859   $2,316.60    360    1-Sep-27       $312,000.00
4619891  PHOENIX                AZ    85044    SFD        7.875      7.609   $3,248.32    360    1-Sep-27       $448,000.00
4619971  VICTOR                 ID    83455    SFD        8.000      7.734   $2,568.18    360    1-Sep-27       $350,000.00
4620031  SPOKANE                WA    99203    SFD        7.875      7.609   $1,693.76    360    1-Aug-27       $233,439.24
4620079  PHOENIX                AZ    85045    SFD        7.750      7.484   $1,955.81    360    1-Aug-27       $272,807.31
4620113  SILVER SPRING          MD    20905    SFD        7.750      7.484   $1,945.78    360    1-Aug-27       $271,408.30
4620144  RICHMOND               VA    23229    SFD        7.750      7.484   $2,865.65    360    1-Sep-27       $400,000.00
4620176  HALLSVILLE             TX    75650    SFD        8.125      7.859   $2,227.50    360    1-Aug-27       $299,803.75
4620188  CONCORD                CA    94521    SFD        7.875      7.609   $1,840.23    360    1-Sep-27       $253,800.00
4620228  NORCROSS               GA    30092    SFD        8.375      8.109   $2,447.06    360    1-Aug-27       $321,749.89
4620313  SEATTLE                WA    98146    SFD        7.750      7.484   $1,647.75    360    1-Aug-27       $229,837.67
4620521  INDIAN HEAD PARK       IL    60525    SFD        8.000      7.734   $2,378.86    360    1-Aug-27       $323,982.47
4620728  MILL CREEK             WA    98012    SFD        8.000      7.734   $2,202.39    360    1-Jun-27       $299,389.79
4620797  SARATOGA               NC    27873    SFD        8.375      8.109    $668.87     360    1-Aug-27        $87,945.30
4620803  SANDY                  UT    84092    SFD        7.875      7.609   $2,399.98    360    1-Aug-27       $330,772.21
4620817  CITY ISLAND            NY    10464    SFD        8.375      8.109   $1,124.91    360    1-Sep-27       $148,000.00
4620818  SAN ANTONIO            TX    78212    SFD        7.875      7.609   $1,653.16    360    1-Aug-27       $227,331.25
4620844  YORBA LINDA            CA    92886    SFD        8.125      7.859   $2,358.92    360    1-Aug-27       $317,492.17
4620903  SCOTTSDALE             AZ    85259    SFD        7.875      7.609   $2,094.01    360    1-Aug-27       $288,601.24
4621016  LOWER TWP              NJ    08260    LCO        8.500      8.234    $499.80     360    1-Aug-27        $64,960.62
4621081  BAKERSFIELD            CA    93311    PUD        8.125      7.859    $801.90     360    1-Aug-27       $107,863.50
4621338  SKILLMAN               NJ    08558    SFD        7.375      7.109   $1,736.02    360    1-Sep-27       $251,350.00
4621372  CASTRO VALLEY          CA    94552    SFD        7.750      7.484   $1,960.11    360    1-Sep-27       $273,600.00
4621445  SARASOTA               FL    34238    SFD        7.625      7.359   $1,846.99    360    1-Aug-27       $260,761.13
4621548  LOVELADIES             NJ    08008    SFD        7.875      7.609   $1,761.92    360    1-Sep-27       $243,000.00
4621639  RALEIGH                NC    27613    SFD        8.750      8.484   $1,416.07    360    1-Aug-27       $179,896.43
4621672  WEST ISLIP             NY    11795    SFD        8.000      7.734   $1,643.64    360    1-Sep-27       $224,000.00
4621673  HOUSTON                TX    77077    SFD        7.625      7.359   $1,768.43    360    1-Aug-27       $249,669.16
4621682  NEW ROCHELLE           NY    10804    SFD        7.750      7.484   $2,149.24    360    1-Sep-27       $300,000.00
4621727  ALEXANDRIA             VA    22309    SFD        7.875      7.609   $2,719.01    360    1-Aug-27       $374,741.93
4621739  NEW ORLEANS            LA    70118    SFD        7.750      7.484   $2,149.24    360    1-Aug-27       $299,788.26
4621905  BELLINGHAM             WA    98226    SFD        7.625      7.359   $1,749.67    360    1-Sep-27       $247,200.00
4621924  DANA POINT             CA    92629    SFD        7.750      7.484   $1,735.51    360    1-Aug-27       $242,079.02
4621992  LEAWOOD                KS    66209    SFD        7.750      7.484   $1,576.11    360    1-Sep-27       $220,000.00
4622021  DOWNERS GROVE          IL    60516    SFD        7.875      7.609   $1,740.17    360    1-Aug-27       $239,834.83
4622088  SAN JOSE               CA    95123    SFD        7.625      7.359   $1,826.11    360    1-Sep-27       $258,000.00
4622116  SMITHTOWN              NY    11787    SFD        8.250      7.984   $1,998.37    360    1-Aug-27       $265,830.38
4622133  BROOKLYN               NY    11235    SFD        8.125      7.859   $2,138.40    360    1-Sep-27       $288,000.00
4622142  SAN BRUNO              CA    94066    SFD        7.625      7.359   $2,144.62    360    1-Aug-27       $302,780.69
4622204  MILLBRAE               CA    94030    SFD        8.125      7.859   $2,079.00    360    1-Aug-27       $279,816.83
4622247  GIG HARBOR             WA    98335    SFD        7.875      7.609   $2,204.21    360    1-Aug-27       $303,790.79
4622271  NORTH POTOMAC          MD    20878    SFD        7.750      7.484   $1,748.05    360    1-Aug-27       $243,827.78
4622282  ENGLEWOOD              NJ    07631    SFD        8.000      7.734   $4,255.83    360    1-Aug-27       $579,610.84
4622325  DANA POINT             CA    92629    SFD        7.875      7.609   $1,826.82    360    1-Aug-27       $251,776.60
4622377  GARDEN CITY            NY    11530    SFD        7.625      7.359   $1,769.49    360    1-Aug-27       $249,819.05
4622385  FREEHOLD               NJ    07728    SFD        7.875      7.609   $1,986.69    360    1-Aug-27       $273,811.44
4622392  DELRAY BEACH           FL    33484    SFD        8.000      7.734   $2,421.43    360    1-Aug-27       $329,778.57
4622465  LARCHMONT              NY    10538    SFD        8.375      8.109   $1,921.47    360    1-Aug-27       $252,642.86
4622478  SAN CLEMENTE           CA    92672    SFD        7.750      7.484   $1,899.93    360    1-Sep-27       $265,200.00
4622612  CHESTNUT RIDGE         NY    10977    SFD        8.250      7.984   $1,262.13    360    1-Sep-27       $168,000.00
4622644  WOODLAND PARK          CO    80863    SFD        7.750      7.484   $1,998.80    360    1-Aug-27       $278,803.07
4622719  HILTON HEAD ISLAND     SC    29928    SFD        8.250      7.984   $1,006.70    360    1-Aug-27       $133,914.55
4622752  SLIDELL                LA    70461    SFD        7.875      7.609   $2,181.01    360    1-Aug-27       $300,592.99
4622837  MADISON                MS    39110    SFD        8.000      7.734   $2,568.18    360    1-Jul-27       $349,528.75
4622873  WINTERS                CA    95694    SFD        7.750      7.484   $2,758.19    360    1-Sep-27       $385,000.00
4622896  MADISON                NJ    07940    SFD        7.500      7.234   $2,729.74    360    1-Sep-27       $390,400.00
4622915  RIDGEFIELD             CT    06877    SFD        8.125      7.859   $1,559.25    360    1-Aug-27       $209,862.63
4622917  ENCINO                 CA    91316    SFD        7.875      7.609   $2,109.96    360    1-Sep-27       $291,000.00
4622925  THOUSAND OAKS          CA    91320    SFD        8.500      8.234   $1,879.22    360    1-Aug-27       $244,251.95
4622936  SETAUKET               NY    11733    SFD        8.375      8.109   $1,689.65    360    1-Sep-27       $222,300.00
4623002  SAINT MICHAELS         MD    21663    SFD        7.875      7.609   $1,921.44    360    1-Sep-27       $265,000.00
4623044  PLACERVILLE            CO    81430    SFD        7.875      7.609   $3,958.88    360    1-Aug-27       $545,624.25
4623139  WILMINGTON             DE    19806    THS        7.625      7.359   $1,627.93    360    1-Sep-27       $230,000.00
4623147  ROSWELL                GA    30076    SFD        7.625      7.359   $2,689.62    360    1-Aug-27       $379,724.96
4623150  HILLSBORO              OR    97123    SFD        7.875      7.609   $1,598.78    360    1-Aug-27       $220,348.25
4623208  HANOVER TOWNSHIP       NJ    07927    SFD        7.750      7.484   $1,683.57    360    1-Sep-27       $235,000.00
4623216  ROWLAND HEIGHTS AREA   CA    91748    SFD        7.750      7.484   $1,719.39    360    1-Aug-27       $239,830.61
4623224  LONG BEACH             CA    90814    SFD        7.750      7.484   $2,005.96    360    1-Aug-27       $279,802.37
4623232  FAIRFAX STATION        VA    22039    SFD        7.750      7.484   $2,550.43    360    1-Aug-27       $355,748.74
4623236  SCARSDALE              NY    10583    SFD        8.125      7.859   $1,262.25    360    1-Sep-27       $170,000.00
4623269  DALLAS                 TX    75225    SFD        8.125      7.859   $1,941.64    360    1-Sep-27       $261,500.00
4623292  DEARBORN               MI    48124    SFD        8.250      7.984   $1,858.64    360    1-Sep-27       $247,400.00
4623309  REDDING                CT    06896    SFD        7.875      7.609   $1,341.38    360    1-Sep-27       $185,000.00
4623315  TENAFLY                NJ    07670    SFD        8.500      8.234   $1,537.83    360    1-Aug-27       $199,878.84
4623415  POWAY                  CA    92064    SFD        7.875      7.609   $2,457.99    360    1-Sep-27       $339,000.00
4623420  OXNARD AREA            CA    93035    SFD        8.125      7.859   $2,947.72    360    1-Aug-27       $396,740.31
4623445  HIGHLAND PARK          TX    75205    SFD        8.125      7.859   $3,278.87    360    1-Aug-27       $441,311.13
4623459  DEXTER                 MI    48130    SFD        8.375      8.109   $1,732.21    360    1-Aug-27       $227,758.34
4623463  TENAFLY                NJ    07670    SFD        7.750      7.484   $2,693.71    360    1-Sep-27       $376,000.00
4623494  COLOGNE                NJ    08213    SFD        8.000      7.734   $1,981.16    360    1-Aug-27       $269,818.84
4623520  POTOMAC                MD    20854    SFD        7.750      7.484   $2,292.52    360    1-Aug-27       $319,774.15
4623561  LAS VEGAS              NV    89107    SFD        7.500      7.234   $1,796.99    360    1-Aug-27       $256,809.26
4623566  THOUSAND OAKS          CA    91362    SFD        7.875      7.609   $2,348.87    360    1-Sep-27       $323,950.00
4623597  COLLIERVILLE           TN    38017    SFD        7.875      7.609   $2,807.47    360    1-Aug-27       $386,933.53
4623907  LAKE FOREST            CA    92630    SFD        8.125      7.859   $1,707.01    360    1-Aug-27       $229,749.61
4624007  PARK CITY              UT    84060    PUD        7.875      7.609   $2,283.97    360    1-Aug-27       $314,783.22
4624067  SIERRA MADRE           CA    91024    SFD        7.500      7.234   $1,931.93    360    1-Sep-27       $276,300.00
4624095  LAKE GROVE             NY    11755    SFD        7.875      7.609   $1,368.94    360    1-Aug-27       $188,670.06
4624115  SCOTTSDALE             AZ    85258    SFD        8.000      7.734   $2,384.13    360    1-Aug-27       $324,782.54
4624117  NEW ORLEANS            LA    70131    SFD        7.875      7.609   $2,632.00    360    1-Aug-27       $362,750.19
4624124  ARCADIA                CA    91007    SFD        7.750      7.484   $2,622.07    360    1-Aug-27       $365,741.68
4624170  HIGHLAND               CA    92346    SFD        8.000      7.734   $1,650.98    360    1-Aug-27       $224,749.02
4624238  LITTLE RIVER           SC    29566    LCO        8.500      8.234    $397.15     360    1-Aug-27        $51,618.70
4624265  LITTLE RIVER           SC    29566    LCO        8.375      8.109    $717.70     360    1-Aug-27        $94,366.31
4624313  SCOTTSDALE             AZ    85254    SFD        7.875      7.609   $1,624.16    360    1-Aug-27       $223,845.84
4624316  LOS ALTOS              CA    94022    SFD        7.500      7.234   $3,160.45    360    1-Aug-27       $451,664.55
4624323  FRESNO                 CA    93711    SFD        8.125      7.859   $1,848.82    360    1-Sep-27       $249,000.00
4624337  OVERLAND PARK          KS    66213    SFD        7.750      7.484   $1,586.14    360    1-Aug-27       $221,243.74
4624358  NEWTOWN SQUARE         PA    19073    SFD        7.875      7.609   $2,399.98    360    1-Sep-27       $331,000.00
4624416  BRIELLE                NJ    08730    SFD        8.250      7.984   $1,840.61    360    1-Aug-27       $244,843.77
4624564  FLORAL PARK            NY    11004    SFD        7.750      7.484   $1,587.57    360    1-Sep-27       $221,600.00
4624565  VISTA                  CA    92083    SFD        7.875      7.609    $928.82     360    1-Aug-27       $128,011.84
4624588  METAIRIE               LA    70005    SFD        7.875      7.609   $2,874.90    360    1-Sep-27       $396,500.00
4624599  SANDY                  UT    84092    SFD        8.125      7.859   $2,672.99    360    1-Aug-27       $359,764.51
4624616  SANIBEL                FL    33957    SFD        8.375      8.109   $1,064.11    360    1-Sep-27       $140,000.00
4624626  BAYSIDE                NY    11360    SFD        8.375      8.109   $1,613.26    360    1-Aug-27       $212,118.07
4624658  SUN VALLEY             ID    83353    LCO        8.250      7.984    $458.28     360    1-Aug-27        $60,961.10
4624694  SNOHOMISH              WA    98296    SFD        7.500      7.234   $1,722.51    360    1-Aug-27       $245,848.18
4624815  SALINAS                CA    93908    SFD        7.875      7.609   $2,175.21    360    1-Aug-27       $299,793.54
4624817  FAIRFAX                VA    22030    SFD        7.625      7.359   $2,010.14    360    1-Aug-27       $283,794.44
4624832  LOS ANGELES            CA    90056    SFD        7.875      7.609   $2,830.68    360    1-Aug-27       $390,131.32
4624837  FREMONT                CA    94539    SFD        8.250      7.984   $1,746.70    360    1-Aug-27       $232,351.74
4624964  FLORHAM PARK           NJ    07932    SFD        7.875      7.609   $1,812.68    360    1-Aug-27       $249,827.95
4625003  FRESNO                 CA    93711    SFD        8.000      7.734   $6,126.94    360    1-Sep-27       $835,000.00
4625169  BALTIMORE              MD    21202    HCO        8.500      8.234    $409.06     360    1-Aug-27        $53,167.78
4625198  LOS ANGELES            CA    90077    SFD        8.125      7.859   $2,208.93    360    1-Aug-27       $297,305.40
4625199  POMONA                 NY    10970    SFD        8.000      7.734   $1,357.47    360    1-Aug-27       $184,875.87
4625295  AUSTIN                 TX    78730    SFD        8.375      8.109   $2,424.64    360    1-Aug-27       $318,801.71
4625313  PLAINVIEW              NY    11803    SFD        8.125      7.859    $891.00     360    1-Sep-27       $120,000.00
4625350  SAN CLEMENTE           CA    92672    SFD        7.875      7.609   $1,827.18    360    1-Sep-27       $252,000.00
4625361  MARIETTA               GA    30067    SFD        7.750      7.484   $2,067.39    360    1-Aug-27       $288,371.33
4625369  BIRMINGHAM             AL    35213    SFD        7.875      7.609   $2,012.07    360    1-Aug-27       $277,309.02
4625373  HAYWARD                CA    94542    LCO        8.125      7.859    $873.18     360    1-Sep-27       $117,600.00
4625388  BORING                 OR    97009    SFD        7.875      7.609   $1,658.96    360    1-Sep-27       $228,800.00
4625470  LYNBROOK               NY    11563    SFD        8.000      7.734    $770.46     360    1-Sep-27       $105,000.00
4625492  NEW ORLEANS            LA    70128    SFD        7.625      7.359   $1,896.89    360    1-Aug-27       $267,806.03
4625507  MAUMELLE               AR    72113    SFD        8.500      8.234   $2,395.17    360    1-Aug-27       $311,311.29
4625552  PLACITAS               NM    87043    SFD        8.250      7.984   $1,953.29    360    1-Jul-27       $259,667.28
4625556  COLLEGE STATION        TX    77845    SFD        8.000      7.734    $372.76     360    1-Aug-27        $50,765.91
4625593  FISHERS                IN    46038    SFD        7.750      7.484   $1,650.62    360    1-Aug-27       $230,237.38
4625602  HALESITE               NY    11743    SFD        8.000      7.734   $1,087.38    240    1-Sep-17       $130,000.00
4625628  BATON ROUGE            LA    70810    SFD        7.750      7.484   $2,220.88    360    1-Aug-27       $309,781.20
4625681  RHINEBECK              NY    12572    SFD        8.125      7.859   $1,104.25    360    1-Aug-27       $148,622.71
4625708  HENDERSON              NV    89014    SFD        7.750      7.484   $2,715.21    360    1-Aug-27       $378,732.50
4625753  NORTH KINGSTOWN        RI    02852    SFD        8.250      7.984   $2,022.79    360    1-Aug-27       $269,078.30
4625819  MENDHAM                NJ    07945    SFD        7.875      7.609   $1,930.50    360    1-Aug-27       $266,066.77
4625908  MANHATTAN BEACH        CA    90266    SFD        8.000      7.734   $4,769.47    360    1-Sep-27       $650,000.00
4625939  WEBSTER                MN    55088    SFD        7.750      7.484   $1,755.21    360    1-Aug-27       $244,827.09
4625971  BEAVERCREEK            OR    97004    SFD        7.750      7.484   $1,853.72    360    1-Sep-27       $258,750.00
4626025  BIRMINGHAM             AL    35242    SFD        7.250      6.984   $1,705.44    360    1-Aug-27       $249,804.98
4626095  WARSON WOODS           MO    63122    SFD        8.125      7.859   $1,395.89    360    1-Aug-27       $187,877.03
4626135  CORNWALL               NY    12518    SFD        7.625      7.359   $1,628.28    360    1-Sep-27       $230,050.00
4626150  DALLAS                 TX    75238    SFD        8.000      7.734    $584.08     360    1-Aug-27        $79,546.59
4626197  SAN JOSE               CA    95133    SFD        7.750      7.484   $2,303.99    360    1-Aug-27       $321,373.01
4626296  HUNTINGTON             NY    11743    SFD        8.125      7.859   $2,101.27    360    1-Sep-27       $283,000.00
4626342  BARRINGTON             IL    60010    SFD        7.625      7.359   $1,804.88    360    1-Sep-27       $255,000.00
4626392  CENTER MORICHES        NY    11934    SFD        8.000      7.734    $550.33     360    1-Sep-27        $75,000.00
4626492  LOS ANGELES            CA    90025    LCO        8.250      7.984   $1,788.02    360    1-Aug-27       $237,848.23
4626516  THE WOODLANDS          TX    77381    SFD        7.750      7.484   $2,378.49    360    1-Aug-27       $331,765.68
4626525  HOOVER                 AL    35242    SFD        7.500      7.234   $1,887.88    360    1-Aug-27       $269,799.62
4626583  ASHBURN                VA    20148    SFD        7.500      7.234   $1,690.00    360    1-Aug-27       $241,520.63
4626640  LA CRESCENTA AREA      CA    91214    SFD        7.875      7.609   $1,709.71    360    1-Aug-27       $235,637.73
4626656  CHARLOTTE              NC    28226    SFD        7.500      7.234   $2,237.49    360    1-Sep-27       $320,000.00
4626683  LAWRENCEVILLE          GA    30043    SFD        8.125      7.859    $840.88     360    1-Aug-27       $113,175.92
4626689  LOS ANGELES            CA    90066    SFD        7.500      7.234   $1,675.32    360    1-Sep-27       $239,600.00
4626703  BOULDER                CO    80301    SFD        7.500      7.234   $1,625.67    360    1-Aug-27       $232,327.46
4626706  MORGAN HILL            CA    95037    SFD        8.000      7.734   $2,557.90    360    1-Sep-27       $348,600.00
4626725  POTOMAC                MD    20854    SFD        7.750      7.484   $1,837.60    360    1-Sep-27       $256,500.00
4626783  GREAT FALLS            VA    22066    SFD        7.500      7.234   $2,111.63    360    1-Aug-27       $301,775.87
4626785  DEMAREST               NJ    07627    SFD        8.375      8.109   $3,344.32    360    1-Jun-27       $439,173.80
4626815  HASTINGS-ON-HUDSON     NY    10706    SFD        8.000      7.734   $2,120.58    360    1-Sep-27       $289,000.00
4626844  THE WOODLANDS          TX    77381    SFD        7.500      7.234   $1,559.25    360    1-Aug-27       $222,834.50
4626885  MIAMI                  FL    33157    SFD        7.250      6.984   $1,800.95    360    1-Aug-27       $263,794.05
4626895  VILLA PARK             CA    92861    SFD        7.750      7.484   $2,579.09    360    1-Sep-27       $360,000.00
4626900  POCONO PINES           PA    18350    SFD        7.375      7.109   $2,072.03    360    1-Sep-27       $300,000.00
4627027  PORT WASHINGTON        NY    11050    MF2        8.125      7.859   $2,298.78    360    1-Sep-27       $309,600.00
4627109  DACULA                 GA    30211    SFD        7.625      7.359   $1,769.48    360    1-Aug-27       $249,819.07
4627255  HOLLYWOOD              FL    33019    SFD        7.875      7.609   $3,625.35    360    1-Aug-27       $499,655.90
4627282  LAKE WORTH             FL    33467    SFD        8.250      7.984   $1,111.88    360    1-Sep-27       $148,000.00
4627613  LAGUNA BEACH           CA    92651    SFD        7.625      7.359   $1,804.88    360    1-Aug-27       $254,815.43
4627702  LAKE GROVE             NY    11755    SFD        8.125      7.859   $1,971.34    360    1-Aug-27       $265,326.32
4627761  NEW BERLIN             WI    53151    SFD        7.750      7.484   $1,898.50    360    1-Sep-27       $265,000.00
4628002  MCLEAN                 VA    22101    SFD        7.625      7.359   $2,300.33    360    1-Sep-27       $325,000.00
4628109  CLIFTON                VA    20124    SFD        7.500      7.234   $1,957.80    360    1-Aug-27       $279,792.20
4628243  TUALATIN               OR    97062    SFD        8.000      7.734   $1,650.98    360    1-Sep-27       $225,000.00
4628301  SUN VALLEY             ID    83353    LCO        7.750      7.484   $3,223.86    360    1-Aug-27       $449,682.39
4628329  TOWN AND COUNTRY       MO    63131    SFD        7.750      7.484   $2,288.94    360    1-Aug-27       $319,274.50
4628382  SAN DIEGO              CA    92037    LCO        8.375      8.109    $626.30     360    1-Aug-27        $82,348.78
4628411  LINDON                 UT    84042    SFD        7.750      7.484   $1,911.39    360    1-Mar-27       $265,651.76
4628470  SANDY                  UT    84093    SFD        8.000      7.734   $3,155.19    360    1-Sep-27       $430,000.00
4628471  SOUTH JORDAN           UT    84095    SFD        8.000      7.734   $2,230.65    360    1-Sep-27       $304,000.00
4628493  SOUTH RIDING           VA    20152    SFD        8.375      8.109   $2,196.61    360    1-Aug-27       $288,820.37
4628503  DALLAS                 TX    75214    SFD        8.000      7.734   $2,113.25    360    1-Sep-27       $288,000.00
4628511  BIG BEAR LAKE          CA    92315    SFD        8.250      7.984   $1,676.83    360    1-Sep-27       $223,200.00
4628561  CHESTER                MD    21619    SFD        7.750      7.484    $666.27     360    1-Aug-27        $91,927.90
4628650  LAGUNA HILLS           CA    92656    SFD        7.875      7.609   $1,742.35    360    1-Aug-27       $240,134.62
4628771  ORLANDO                FL    32832    SFD        7.625      7.359   $1,946.44    360    1-Sep-27       $275,000.00
4628850  ANNAPOLIS              MD    21401    SFD        7.875      7.609   $2,361.19    360    1-Aug-27       $325,425.89
4628925  LOXAHATCHEE            FL    33470    SFD        8.000      7.734    $997.92     360    1-Sep-27       $136,000.00
4628926  CHARLOTTESVILLE        VA    22911    SFD        8.375      8.109   $2,223.22    360    1-Aug-27       $292,318.19
4628961  BIRMINGHAM             AL    35244    SFD        7.625      7.359   $1,840.26    360    1-Sep-27       $260,000.00
4629026  ATLANTA                GA    30328    SFD        7.875      7.609   $1,464.64    360    1-Aug-27       $201,860.99
4629073  EDMONDS                WA    98020    SFD        7.375      7.109   $1,878.64    360    1-Aug-27       $271,793.03
4629080  CLINTON                WA    98236    SFD        7.875      7.609   $1,631.41    360    1-Aug-27       $224,845.15
4629152  SANTA ANA              CA    92706    SFD        7.875      7.609   $1,276.13    360    1-Aug-27       $175,878.87
4629163  NEW YORK               NY    10024    MF2        8.500      8.234   $3,124.17    240    1-Sep-17       $360,000.00
4629215  SAN DIEGO              CA    92130    SFD        8.000      7.734   $2,575.52    360    1-Sep-27       $351,000.00
4629289  DUNWOODY               GA    30338    SFD        8.250      7.984   $1,031.49    360    1-Sep-27       $137,300.00
4629317  HARLINGEN              TX    78550    SFD        7.750      7.484   $2,005.96    360    1-Sep-27       $280,000.00
4629321  DALLAS                 TX    75230    SFD        7.875      7.609   $1,328.33    360    1-Sep-27       $183,200.00
4629388  GOLDEN                 CO    80401    LCO        7.625      7.359   $1,868.58    360    1-Aug-27       $263,808.92
4629402  LAUREL                 MD    20707    SFD        8.500      8.234   $1,993.02    360    1-Sep-27       $259,200.00
4629434  GATLINBURG             TN    37738    SFD        7.625      7.359   $1,591.90    360    1-Sep-27       $224,910.00
4629571  UNIVERSITY PARK        TX    75225    SFD        7.875      7.609   $3,081.55    360    1-Sep-27       $425,000.00
4630100  FOUNTAIN VALLEY        CA    92708    SFD        7.750      7.484   $1,853.72    360    1-Sep-27       $258,750.00
4630200  MYRTLE CREEK           OR    97457    SFD        7.875      7.609   $2,102.71    360    1-Sep-27       $290,000.00
4630385  PARAMUS                NJ    07652    SFD        8.000      7.734   $1,731.69    360    1-Sep-27       $236,000.00
4630407  CHARLOTTESVILLE        VA    22903    SFD        8.000      7.734   $2,228.81    360    1-Jun-27       $303,134.49
4630502  SARASOTA               FL    34232    SFD        8.125      7.859    $668.25     360    1-Sep-27        $90,000.00
4630666  EAST NORTHPORT         NY    11731    SFD        8.500      8.234    $915.01     360    1-Sep-27       $119,000.00
4630708  FOSTER CITY            CA    94404    PUD        8.000      7.734   $2,806.65    360    1-Sep-27       $382,500.00
4630754  ATLANTA                GA    30324    SFD        7.875      7.609    $735.95     360    1-Sep-27       $101,500.00
4630797  WOODBINE               MD    21797    SFD        7.750      7.484   $1,816.11    360    1-Sep-27       $253,500.00
4631081  HUNTINGTON BEACH       CA    92647    SFD        8.000      7.734   $1,769.84    360    1-Sep-27       $241,200.00
4631114  SANDY                  UT    84092    SFD        8.000      7.734   $1,834.42    360    1-Sep-27       $250,000.00
4631225  HOUSTON                TX    77025    SFD        7.750      7.484   $1,669.25    360    1-Sep-27       $233,000.00
4631458  RIVERSIDE              CA    92504    SFD        7.875      7.609   $1,901.86    360    1-Aug-27       $262,119.48
4631478  JUPITER                FL    33458    SFD        7.875      7.609   $3,222.94    360    1-Sep-27       $444,500.00
4631502  MIDLOTHIAN             VA    23113    SFD        7.875      7.609   $1,798.18    360    1-Aug-27       $247,829.32
4631505  MIDLOTHIAN             VA    23113    SFD        7.750      7.484   $1,822.55    360    1-Sep-27       $254,400.00
4631547  EUGENE                 OR    97401    SFD        7.375      7.109   $2,900.84    360    1-Sep-27       $420,000.00
4631762  LAGUNA NIGUEL          CA    92677    SFD        8.250      7.984   $2,667.00    360    1-Sep-27       $355,000.00
4631839  WESTLAKE VILLAGE       CA    91362    SFD        8.250      7.984   $1,893.20    360    1-Sep-27       $252,000.00
4631999  FISHERS                IN    46038    SFD        7.750      7.484   $2,650.73    360    1-Sep-27       $370,000.00
4632255  AUSTIN                 TX    78731    SFD        7.875      7.609   $1,993.95    360    1-Sep-27       $275,000.00
4632389  EUGENE                 OR    97408    SFD        7.500      7.234   $2,412.30    360    1-Sep-27       $345,000.00
4632446  ENGLEWOOD              CO    80111    SFD        8.000      7.734   $1,834.42    360    1-Sep-27       $250,000.00
4632490  PELHAM                 NY    10803    SFD        8.625      8.359   $1,088.91    360    1-Sep-27       $140,000.00
4632513  ANAHEIM                CA    92808    PUD        7.875      7.609   $3,045.30    360    1-Sep-27       $420,000.00
4632731  SAN JOSE               CA    95129    SFD        7.875      7.609   $1,870.68    360    1-Sep-27       $258,000.00
4632844  AUSTIN                 TX    78703    SFD        7.500      7.234   $2,447.26    360    1-Sep-27       $350,000.00
4633728  HUNTINGTON BAY         NY    11743    SFD        8.250      7.984   $2,028.42    360    1-Aug-27       $269,827.83
4633740  COLD SPRING HARBOR     NY    11724    SFD        8.125      7.859   $2,598.74    360    1-Aug-27       $349,064.04
4633836  SEVIERVILLE            TN    37862    SFD        8.250      7.984    $647.97     360    1-Sep-27        $86,250.00
4633922  LIVERMORE              CA    94550    SFD        8.375      8.109   $2,298.46    360    1-Sep-27       $302,400.00
4633948  CLIFFSIDE PARK         NJ    07010    HCO        8.250      7.984   $1,558.88    360    1-Sep-27       $207,500.00
4633950  ROCKY RIVER            OH    44116    SFD        8.375      8.109   $2,135.81    360    1-Sep-27       $281,000.00
4633986  SAN CLEMENTE           CA    92673    LCO        7.750      7.484   $2,620.64    360    1-Aug-27       $365,541.82
4633998  PALATINE               IL    60067    SFD        8.125      7.859   $1,485.00    360    1-Sep-27       $200,000.00
4634113  TORRANCE               CA    90505    SFD        7.750      7.484   $1,965.84    360    1-Aug-27       $274,206.33
4634201  SEASIDE                OR    97138    SFD        8.250      7.984   $2,103.55    360    1-Aug-27        $79,821.45
4634203  PROVO                  UT    84606    LCO        8.625      8.359    $665.02     360    1-Sep-27        $85,500.00
4634280  DALY CITY              CA    94014    SFD        7.625      7.359   $1,683.14    360    1-Sep-27       $237,800.00
4634347  NORTHRIDGE             CA    91324    LCO        8.250      7.984    $901.52     360    1-Aug-27       $119,923.48
4634444  CRESTED BUTTE          CO    81224    SFD        8.000      7.734    $843.83     360    1-Sep-27       $115,000.00
4634485  CINCINNATI             OH    45244    SFD        7.375      7.109   $1,757.77    360    1-Sep-27       $254,500.00
4634559  FAIRFIELD              CT    06430    SFD        8.000      7.734    $851.17     360    1-Sep-27       $116,000.00
4634717  GARDEN CITY            NY    11530    SFD        8.500      8.234   $1,153.37    360    1-Aug-27       $149,909.13
4634828  AUSTIN                 TX    78730    SFD        7.625      7.359   $1,911.05    360    1-Sep-27       $270,000.00
4635070  PORT ORCHARD           WA    98366    SFD        8.125      7.859    $787.05     360    1-Sep-27       $106,000.00
4635656  ATLANTA                GA    30342    SFD        7.625      7.359   $4,423.72    360    1-Sep-27       $625,000.00
4635657  LAKE FOREST            CA    92630    PUD        7.750      7.484   $1,719.39    360    1-Aug-27       $239,830.61
4636010  NANUET                 NY    10954    SFD        8.500      8.234   $1,174.90    360    1-Sep-27       $152,800.00
4636062  SAN DIEGO              CA    92101    SFD        7.875      7.609   $1,160.12    360    1-Aug-27       $159,889.88
4636705  WILLISTON PARK         NY    11591    SFD        8.625      8.359    $871.13     360    1-Sep-27       $112,000.00
4636876  ASPEN                  CO    81611    LCO        8.000      7.734   $1,834.42    360    1-Sep-27       $250,000.00
4637445  BOXBOROUGH             MA    01719    SFD        8.000      7.734   $1,775.72    360    1-Aug-27       $241,837.61
4638668  VISTA                  CA    92084    SFD        8.000      7.734   $4,769.29    360    1-Aug-27       $649,538.88
4639322  CAMERON PARK           CA    95682    SFD        7.750      7.484   $1,722.18    360    1-Sep-27       $240,390.00
4639804  MERCER ISLAND          WA    98040    SFD        7.750      7.484   $1,727.63    360    1-Sep-27       $241,150.00
4640827  SAN JUAN CAPISTRANO    CA    92675    SFD        8.250      7.984   $2,253.05    360    1-Sep-27       $299,900.00
6073294  ENGLEWOOD              CO    80110    SFD        7.875      7.609   $4,712.95    360    1-Aug-27       $649,552.68
6118739  LIVERMORE              CA    94550    SFD        7.875      7.609   $1,812.67    360    1-Jul-27       $249,654.79
6146367  PHOENIX                AZ    85020    SFD        7.875      7.609   $2,300.28    360    1-Aug-27       $317,031.67
6311547  REDMOND                WA    98052    SFD        8.000      7.734   $2,201.29    360    1-Jul-27       $299,596.08
6319749  SANTA BARBARA          CA    93105    PUD        8.250      7.984   $1,833.09    360    1-Jul-27       $243,687.75
6343740  SCOTTSDALE             AZ    85259    PUD        7.750      7.484   $2,935.86    360    1-Jul-27       $409,219.66
6344595  ARDEN HILLS            MN    55112    SFD        8.000      7.734   $1,944.48    360    1-Jul-27       $264,592.86
6350548  LOUISVILLE             CO    80027    SFD        8.000      7.734   $1,981.16    360    1-Jul-27       $269,636.47
6354581  SAN JOSE               CA    95123    SFD        7.750      7.484   $1,908.52    360    1-Aug-27       $266,120.50
6366257  CLIFTON                VA    22024    SFD        7.500      7.234   $1,677.56    360    1-Jul-27       $239,562.77
6366550  APPLE VALLEY           MN    55124    SFD        7.625      7.359   $1,585.46    360    1-Aug-27       $223,837.87
6369501  IPSWICH                MA    01938    SFD        8.125      7.859   $2,051.15    360    1-Jul-27       $275,887.36
6373225  PARK CITY              UT    84098    SFD        7.875      7.609   $3,045.29    360    1-Jul-27       $419,420.02
6374065  VOORHEES TWP           NJ    08043    SFD        8.375      8.109   $1,696.48    360    1-Sep-27       $223,200.00
6375383  REDDING                CA    96001    SFD        7.875      7.609   $2,128.80    360    1-Jul-27       $293,194.57
6392952  CHANHASSEN             MN    55317    SFD        7.875      7.609   $2,175.21    360    1-Jul-27       $299,585.73
6395614  SOUTH JORDAN           UT    84095    SFD        8.500      8.234   $2,037.62    360    1-Jul-27       $264,677.79
6401874  OAKTON                 VA    22124    SFD        7.500      7.234   $1,851.52    360    1-Aug-27       $264,603.48
6403196  OCEAN CITY             NJ    08226    SFD        8.250      7.984   $2,332.68    360    1-Aug-27       $310,302.01
6404698  KIRKLAND               WA    98033    LCO        8.000      7.734   $1,643.63    360    1-Jul-27       $223,698.40
6404922  LOS ANGELES            CA    91607    SFD        7.875      7.609   $1,656.78    360    1-Aug-27       $228,342.75
6406295  LAVERNE                CA    91750    SFD        8.125      7.859   $2,450.24    360    1-Jul-27       $329,566.80
6409043  ALPHARETTA             GA    30202    SFD        7.875      7.609   $1,972.19    360    1-Sep-27       $272,000.00
6410672  AVALON                 NJ    08202    SFD        8.250      7.984   $2,434.10    360    1-Aug-27       $323,793.40
6414129  ALAMO                  CA    94507    SFD        7.750      7.484   $3,266.84    360    1-Aug-27       $455,678.16
6414632  MILL VALLEY            CA    94941    SFD        7.875      7.609   $5,945.57    360    1-Jul-27       $818,867.66
6415850  PETALUMA               CA    94954    SFD        7.875      7.609   $1,657.51    360    1-Jul-27       $228,284.33
6424494  DENVER                 CO    80206    HCO        7.750      7.484   $1,690.73    360    1-Aug-27       $235,833.44
6430289  GERMANTOWN             TN    38138    SFD        7.750      7.484   $2,339.70    240    1-Sep-17       $285,000.00
6431079  EAGLE                  ID    83616    SFD        7.750      7.484   $2,200.82    360    1-Aug-27       $306,983.18
6431499  WEST DES MOINES        IA    50266    SFD        7.875      7.609   $1,835.51    360    1-Aug-27       $252,800.43
6432001  OJAI                   CA    93023    SFD        7.875      7.609   $2,610.25    360    1-Aug-27       $359,752.25
6432101  MOORPARK               CA    93021    SFD        7.750      7.484   $1,611.93    360    1-Sep-27       $225,000.00
6432279  HOOPER                 UT    84315    SFD        8.500      8.234    $868.87     360    1-Aug-27       $112,931.55
6432455  LONGBOAT KEY           FL    34228    SFD        8.000      7.734   $1,672.40    360    1-Aug-27       $227,767.07
6432501  ROSWELL                GA    30075    SFD        7.500      7.234   $1,686.51    360    1-Sep-27       $241,200.00
6433320  MAMMOTH LAKES          CA    93546    SFD        7.875      7.609   $1,841.68    360    1-Sep-27       $254,000.00
6433628  SCOTTSDALE             AZ    85259    PUD        7.750      7.484   $2,572.82    360    1-Sep-27       $359,125.00
6433631  RENO                   NV    89511    SFD        7.875      7.609   $4,712.95    360    1-Aug-27       $649,552.68
6433920  HIGHLANDS RANCH        CO    80126    SFD        7.875      7.609   $1,617.70    360    1-Aug-27       $222,956.46
6436789  OAKVIEW                CA    93022    SFD        7.750      7.484   $1,697.90    360    1-Aug-27       $236,780.62
6436907  AVALON                 NJ    08202    SFD        8.000      7.734   $2,220.37    360    1-Sep-27       $302,600.00
6437083  CORONADO               CA    92118    SFD        7.875      7.609   $3,642.15    300    1-Aug-22       $476,488.16
6437490  RANDOLPH               NJ    07869    SFD        7.875      7.609   $1,812.67    360    1-Aug-27       $249,827.96
6437576  ST JAMES               NY    11780    SFD        7.375      7.109   $2,072.03    360    1-Sep-27       $300,000.00
6437657  CHARLOTTE              NC    28270    SFD        7.625      7.359   $1,946.43    360    1-Aug-27       $274,800.97
6437786  OTIS                   OR    97368    SFD        7.875      7.609   $2,936.53    360    1-Aug-27       $404,721.28
6437905  PHOENIX                AZ    85018    SFD        7.750      7.484   $4,471.69    360    1-Aug-27       $623,738.47
6438588  SAN CARLOS             CA    94070    SFD        7.875      7.609   $2,963.36    360    1-Aug-27       $408,418.73
6439165  WAYLAND                MA    01778    LCO        8.000      7.734   $2,320.90    360    1-Aug-27       $316,087.77
6439311  RENO                   NV    89511    PUD        8.000      7.734   $2,047.20    360    1-Aug-27       $278,812.80
6440281  PORTLAND               OR    97225    SFD        7.875      7.609   $2,552.24    360    1-Aug-27       $351,757.76
6440579  TUSTIN                 CA    92782    SFD        7.250      6.984   $1,705.44    360    1-Sep-27       $250,000.00
6441258  MOUNT VERNON           WA    98273    SFD        7.500      7.234   $1,622.18    360    1-Aug-27       $231,827.82
6442249  FT LAUDERDALE          FL    33316    SFD        8.250      7.984   $7,512.67    360    1-Aug-27       $999,362.33
6443057  NEWPORT BEACH          CA    92660    SFD        8.000      7.734   $7,154.20    360    1-Sep-27       $975,000.00
6444011  HILLSBORO              OR    97123    SFD        7.750      7.484   $1,921.42    360    1-Aug-27       $268,010.70
6447051  WAYZATA                MN    55391    SFD        7.625      7.359   $4,529.88    360    1-Aug-27       $639,536.79
6448041  WALPOLE                MA    02081    LCO        8.500      8.234    $815.05     360    1-Sep-27       $106,000.00
6448481  VIENNA                 VA    22182    SFD        7.875      7.609   $1,774.24    360    1-Aug-27       $244,531.60
6449214  RANCHO SANTA FE        CA    92067    SFD        8.125      7.859   $7,424.97    360    1-Aug-27       $999,345.86
6450010  PLEASANTON             CA    94566    SFD        7.875      7.609   $7,250.69    360    1-Sep-27     $1,000,000.00
6451131  DANVILLE               CA    94506    PUD        7.875      7.609   $7,250.69    360    1-Sep-27     $1,000,000.00
6451537  SAN JOSE               CA    95138    SFD        7.875      7.609   $2,349.22    360    1-Aug-27       $323,777.03
6453111  SAN ANTONIO            TX    78209    SFD        7.750      7.484   $3,582.06    360    1-Sep-27       $500,000.00
6454099  SIOUX FALLS            SD    57105    SFD        8.000      7.734   $3,023.11    360    1-Sep-27       $412,000.00
6454886  SAN JOSE               CA    95138    PUD        7.375      7.109   $3,111.49    360    1-Aug-27       $450,157.21
6456911  INCLINE VILLAGE        NV    89451    SFD        7.750      7.484   $2,637.79    360    1-Sep-27       $368,195.00
6461130  BRUSH PRAIRIE          WA    98606    SFD        8.125      7.859   $1,989.15    360    1-Sep-27       $267,900.00
6462930  MUKILTEO               WA    98275    SFD        7.625      7.359   $2,321.56    360    1-Sep-27       $328,000.00
6468536  SALT LAKE CITY         UT    84117    SFD        7.625      7.359   $1,783.64    360    1-Sep-27       $252,000.00

                                                                                                            $191,999,444.31
</TABLE>
COUNT:                      677
WAC:                          7.966180153
WAM:                        357.8472567
WALTV:                       75.633522


<TABLE>
<CAPTION>

MORTGAGE                                                                     MORTGAGE             T.O.P.      MASTER
  LOAN                                ZIP   PROPERTY                         INSURANCE  SERVICE  MORTGAGE     SERVICE
 NUMBER           CITY          STATE CODE    TYPE         LTV      SUBSIDY    CODE       FEE      LOAN         FEE
 ------           ----          ----------    ----         ---      -------    ----       ---      ----         ---
<S>      <C>                    <C>   <C>      <C>        <C>       <C>        <C>       <C>       <C>   
4477855  ALTA                   WY    83422    SFD        70.00                          0.250                 0.016
4491598  AMAGANSETT             NY    11930    SFD        58.87                          0.250                 0.016
4502721  BRIARCLIFF MANOR       NY    10510    LCO        67.85                          0.250                 0.016
4505054  WALNUT CREEK           CA    94598    SFD        80.00                          0.250                 0.016
4532487  BRIDGEHAMPTON          NY    11932    SFD        67.52                          0.250                 0.016
4540528  FARMINGTON HILLS       MI    48334    SFD        90.00                 01       0.250                 0.016
4546786  VERONA                 NJ    07044    SFD        80.00                          0.250                 0.016
4556196  OMAHA                  NE    68136    SFD        68.34                          0.250                 0.016
4557161  GAMBRILLS              MD    21054    SFD        89.99                 13       0.250                 0.016
4557315  ATLANTA                GA    30327    SFD        65.00                          0.250                 0.016
4557385  PHOENIXVILLE           PA    19460    SFD        73.91                          0.250                 0.016
4558938  SADDLE RIVER           NJ    07458    SFD        90.00                 12       0.250                 0.016
4563299  GLENWOOD               MD    21738    SFD        80.00                          0.250                 0.016
4563461  HONOLULU               HI    96822    SFD        77.95                          0.250                 0.016
4563486  SAN JOSE               CA    95132    SFD        80.00                          0.250                 0.016
4565992  LONG VALLEY            NJ    07853    SFD        65.91                          0.250                 0.016
4567316  BORING                 OR    97009    SFD        95.00                 06       0.250                 0.016
4571372  CHESTERFIELD           MO    63017    SFD        62.03                          0.250                 0.016
4572001  GRASS VALLEY           CA    95945    SFD        79.50                          0.250                 0.016
4574336  CORAM                  NY    11727    SFD        76.12                          0.250                 0.016
4574780  CARLSBAD               CA    92009    SFD        74.52                          0.250                 0.016
4574874  VINELAND               NJ    08360    SFD        79.99                          0.250                 0.016
4576127  BOCA RATON             FL    33431    LCO        69.69                          0.250                 0.016
4576128  NAGS HEAD              NC    27959    LCO        79.93                          0.250                 0.016
4578437  TULSA                  OK    74137    SFD        78.45                          0.250                 0.016
4578441  CYPRESS                CA    90630    SFD        81.15                          0.250                 0.016
4578498  CORONA                 CA    91719    SFD        79.73                          0.250                 0.016
4578885  NEW CASTLE             NY    10549    SFD        85.98                 06       0.250                 0.016
4579046  ASBURY                 NJ    08802    SFD        80.00                          0.250                 0.016
4579521  CONCORD TOWNSHIP       PA    19342    SFD        89.97                 12       0.250                 0.016
4580297  MADISON                NJ    07940    SFD        80.00                          0.250                 0.016
4580391  YORBA LINDA            CA    92887    SFD        77.65                          0.250                 0.016
4581736  CEDAR GROVE            NJ    07009    LCO        69.41                          0.250                 0.016
4583139  MERRITT ISLAND         FL    32953    LCO        49.28                          0.250                 0.016
4583207  MONSEY                 NY    10952    SFD        80.00                          0.250                 0.016
4584570  LAKE ARROWHEAD         CA    92352    SFD        90.00                 13       0.250                 0.016
4584720  GYPSUM                 CO    81637    SFD        88.75                 11       0.250                 0.016
4586372  WOODLAND HILLS         CA    91367    LCO        80.00                          0.250                 0.016
4586591  OAKLAND                CA    94611    SFD        90.00                          0.250                 0.016
4587243  METUCHEN BOROUGH       NJ    08840    SFD        69.39                          0.250                 0.016
4587292  HUNTINGTON             NY    11743    SFD        80.00                          0.250                 0.016
4588340  AUDUBON                PA    19403    SFD        89.85                          0.250                 0.016
4590185  DIX HILLS              NY    11746    SFD        62.96                          0.250                 0.016
4591431  ARLINGTON              VA    22202    SFD        95.00                 11       0.250                 0.016
4591468  DOVE CANYON AREA       CA    92679    SFD        89.99                 13       0.250                 0.016
4593226  HARLEYSVILLE           PA    19438    SFD        79.99                          0.250                 0.016
4593987  PROVO                  UT    84604    SFD        71.88                          0.250                 0.016
4593989  PHOENIX                AZ    85048    SFD        80.00                          0.250                 0.016
4594783  MERRICK                NY    11566    SFD        69.42                          0.250                 0.016
4594790  SAN JOSE               CA    95132    SFD        79.99                          0.250                 0.016
4594825  MOUNTAINSIDE           NJ    07092    SFD        80.00                          0.250                 0.016
4595337  TENAFLY                NJ    07670    SFD        90.00                 06       0.250                 0.016
4595437  STEVENSON RANCH        CA    91381    SFD        90.00                 13       0.250                 0.016
4595508  CHESTER TOWNSHIP       NJ    07930    SFD        80.00                          0.250                 0.016
4595653  MONMOUTH JUNCTION      NJ    08852    SFD        80.00                          0.250                 0.016
4595695  VALHALLA               NY    10595    SFD        90.00                          0.250                 0.016
4595932  FISHKILL               NY    12524    LCO        80.00                          0.250                 0.016
4596310  HUNTINGTON STATION     NY    11746    SFD        90.00                          0.250                 0.016
4596347  GREAT NECK             NY    11021    SFD        80.00                          0.250                 0.016
4597031  CRANFORD               NJ    07016    SFD        90.00                          0.250                 0.016
4597469  STATEN ISLAND          NY    10309    SFD        79.52                          0.250                 0.016
4597574  MERION STATION         PA    19066    SFD        61.11                          0.250                 0.016
4597786  BROOKLYN               NY    11204    SFD        80.00                          0.250                 0.016
4598817  STILLWATER             OK    74074    SFD        79.37                          0.250                 0.016
4599075  IRVINE                 CA    92620    SFD        89.99                 13       0.250                 0.016
4599373  CARLSBAD               CA    92009    SFD        90.00                 06       0.250                 0.016
4599383  MONTVALE               NJ    07645    SFD        89.29                 06       0.250                 0.016
4599386  MINNETONKA             MN    55391    SFD        80.00                          0.250                 0.016
4599394  LEBANON                TN    37087    SFD        80.00                          0.250                 0.016
4599436  CARLSBAD               CA    92009    SFD        55.56                          0.250                 0.016
4599484  NORTH FALMOUTH         MA    02556    SFD        80.00                          0.250                 0.016
4599600  NEW ROCHELLE           NY    10801    SFD        95.00                 06       0.250                 0.016
4599919  SUFFERN                NY    10901    SFD        80.00                          0.250                 0.016
4599965  OAKLAND                CA    94610    LCO        73.53                          0.250                 0.016
4600019  ELMHURST               IL    60126    SFD        54.79                          0.250                 0.016
4600121  NEWBURGH               NY    12550    SFD        79.90                          0.250                 0.016
4600211  SHREWSBURY             MA    01545    SFD        89.93                 06       0.250                 0.016
4600438  YORKTOWN               VA    23693    SFD        80.00                          0.250                 0.016
4600890  WOODINVILLE            WA    98072    SFD        79.98                          0.250                 0.016
4600921  HOUSTON                TX    77030    SFD        80.00                          0.250                 0.016
4600924  MERRICK                NY    11566    SFD        79.17                          0.250                 0.016
4601121  LEBANON                NJ    08833    SFD        80.00                          0.250                 0.016
4601136  NORTH MASSAPEQUA       NY    11758    SFD        67.92                          0.250                 0.016
4601154  KIDDER TOWNSHIP        PA    18624    SFD        67.53                          0.250                 0.016
4601235  VIRGINIA BEACH         VA    23455    SFD        95.00                 06       0.250                 0.016
4601240  LOS ANGELES            CA    91326    SFD        94.99                 01       0.250                 0.016
4601637  RANDOLPH TOWNSHIP      NJ    07869    SFD        80.00                          0.250                 0.016
4601679  MENDHAM TOWNSHIP       NJ    07926    SFD        90.00                 06       0.250                 0.016
4602030  PHOENIX                AZ    85020    SFD        90.00                 01       0.250                 0.016
4602069  CASTRO VALLEY          CA    94546    SFD        90.00                          0.250                 0.016
4602150  NEW ORLEANS            LA    70124    SFD        90.00                 01       0.250                 0.016
4602288  PLAINVIEW              NY    11803    SFD        79.82                          0.250                 0.016
4602530  HAYMARKET              VA    20169    SFD        80.00                          0.250                 0.016
4602616  PORT JEFFERSON         NY    11777    SFD        89.87                 11       0.250                 0.016
4602681  PHOENIX                AZ    85044    SFD        80.00                          0.250                 0.016
4602696  WESTON                 CT    06883    SFD        80.00                          0.250                 0.016
4602885  SEATTLE                WA    98199    SFD        79.16                          0.250                 0.016
4602926  LEONIA                 NJ    07605    SFD        89.97                 06       0.250                 0.016
4603069  LITHONIA               GA    30058    SFD        80.00                          0.250                 0.016
4603224  KEY WEST               FL    33040    SFD        95.00                 11       0.250                 0.016
4603266  BEVERLY HILLS          CA    90211    SFD        69.74                          0.250                 0.016
4603322  HOLLAND                PA    18966    SFD        95.00                 17       0.250                 0.016
4603716  BASKING RIDGE          NJ    07920    SFD        78.39                          0.250                 0.016
4603748  NEWTOWN                PA    18940    SFD        65.09                          0.250                 0.016
4603948  BROOKLYN               NY    11218    SFD        90.00                 11       0.250                 0.016
4604053  OGDEN                  UT    84404    SFD        90.00                 01       0.250                 0.016
4604219  GARDEN CITY            NY    11530    SFD        79.07                          0.250                 0.016
4604480  STATEN ISLAND          NY    10304    SFD        80.00                          0.250                 0.016
4604543  EDMOND                 OK    73003    SFD        79.99                          0.250                 0.016
4604569  NEW ROCHELLE           NY    10804    SFD        80.00                          0.250                 0.016
4604624  MONTVILLE              NJ    07045    SFD        80.00                          0.250                 0.016
4604805  LAKE WORTH             FL    33467    SFD        78.97                          0.250                 0.016
4604937  HENDERSON              NV    89014    SFD        74.36                          0.250                 0.016
4604961  DOWNINGTOWN            PA    19335    SFD        78.57                          0.250                 0.016
4604966  BREWSTER               NY    10509    SFD        63.67                          0.250                 0.016
4605022  NAPERVILLE             IL    60564    SFD        36.36                          0.250                 0.016
4605270  ORLANDO                FL    32836    SFD        80.00                          0.250                 0.016
4605428  LOS ALTOS              CA    94024    SFD        78.00                          0.250                 0.016
4605592  SILVER SPRING          MD    20905    SFD        79.99                          0.250                 0.016
4605603  DERWOOD                MD    20855    SFD        79.99                          0.250                 0.016
4605671  RICHMOND               VA    23229    SFD        62.67                          0.250                 0.016
4605687  FLORIDA                NY    10921    PUD        80.00                          0.250                 0.016
4605827  KENT                   WA    98042    SFD        60.89                          0.250                 0.016
4605830  LARCHMONT              NY    10538    SFD        70.22                          0.250                 0.016
4606071  SPOKANE                WA    99206    SFD        80.00                          0.250                 0.016
4606150  NASHVILLE              TN    37205    SFD        69.00                          0.250                 0.016
4606306  VALLEY STREAM          NY    11580    SFD        80.00                          0.250                 0.016
4606376  EAST HAMPTON           NY    11937    SFD        28.57                          0.250                 0.016
4606440  MOULTONBORO            NH    03254    SFD        80.00                          0.250                 0.016
4606596  SOUTHAMPTON            NY    11968    SFD        75.00                          0.250                 0.016
4606630  MOHAVE VALLEY          AZ    86440    SFD        75.00                          0.250                 0.016
4606807  WALNUT CREEK           CA    94598    SFD        86.57                          0.250                 0.016
4606809  SEATTLE                WA    98199    SFD        80.00                          0.250                 0.016
4607074  BREWSTER               NY    10509    SFD        78.87                          0.250                 0.016
4607129  STAMFORD               CT    06902    SFD        59.17                          0.250                 0.016
4607191  LEXINGTON              MA    02173    SFD        55.56                          0.250                 0.016
4607441  PARKTON                MD    21120    SFD        90.00                 12       0.250                 0.016
4607563  ASHBURN                VA    20147    SFD        89.99                          0.250                 0.016
4607694  UNION TOWNSHIP         NJ    08827    SFD        71.78                          0.250                 0.016
4607768  RYE                    NY    10580    SFD        71.43                          0.250                 0.016
4607915  ISSAQUAH               WA    98027    SFD        74.98                          0.250                 0.016
4608036  SALT LAKE CITY         UT    84109    SFD        69.06                          0.250                 0.016
4608133  NEW ROCHELLE CITY      NY    10806    SFD        90.00                 11       0.250                 0.016
4608228  GARDEN CITY            NY    11530    SFD        85.01                          0.250                 0.016
4608266  SHARON                 MA    02067    SFD        95.00                 06       0.250                 0.016
4608301  SANDY                  UT    84092    SFD        80.00                          0.250                 0.016
4608419  EAST ROCKAWAY          NY    11518    SFD        76.92                          0.250                 0.016
4608554  ALPHARETTA             GA    30202    SFD        80.00                          0.250                 0.016
4608757  GLENDALE               CA    91207    SFD        78.69                          0.250                 0.016
4608874  ARLINGTON              VA    22207    SFD        46.45                          0.250                 0.016
4608944  MANHASSET              NY    11030    SFD        43.48                          0.250                 0.016
4608955  WHITE PLAINS           NY    10605    SFD        80.00                          0.250                 0.016
4609037  EL CAJON               CA    92020    SFD        90.00                 17       0.250                 0.016
4609118  WOODBURY               MN    55125    SFD        80.00                          0.250                 0.016
4609164  PELHAM MANOR           NY    10803    SFD        75.00                          0.250                 0.016
4609191  PHOENIX                AZ    85023    SFD        80.00                          0.250                 0.016
4609216  BROOKLYN               NY    11235    SFD        80.00                          0.250                 0.016
4609258  OREM                   UT    84058    SFD        67.93                          0.250                 0.016
4609309  METUCHEN               NJ    08840    SFD        87.27                 06       0.250                 0.016
4609353  GREERS FERRY           AR    72067    SFD        80.00                          0.250                 0.016
4609519  EAST HAMPTON           NY    11937    SFD        90.00                 06       0.250                 0.016
4609753  ROCKFORD               MI    49341    SFD        78.42                          0.250                 0.016
4610005  UPPER BROOKVILLE       NY    11771    SFD        56.25                          0.250                 0.016
4610053  ACTON AREA             CA    93510    SFD        77.41                          0.250                 0.016
4610076  GAITHERSBURG           MD    20877    SFD        90.00                 01       0.250                 0.016
4610112  BRIARWOOD              NY    11435    SFD        95.00                 12       0.250                 0.016
4610199  BETHESDA               MD    20817    SFD        80.00                          0.250                 0.016
4610336  DANVILLE               CA    94506    PUD        74.99                          0.250                 0.016
4610386  VIRGINIA BEACH         VA    23456    SFD        76.48                          0.250                 0.016
4610506  EDISON                 NJ    08818    SFD        70.00                          0.250                 0.016
4610534  BAYSIDE                NY    11361    SFD        90.00                          0.250                 0.016
4610546  WOODINVILLE            WA    98072    SFD        69.28                          0.250                 0.016
4610577  KNOXVILLE              TN    37922    SFD        94.99                 06       0.250                 0.016
4610588  LOS ANGELES            CA    90027    SFD        65.00                          0.250                 0.016
4610594  EAST NORTHPORT         NY    11731    SFD        80.00                          0.250                 0.016
4610675  HUNTINGTON BEACH       CA    92646    SFD        90.00                          0.250                 0.016
4610832  LEBANON                NJ    08833    SFD        48.19                          0.250                 0.016
4610840  MAPLE VALLEY           WA    98038    SFD        90.00                 11       0.250                 0.016
4611064  NAPLES                 FL    34104    LCO        75.00                          0.250                 0.016
4611128  REDDING                CT    06896    SFD        65.47                          0.250                 0.016
4611167  SMITHTOWN              NY    11787    SFD        54.35                          0.250                 0.016
4611196  PLEASANTVILLE          NY    10570    SFD        79.34                          0.250                 0.016
4611224  BETHPAGE               NY    11714    SFD        80.00                          0.250                 0.016
4611235  GLENDALE               CA    91202    SFD        55.56                          0.250                 0.016
4611356  STAMFORD               CT    06903    SFD        69.39                          0.250                 0.016
4611365  BASKING RIDGE          NJ    07920    SFD        56.94                          0.250                 0.016
4611487  NIWOT                  CO    80503    SFD        76.58                          0.250                 0.016
4611512  MARTINEZ               CA    94553    SFD        80.00                          0.250                 0.016
4611529  SCOTTSDALE             AZ    85260    SFD        80.00                          0.250                 0.016
4611552  WEST HARRISON          NY    10604    SFD        80.00                          0.250                 0.016
4611584  EL GRANADA             CA    94018    SFD        71.52                          0.250                 0.016
4611601  OLD FIELD              NY    11733    SFD        66.39                          0.250                 0.016
4611822  BETHLEHEM TWP          PA    18045    SFD        80.00                          0.250                 0.016
4611841  WOODMERE               NY    11598    SFD        80.00                          0.250                 0.016
4611919  HACKETTSTOWN           NJ    07840    SFD        65.03                          0.250                 0.016
4611942  BALTIMORE              MD    21210    SFD        77.67                          0.250                 0.016
4611971  GREENVILLE             MS    38701    SFD        90.00                 06       0.250                 0.016
4611987  PLEASANTON             CA    94588    SFD        80.00                          0.250                 0.016
4611998  LAKEWOOD               CO    80228    SFD        88.73                 17       0.250                 0.016
4612019  CUMMING                GA    30040    SFD        79.99                          0.250                 0.016
4612297  OCEANSIDE              NY    11572    SFD        69.23                          0.250                 0.016
4612320  DALLAS                 TX    75287    SFD        80.00                          0.250                 0.016
4612325  ISSAQUAH               WA    98029    SFD        87.91                 12       0.250                 0.016
4612392  TEMPE                  AZ    85284    SFD        80.00                          0.250                 0.016
4612405  UNIVERSITY PARK        TX    75225    SFD        75.00                          0.250                 0.016
4612484  SAINT LOUIS            MO    63141    SFD        80.00                          0.250                 0.016
4612527  WOODRIDGE              IL    60517    SFD        79.87                          0.250                 0.016
4612535  HICKSVILLE             NY    11801    SFD        71.43                          0.250                 0.016
4612570  MERCER ISLAND          WA    98040    SFD        52.10                          0.250                 0.016
4612577  MENLO PARK             CA    94025    SFD        59.16                          0.250                 0.016
4612637  SELDEN                 NY    11784    SFD        54.55                          0.250                 0.016
4612796  TOWACO                 NJ    07082    SFD        48.28                          0.250                 0.016
4612835  SAN ANTONIO            TX    78258    SFD        80.00                          0.250                 0.016
4612893  CRANBERRY TOWNSHIP     PA    16066    SFD        80.00                          0.250                 0.016
4612943  WEST TISBURY           MA    02575    SFD        95.00                 11       0.250                 0.016
4612946  NEW YORK               NY    10021    HCO        79.71                          0.250                 0.016
4612991  TUCSON                 AZ    85718    SFD        51.73                          0.250                 0.016
4613087  WOODCLIFF LAKE         NJ    07675    SFD        84.99                 06       0.250                 0.016
4613140  BEDFORD                NH    03110    SFD        78.46                          0.250                 0.016
4613155  PORTLAND               OR    97229    SFD        90.00                 06       0.250                 0.016
4613210  HUNTINGTON BEACH       CA    92646    SFD        90.00                 06       0.250                 0.016
4613245  BELLEVUE               WA    98004    SFD        60.61                          0.250                 0.016
4613254  LIVINGSTON             NJ    07039    SFD        85.00                 11       0.250                 0.016
4613364  COS COB                CT    06807    LCO        70.00                          0.250                 0.016
4613485  STATELINE              NV    89449    SFD        65.60                          0.250                 0.016
4613499  ARCADIA                CA    91006    SFD        67.28                          0.250                 0.016
4613546  SONOMA                 CA    95476    SFD        67.53                          0.250                 0.016
4613559  AUSTIN                 TX    78746    SFD        76.15                          0.250                 0.016
4613809  MELVILLE               NY    11747    SFD        78.59                          0.250                 0.016
4613880  ALTON BAY              NH    03810    SFD        75.00                          0.250                 0.016
4613916  EAST HAMPTON           NY    11937    SFD        80.00                          0.250                 0.016
4613939  BISMARCK               ND    58504    SFD        80.00                          0.250                 0.016
4613955  BALDWIN                NY    11510    SFD        80.00                          0.250                 0.016
4614005  PHOENIX                AZ    85013    SFD        79.99                          0.250                 0.016
4614018  BASALT                 CO    81621    SFD        30.00                          0.250                 0.016
4614255  MUKILTEO               WA    98275    SFD        80.00                          0.250                 0.016
4614260  ASTORIA                NY    11102    HCO        80.00                          0.250                 0.016
4614331  SOUTHAMPTON            NY    11968    SFD        80.00                          0.250                 0.016
4614444  EAST MEADOW            NY    11554    SFD        74.26                          0.250                 0.016
4614445  BROOKLYN               NY    11230    LCO        90.00                 01       0.250                 0.016
4614473  PALM SPRINGS           CA    92262    SFD        55.45                          0.250                 0.016
4614576  ROSWELL                GA    30075    SFD        80.00                          0.250                 0.016
4614634  COLLIERVILLE           TN    38017    SFD        95.00                 01       0.250                 0.016
4614650  WAYNE                  NJ    07470    THS        65.02                          0.250                 0.016
4614662  CHAPPAQUA              NY    10514    SFD        80.00                          0.250                 0.016
4614667  COLUMBIA               MO    65201    SFD        75.68                          0.250                 0.016
4614690  SCOTTSDALE             AZ    85254    SFD        94.05                 06       0.250                 0.016
4614800  SAN MATEO              CA    94402    SFD        61.86                          0.250                 0.016
4614821  REDONDO BEACH          CA    90278    SFD        75.00                          0.250                 0.016
4614831  SCOTTSDALE             AZ    85255    SFD        69.92                          0.250                 0.016
4614876  LYNN                   MA    01904    SFD        42.97                          0.250                 0.016
4614877  ROSLYN HEIGHTS         NY    11577    SFD        74.16                          0.250                 0.016
4614880  ROCKFORD               MI    49341    SFD        58.70                          0.250                 0.016
4614903  SAGAPONACK             NY    11962    SFD        37.13                          0.250                 0.016
4614983  UPPER MERION TOWNSHIP  PA    19087    SFD        80.00                          0.250                 0.016
4615067  GRANITE BAY            CA    95746    SFD        80.00                          0.250                 0.016
4615091  CLARKSVILLE            AR    72830    SFD        73.75                          0.250                 0.016
4615137  ARGYLE                 TX    76226    SFD        80.00                          0.250                 0.016
4615152  ALAMO                  CA    94507    SFD        72.50                          0.250                 0.016
4615181  AUBURN                 NY    13021    SFD        77.25                          0.250                 0.016
4615214  SOUTHBOROUGH           MA    01745    SFD        76.32                          0.250                 0.016
4615451  SANTA BARBARA          CA    93103    SFD        87.27                          0.250                 0.016
4615463  IRVINGTON              NY    10533    SFD        43.04                          0.250                 0.016
4615545  SALT LAKE CITY         UT    84117    SFD        70.00                          0.250                 0.016
4615558  FOUNTAIN HILLS         AZ    85268    SFD        65.52                          0.250                 0.016
4615560  PORT WASHINGTON        NY    11050    SFD        69.47                          0.250                 0.016
4615628  MONTAUK                NY    11954    SFD        80.00                          0.250                 0.016
4615812  VERNON HILLS           IL    60061    LCO        53.90                          0.250                 0.016
4615859  PORTLAND               OR    97206    SFD        80.00                          0.250                 0.016
4615862  ATLANTA                GA    30327    SFD        90.00                          0.250                 0.016
4615866  NEW YORK               NY    10024    LCO        75.00                          0.250                 0.016
4616035  ELLICOTT CITY          MD    21042    SFD        76.18                          0.250                 0.016
4616048  SOUTHLAKE              TX    76092    SFD        78.54                          0.250                 0.016
4616104  HILLSDALE              NJ    07642    SFD        75.00                          0.250                 0.016
4616144  TEMPE                  AZ    85283    SFD        85.00                 01       0.250                 0.016
4616188  CHATSWORTH             CA    91311    SFD        95.00                 06       0.250                 0.016
4616216  PASADENA               CA    91105    SFD        60.00                          0.250                 0.016
4616220  FULTON                 MD    20759    SFD        80.00                          0.250                 0.016
4616221  WAYZATA                MN    55391    PUD        67.24                          0.250                 0.016
4616222  OLD HICKORY            TN    37138    SFD        80.00                          0.250                 0.016
4616399  GRANITE FALLS          WA    98252    SFD        79.41                          0.250                 0.016
4616401  NEWHALL                CA    91321    SFD        65.38                          0.250                 0.016
4616418  FORT COLLINS           CO    80524    SFD        68.49                          0.250                 0.016
4616508  MAPLEWOOD              NJ    07040    SFD        80.00                          0.250                 0.016
4616544  MARIETTA               GA    30066    SFD        90.00                 12       0.250                 0.016
4616547  PELHAM                 NY    10803    SFD        61.24                          0.250                 0.016
4616592  MAHWAH                 NJ    07430    LCO        89.96                          0.250                 0.016
4616690  HUDSON                 MA    01749    SFD        89.99                 01       0.250                 0.016
4617079  WYCKOFF                NJ    07481    SFD        80.00                          0.250                 0.016
4617264  ATLANTA                GA    30319    PUD        54.35                          0.250                 0.016
4617301  MIDWAY                 UT    84049    SFD        80.00                          0.250                 0.016
4617307  PLANO                  TX    75093    SFD        80.00                          0.250                 0.016
4617314  BROOKEVILLE            MD    20833    SFD        79.97                          0.250                 0.016
4617330  GOLDEN                 CO    80403    SFD        78.68                          0.250                 0.016
4617360  MOUNTAIN GREEN         UT    84050    SFD        80.00                          0.250                 0.016
4617396  ALAMEDA                CA    94501    SFD        80.00                          0.250                 0.016
4617428  SUN LAKES              AZ    85248    SFD        77.59                          0.250                 0.016
4617663  HAMPTON                VA    23664    SFD        66.67                          0.250                 0.016
4617751  HAYDEN                 ID    83835    SFD        90.00                 11       0.250                 0.016
4617769  ALPHARETTA             GA    30202    SFD        73.51                          0.250                 0.016
4617773  SOUTH ORANGE           NJ    07079    SFD        70.27                          0.250                 0.016
4617781  SAN DIEGO              CA    92128    PUD        77.97                          0.250                 0.016
4617790  APPLE VALLEY           MN    55124    SFD        90.00                 11       0.250                 0.016
4617934  CUMMING                GA    30130    SFD        63.78                          0.250                 0.016
4618086  LOS ANGELES            CA    90039    SFD        80.00                          0.250                 0.016
4618154  SCOTTSDALE             AZ    85255    SFD        70.45                          0.250                 0.016
4618170  CLOSTER                NJ    07624    SFD        31.14                          0.250                 0.016
4618254  NEW CITY               NY    10956    SFD        67.95                          0.250                 0.016
4618304  ELWOOD                 IL    60421    SFD        67.01                          0.250                 0.016
4618426  CARTERSVILLE           GA    30120    SFD        79.92                          0.250                 0.016
4618438  MASSAPEQUA             NY    11758    SFD        80.00                          0.250                 0.016
4618514  PHOENIX                AZ    85045    SFD        89.99                 01       0.250                 0.016
4618519  PHOENIX                AZ    85045    SFD        94.98                 12       0.250                 0.016
4618531  OKLAHOMA CITY          OK    73132    SFD        62.50                          0.250                 0.016
4618544  AUSTIN                 TX    78731    SFD        90.00                 01       0.250                 0.016
4618571  SIMI VALLEY            CA    93065    PUD        90.00                          0.250                 0.016
4618579  LEVITTOWN              NY    11756    SFD        69.17                          0.250                 0.016
4618623  MORGAN HILL            CA    95037    SFD        79.99                          0.250                 0.016
4618647  FALMOUTH               MA    02540    SFD        61.54                          0.250                 0.016
4618659  MOUNT VERNON           WA    98274    SFD        90.00                 01       0.250                 0.016
4618796  EDINBURG               TX    78539    SFD        80.00                          0.250                 0.016
4618835  LOVELAND               CO    80537    SFD        73.33                          0.250                 0.016
4618859  PHOENIX                AZ    85018    SFD        74.99                          0.250                 0.016
4618990  KIRKLAND               WA    98034    SFD        69.25                          0.250                 0.016
4619026  AVALON                 CA    90704    LCO        75.00                          0.250                 0.016
4619075  ROSWELL                GA    30075    SFD        80.00                          0.250                 0.016
4619097  PHOENIX                AZ    85022    SFD        80.00                          0.250                 0.016
4619116  LAKE OSWEGO            OR    97035    SFD        75.00                          0.250                 0.016
4619119  PASEO VERDES ESTATES   CA    90274    SFD        66.67                          0.250                 0.016
4619137  LOCUST VALLEY          NY    11560    SFD        75.00                          0.250                 0.016
4619161  BRIDGEHAMPTON          NY    11932    SFD        80.00                          0.250                 0.016
4619166  PLAYA DEL REY          CA    90293    MF2        80.00                          0.250                 0.016
4619285  BRIDGEWATER            NJ    08807    SFD        62.58                          0.250                 0.016
4619309  SCOTTSDALE             AZ    85254    SFD        79.31                          0.250                 0.016
4619353  TRUMBULL               CT    06611    SFD        80.00                          0.250                 0.016
4619363  COTO DE CAZA           CA    92679    SFD        80.00                          0.250                 0.016
4619371  WOLFEBORO              NH    03894    SFD        51.81                          0.250                 0.016
4619413  LAKE ORION             MI    48362    SFD        90.00                 13       0.250                 0.016
4619431  HOUSTON                TX    77019    SFD        35.48                          0.250                 0.016
4619574  LOS ANGELES            CA    90036    SFD        90.00                 06       0.250                 0.016
4619576  ROSLYN HEIGHTS         NY    11577    SFD        57.69                          0.250                 0.016
4619775  SEATTLE                WA    98103    SFD        90.00                 11       0.250                 0.016
4619836  STAMFORD               CT    06905    LCO        55.85                          0.250                 0.016
4619846  GRANADA HILLS          CA    91344    SFD        80.00                          0.250                 0.016
4619863  FALMOUTH               MA    02540    SFD        80.00                          0.250                 0.016
4619885  WESTHAMPTON BEACH      NY    11978    SFD        80.00                          0.250                 0.016
4619891  PHOENIX                AZ    85044    SFD        80.00                          0.250                 0.016
4619971  VICTOR                 ID    83455    SFD        53.85                          0.250                 0.016
4620031  SPOKANE                WA    99203    SFD        80.00                          0.250                 0.016
4620079  PHOENIX                AZ    85045    SFD        90.00                 01       0.250                 0.016
4620113  SILVER SPRING          MD    20905    SFD        80.00                          0.250                 0.016
4620144  RICHMOND               VA    23229    SFD        80.00                          0.250                 0.016
4620176  HALLSVILLE             TX    75650    SFD        77.92                          0.250                 0.016
4620188  CONCORD                CA    94521    SFD        78.09                          0.250                 0.016
4620228  NORCROSS               GA    30092    SFD        89.99                          0.250                 0.016
4620313  SEATTLE                WA    98146    SFD        69.70                          0.250                 0.016
4620521  INDIAN HEAD PARK       IL    60525    SFD        69.45                          0.250                 0.016
4620728  MILL CREEK             WA    98012    SFD        95.00                 12       0.250                 0.016
4620797  SARATOGA               NC    27873    SFD        80.00                          0.250                 0.016
4620803  SANDY                  UT    84092    SFD        77.16                          0.250                 0.016
4620817  CITY ISLAND            NY    10464    SFD        80.00                          0.250                 0.016
4620818  SAN ANTONIO            TX    78212    SFD        80.00                          0.250                 0.016
4620844  YORBA LINDA            CA    92886    SFD        90.00                          0.250                 0.016
4620903  SCOTTSDALE             AZ    85259    SFD        80.00                          0.250                 0.016
4621016  LOWER TWP              NJ    08260    LCO        58.04                          0.250                 0.016
4621081  BAKERSFIELD            CA    93311    PUD        80.00                          0.250                 0.016
4621338  SKILLMAN               NJ    08558    SFD        78.79                          0.250                 0.016
4621372  CASTRO VALLEY          CA    94552    SFD        80.00                          0.250                 0.016
4621445  SARASOTA               FL    34238    SFD        86.12                 06       0.250                 0.016
4621548  LOVELADIES             NJ    08008    SFD        44.18                          0.250                 0.016
4621639  RALEIGH                NC    27613    SFD        65.45                          0.250                 0.016
4621672  WEST ISLIP             NY    11795    SFD        80.00                          0.250                 0.016
4621673  HOUSTON                TX    77077    SFD        95.00                 06       0.250                 0.016
4621682  NEW ROCHELLE           NY    10804    SFD        82.19     FX30YR               0.250                 0.016
4621727  ALEXANDRIA             VA    22309    SFD        68.18                          0.250                 0.016
4621739  NEW ORLEANS            LA    70118    SFD        60.61                          0.250                 0.016
4621905  BELLINGHAM             WA    98226    SFD        80.00                          0.250                 0.016
4621924  DANA POINT             CA    92629    SFD        95.00                 06       0.250                 0.016
4621992  LEAWOOD                KS    66209    SFD        80.00                          0.250                 0.016
4622021  DOWNERS GROVE          IL    60516    SFD        69.57                          0.250                 0.016
4622088  SAN JOSE               CA    95123    SFD        80.00                          0.250                 0.016
4622116  SMITHTOWN              NY    11787    SFD        80.00                          0.250                 0.016
4622133  BROOKLYN               NY    11235    SFD        90.00                          0.250                 0.016
4622142  SAN BRUNO              CA    94066    SFD        79.75                          0.250                 0.016
4622204  MILLBRAE               CA    94030    SFD        65.12                          0.250                 0.016
4622247  GIG HARBOR             WA    98335    SFD        76.00                          0.250                 0.016
4622271  NORTH POTOMAC          MD    20878    SFD        80.00                          0.250                 0.016
4622282  ENGLEWOOD              NJ    07631    SFD        80.00                          0.250                 0.016
4622325  DANA POINT             CA    92629    SFD        89.98                          0.250                 0.016
4622377  GARDEN CITY            NY    11530    SFD        54.95                          0.250                 0.016
4622385  FREEHOLD               NJ    07728    SFD        77.84                          0.250                 0.016
4622392  DELRAY BEACH           FL    33484    SFD        38.15                          0.250                 0.016
4622465  LARCHMONT              NY    10538    SFD        80.00                          0.250                 0.016
4622478  SAN CLEMENTE           CA    92672    SFD        80.00                          0.250                 0.016
4622612  CHESTNUT RIDGE         NY    10977    SFD        80.00                          0.250                 0.016
4622644  WOODLAND PARK          CO    80863    SFD        79.74                          0.250                 0.016
4622719  HILTON HEAD ISLAND     SC    29928    SFD        74.44                          0.250                 0.016
4622752  SLIDELL                LA    70461    SFD        80.00                          0.250                 0.016
4622837  MADISON                MS    39110    SFD        73.84                          0.250                 0.016
4622873  WINTERS                CA    95694    SFD        66.96                          0.250                 0.016
4622896  MADISON                NJ    07940    SFD        80.00                          0.250                 0.016
4622915  RIDGEFIELD             CT    06877    SFD        53.85                          0.250                 0.016
4622917  ENCINO                 CA    91316    SFD        64.67                          0.250                 0.016
4622925  THOUSAND OAKS          CA    91320    SFD        90.00                          0.250                 0.016
4622936  SETAUKET               NY    11733    SFD        90.00                          0.250                 0.016
4623002  SAINT MICHAELS         MD    21663    SFD        36.05                          0.250                 0.016
4623044  PLACERVILLE            CO    81430    SFD        69.11                          0.250                 0.016
4623139  WILMINGTON             DE    19806    THS        79.76                          0.250                 0.016
4623147  ROSWELL                GA    30076    SFD        80.00                          0.250                 0.016
4623150  HILLSBORO              OR    97123    SFD        70.00                          0.250                 0.016
4623208  HANOVER TOWNSHIP       NJ    07927    SFD        65.83                          0.250                 0.016
4623216  ROWLAND HEIGHTS AREA   CA    91748    SFD        80.00                          0.250                 0.016
4623224  LONG BEACH             CA    90814    SFD        80.00                          0.250                 0.016
4623232  FAIRFAX STATION        VA    22039    SFD        80.00                          0.250                 0.016
4623236  SCARSDALE              NY    10583    SFD        69.39                          0.250                 0.016
4623269  DALLAS                 TX    75225    SFD        72.64                          0.250                 0.016
4623292  DEARBORN               MI    48124    SFD        88.99                 06       0.250                 0.016
4623309  REDDING                CT    06896    SFD        78.72                          0.250                 0.016
4623315  TENAFLY                NJ    07670    SFD        78.43                          0.250                 0.016
4623415  POWAY                  CA    92064    SFD        79.76                          0.250                 0.016
4623420  OXNARD AREA            CA    93035    SFD        79.40                          0.250                 0.016
4623445  HIGHLAND PARK          TX    75205    SFD        80.00                          0.250                 0.016
4623459  DEXTER                 MI    48130    SFD        95.00                          0.250                 0.016
4623463  TENAFLY                NJ    07670    SFD        80.00                          0.250                 0.016
4623494  COLOGNE                NJ    08213    SFD        90.00                 12       0.250                 0.016
4623520  POTOMAC                MD    20854    SFD        88.60                 11       0.250                 0.016
4623561  LAS VEGAS              NV    89107    SFD        58.41                          0.250                 0.016
4623566  THOUSAND OAKS          CA    91362    SFD        80.00                          0.250                 0.016
4623597  COLLIERVILLE           TN    38017    SFD        80.00                          0.250                 0.016
4623907  LAKE FOREST            CA    92630    SFD        95.00                 13       0.250                 0.016
4624007  PARK CITY              UT    84060    PUD        67.02                          0.250                 0.016
4624067  SIERRA MADRE           CA    91024    SFD        90.00                          0.250                 0.016
4624095  LAKE GROVE             NY    11755    SFD        80.00                          0.250                 0.016
4624115  SCOTTSDALE             AZ    85258    SFD        76.47                          0.250                 0.016
4624117  NEW ORLEANS            LA    70131    SFD        75.63                          0.250                 0.016
4624124  ARCADIA                CA    91007    SFD        79.57                          0.250                 0.016
4624170  HIGHLAND               CA    92346    SFD        90.00                          0.250                 0.016
4624238  LITTLE RIVER           SC    29566    LCO        74.96                          0.250                 0.016
4624265  LITTLE RIVER           SC    29566    LCO        75.00                          0.250                 0.016
4624313  SCOTTSDALE             AZ    85254    SFD        80.00                          0.250                 0.016
4624316  LOS ALTOS              CA    94022    SFD        80.00                          0.250                 0.016
4624323  FRESNO                 CA    93711    SFD        69.17                          0.250                 0.016
4624337  OVERLAND PARK          KS    66213    SFD        90.00                 12       0.250                 0.016
4624358  NEWTOWN SQUARE         PA    19073    SFD        74.38                          0.250                 0.016
4624416  BRIELLE                NJ    08730    SFD        71.01                          0.250                 0.016
4624564  FLORAL PARK            NY    11004    SFD        80.00                          0.250                 0.016
4624565  VISTA                  CA    92083    SFD        70.00                          0.250                 0.016
4624588  METAIRIE               LA    70005    SFD        79.86                          0.250                 0.016
4624599  SANDY                  UT    84092    SFD        80.00                          0.250                 0.016
4624616  SANIBEL                FL    33957    SFD        64.22                          0.250                 0.016
4624626  BAYSIDE                NY    11360    SFD        75.00                          0.250                 0.016
4624658  SUN VALLEY             ID    83353    LCO        39.10                          0.250                 0.016
4624694  SNOHOMISH              WA    98296    SFD        80.00                          0.250                 0.016
4624815  SALINAS                CA    93908    SFD        66.67                          0.250                 0.016
4624817  FAIRFAX                VA    22030    SFD        89.90                 06       0.250                 0.016
4624832  LOS ANGELES            CA    90056    SFD        80.00                          0.250                 0.016
4624837  FREMONT                CA    94539    SFD        40.43                          0.250                 0.016
4624964  FLORHAM PARK           NJ    07932    SFD        71.02                          0.250                 0.016
4625003  FRESNO                 CA    93711    SFD        69.58                          0.250                 0.016
4625169  BALTIMORE              MD    21202    HCO        70.00                          0.250                 0.016
4625198  LOS ANGELES            CA    90077    SFD        70.00                          0.250                 0.016
4625199  POMONA                 NY    10970    SFD        80.00                          0.250                 0.016
4625295  AUSTIN                 TX    78730    SFD        80.00                          0.250                 0.016
4625313  PLAINVIEW              NY    11803    SFD        42.40                          0.250                 0.016
4625350  SAN CLEMENTE           CA    92672    SFD        80.00                          0.250                 0.016
4625361  MARIETTA               GA    30067    SFD        85.00                 06       0.250                 0.016
4625369  BIRMINGHAM             AL    35213    SFD        75.00                          0.250                 0.016
4625373  HAYWARD                CA    94542    LCO        80.00                          0.250                 0.016
4625388  BORING                 OR    97009    SFD        80.00                          0.250                 0.016
4625470  LYNBROOK               NY    11563    SFD        51.22                          0.250                 0.016
4625492  NEW ORLEANS            LA    70128    SFD        80.00                          0.250                 0.016
4625507  MAUMELLE               AR    72113    SFD        70.00                          0.250                 0.016
4625552  PLACITAS               NM    87043    SFD        72.22                          0.250                 0.016
4625556  COLLEGE STATION        TX    77845    SFD        80.00                          0.250                 0.016
4625593  FISHERS                IN    46038    SFD        90.00                 17       0.250                 0.016
4625602  HALESITE               NY    11743    SFD        59.09                          0.250                 0.016
4625628  BATON ROUGE            LA    70810    SFD        84.01                 01       0.250                 0.016
4625681  RHINEBECK              NY    12572    SFD        80.00                          0.250                 0.016
4625708  HENDERSON              NV    89014    SFD        73.59                          0.250                 0.016
4625753  NORTH KINGSTOWN        RI    02852    SFD        75.00                          0.250                 0.016
4625819  MENDHAM                NJ    07945    SFD        75.00                          0.250                 0.016
4625908  MANHATTAN BEACH        CA    90266    SFD        77.84                          0.250                 0.016
4625939  WEBSTER                MN    55088    SFD        69.01                          0.250                 0.016
4625971  BEAVERCREEK            OR    97004    SFD        75.00                          0.250                 0.016
4626025  BIRMINGHAM             AL    35242    SFD        64.22                          0.250                 0.016
4626095  WARSON WOODS           MO    63122    SFD        80.00                          0.250                 0.016
4626135  CORNWALL               NY    12518    SFD        79.77                          0.250                 0.016
4626150  DALLAS                 TX    75238    SFD        80.00                          0.250                 0.016
4626197  SAN JOSE               CA    95133    SFD        80.00                          0.250                 0.016
4626296  HUNTINGTON             NY    11743    SFD        84.98                 06       0.250                 0.016
4626342  BARRINGTON             IL    60010    SFD        66.58                          0.250                 0.016
4626392  CENTER MORICHES        NY    11934    SFD        78.95                          0.250                 0.016
4626492  LOS ANGELES            CA    90025    LCO        80.00                          0.250                 0.016
4626516  THE WOODLANDS          TX    77381    SFD        80.00                          0.250                 0.016
4626525  HOOVER                 AL    35242    SFD        52.43                          0.250                 0.016
4626583  ASHBURN                VA    20148    SFD        89.99                 12       0.250                 0.016
4626640  LA CRESCENTA AREA      CA    91214    SFD        90.00                 12       0.250                 0.016
4626656  CHARLOTTE              NC    28226    SFD        57.66                          0.250                 0.016
4626683  LAWRENCEVILLE          GA    30043    SFD        79.04                          0.250                 0.016
4626689  LOS ANGELES            CA    90066    SFD        80.00                          0.250                 0.016
4626703  BOULDER                CO    80301    SFD        75.00                          0.250                 0.016
4626706  MORGAN HILL            CA    95037    SFD        79.95                          0.250                 0.016
4626725  POTOMAC                MD    20854    SFD        95.00                 06       0.250                 0.016
4626783  GREAT FALLS            VA    22066    SFD        72.77                          0.250                 0.016
4626785  DEMAREST               NJ    07627    SFD        80.00                          0.250                 0.016
4626815  HASTINGS-ON-HUDSON     NY    10706    SFD        80.00                          0.250                 0.016
4626844  THE WOODLANDS          TX    77381    SFD        58.99                          0.250                 0.016
4626885  MIAMI                  FL    33157    SFD        80.00                          0.250                 0.016
4626895  VILLA PARK             CA    92861    SFD        80.00                          0.250                 0.016
4626900  POCONO PINES           PA    18350    SFD        75.00                          0.250                 0.016
4627027  PORT WASHINGTON        NY    11050    MF2        90.00                 12       0.250                 0.016
4627109  DACULA                 GA    30211    SFD        72.46                          0.250                 0.016
4627255  HOLLYWOOD              FL    33019    SFD        43.48                          0.250                 0.016
4627282  LAKE WORTH             FL    33467    SFD        80.00                          0.250                 0.016
4627613  LAGUNA BEACH           CA    92651    SFD        63.75                          0.250                 0.016
4627702  LAKE GROVE             NY    11755    SFD        89.06                 06       0.250                 0.016
4627761  NEW BERLIN             WI    53151    SFD        70.67                          0.250                 0.016
4628002  MCLEAN                 VA    22101    SFD        57.93                          0.250                 0.016
4628109  CLIFTON                VA    20124    SFD        80.00                          0.250                 0.016
4628243  TUALATIN               OR    97062    SFD        75.00                          0.250                 0.016
4628301  SUN VALLEY             ID    83353    LCO        60.81                          0.250                 0.016
4628329  TOWN AND COUNTRY       MO    63131    SFD        90.00                 12       0.250                 0.016
4628382  SAN DIEGO              CA    92037    LCO        80.00                          0.250                 0.016
4628411  LINDON                 UT    84042    SFD        80.00                          0.250                 0.016
4628470  SANDY                  UT    84093    SFD        71.67                          0.250                 0.016
4628471  SOUTH JORDAN           UT    84095    SFD        80.00                          0.250                 0.016
4628493  SOUTH RIDING           VA    20152    SFD        88.38                          0.250                 0.016
4628503  DALLAS                 TX    75214    SFD        80.00                          0.250                 0.016
4628511  BIG BEAR LAKE          CA    92315    SFD        80.00                          0.250                 0.016
4628561  CHESTER                MD    21619    SFD        65.71                          0.250                 0.016
4628650  LAGUNA HILLS           CA    92656    SFD        90.00                 06       0.250                 0.016
4628771  ORLANDO                FL    32832    SFD        68.75                          0.250                 0.016
4628850  ANNAPOLIS              MD    21401    SFD        79.99                          0.250                 0.016
4628925  LOXAHATCHEE            FL    33470    SFD        80.00                          0.250                 0.016
4628926  CHARLOTTESVILLE        VA    22911    SFD        90.00                          0.250                 0.016
4628961  BIRMINGHAM             AL    35244    SFD        76.70                          0.250                 0.016
4629026  ATLANTA                GA    30328    SFD        80.00                          0.250                 0.016
4629073  EDMONDS                WA    98020    SFD        80.00                          0.250                 0.016
4629080  CLINTON                WA    98236    SFD        75.00                          0.250                 0.016
4629152  SANTA ANA              CA    92706    SFD        80.00                          0.250                 0.016
4629163  NEW YORK               NY    10024    MF2        28.80                          0.250                 0.016
4629215  SAN DIEGO              CA    92130    SFD        79.59                          0.250                 0.016
4629289  DUNWOODY               GA    30338    SFD        79.97                          0.250                 0.016
4629317  HARLINGEN              TX    78550    SFD        80.00                          0.250                 0.016
4629321  DALLAS                 TX    75230    SFD        80.00                          0.250                 0.016
4629388  GOLDEN                 CO    80401    LCO        80.00                          0.250                 0.016
4629402  LAUREL                 MD    20707    SFD        80.00                          0.250                 0.016
4629434  GATLINBURG             TN    37738    SFD        90.00                          0.250                 0.016
4629571  UNIVERSITY PARK        TX    75225    SFD        59.44                          0.250                 0.016
4630100  FOUNTAIN VALLEY        CA    92708    SFD        90.00                          0.250                 0.016
4630200  MYRTLE CREEK           OR    97457    SFD        67.44                          0.250                 0.016
4630385  PARAMUS                NJ    07652    SFD        80.00                          0.250                 0.016
4630407  CHARLOTTESVILLE        VA    22903    SFD        90.00                 01       0.250                 0.016
4630502  SARASOTA               FL    34232    SFD        80.00                          0.250                 0.016
4630666  EAST NORTHPORT         NY    11731    SFD        79.87                          0.250                 0.016
4630708  FOSTER CITY            CA    94404    PUD        75.00                          0.250                 0.016
4630754  ATLANTA                GA    30324    SFD        70.00                          0.250                 0.016
4630797  WOODBINE               MD    21797    SFD        94.95                 06       0.250                 0.016
4631081  HUNTINGTON BEACH       CA    92647    SFD        90.00                 01       0.250                 0.016
4631114  SANDY                  UT    84092    SFD        38.46                          0.250                 0.016
4631225  HOUSTON                TX    77025    SFD        58.99                          0.250                 0.016
4631458  RIVERSIDE              CA    92504    SFD        79.99                          0.250                 0.016
4631478  JUPITER                FL    33458    SFD        70.00                          0.250                 0.016
4631502  MIDLOTHIAN             VA    23113    SFD        80.00                          0.250                 0.016
4631505  MIDLOTHIAN             VA    23113    SFD        80.00                          0.250                 0.016
4631547  EUGENE                 OR    97401    SFD        70.00                          0.250                 0.016
4631762  LAGUNA NIGUEL          CA    92677    SFD        89.99                          0.250                 0.016
4631839  WESTLAKE VILLAGE       CA    91362    SFD        90.00                          0.250                 0.016
4631999  FISHERS                IN    46038    SFD        79.06                          0.250                 0.016
4632255  AUSTIN                 TX    78731    SFD        78.57                          0.250                 0.016
4632389  EUGENE                 OR    97408    SFD        79.89                          0.250                 0.016
4632446  ENGLEWOOD              CO    80111    SFD        62.50                          0.250                 0.016
4632490  PELHAM                 NY    10803    SFD        58.33                          0.250                 0.016
4632513  ANAHEIM                CA    92808    PUD        80.00                          0.250                 0.016
4632731  SAN JOSE               CA    95129    SFD        80.00                          0.250                 0.016
4632844  AUSTIN                 TX    78703    SFD        77.78                          0.250                 0.016
4633728  HUNTINGTON BAY         NY    11743    SFD        72.97                          0.250                 0.016
4633740  COLD SPRING HARBOR     NY    11724    SFD        77.78                          0.250                 0.016
4633836  SEVIERVILLE            TN    37862    SFD        75.00                          0.250                 0.016
4633922  LIVERMORE              CA    94550    SFD        90.00                          0.250                 0.016
4633948  CLIFFSIDE PARK         NJ    07010    HCO        74.91                          0.250                 0.016
4633950  ROCKY RIVER            OH    44116    SFD        73.95                          0.250                 0.016
4633986  SAN CLEMENTE           CA    92673    LCO        79.98                          0.250                 0.016
4633998  PALATINE               IL    60067    SFD        68.97                          0.250                 0.016
4634113  TORRANCE               CA    90505    SFD        89.97                 33       0.250                 0.016
4634201  SEASIDE                OR    97138    SFD        71.79                          0.250                 0.016
4634203  PROVO                  UT    84606    LCO        75.00                          0.250                 0.016
4634280  DALY CITY              CA    94014    SFD        67.94                          0.250                 0.016
4634347  NORTHRIDGE             CA    91324    LCO        80.00                          0.250                 0.016
4634444  CRESTED BUTTE          CO    81224    SFD        65.71                          0.250                 0.016
4634485  CINCINNATI             OH    45244    SFD        60.67                          0.250                 0.016
4634559  FAIRFIELD              CT    06430    SFD        80.00                          0.250                 0.016
4634717  GARDEN CITY            NY    11530    SFD        50.00                          0.250                 0.016
4634828  AUSTIN                 TX    78730    SFD        77.14                          0.250                 0.016
4635070  PORT ORCHARD           WA    98366    SFD        40.77                          0.250                 0.016
4635656  ATLANTA                GA    30342    SFD        52.97                          0.250                 0.016
4635657  LAKE FOREST            CA    92630    PUD        78.69                          0.250                 0.016
4636010  NANUET                 NY    10954    SFD        80.00                          0.250                 0.016
4636062  SAN DIEGO              CA    92101    SFD        80.00                          0.250                 0.016
4636705  WILLISTON PARK         NY    11591    SFD        80.00                          0.250                 0.016
4636876  ASPEN                  CO    81611    LCO        43.48                          0.250                 0.016
4637445  BOXBOROUGH             MA    01719    SFD        79.61                          0.250                 0.016
4638668  VISTA                  CA    92084    SFD        68.42                          0.250                 0.016
4639322  CAMERON PARK           CA    95682    SFD        95.00                 33       0.250                 0.016
4639804  MERCER ISLAND          WA    98040    SFD        70.00                          0.250                 0.016
4640827  SAN JUAN CAPISTRANO    CA    92675    SFD        79.99                          0.250                 0.016
6073294  ENGLEWOOD              CO    80110    SFD        76.47                          0.250                 0.016
6118739  LIVERMORE              CA    94550    SFD        51.55                          0.250                 0.016
6146367  PHOENIX                AZ    85020    SFD        90.00                 33       0.250                 0.016
6311547  REDMOND                WA    98052    SFD        79.20                          0.250                 0.016
6319749  SANTA BARBARA          CA    93105    PUD        80.00                          0.250                 0.016
6343740  SCOTTSDALE             AZ    85259    PUD        80.00                          0.250                 0.016
6344595  ARDEN HILLS            MN    55112    SFD        46.09                          0.250                 0.016
6350548  LOUISVILLE             CO    80027    SFD        63.53                          0.250                 0.016
6354581  SAN JOSE               CA    95123    SFD        80.00                          0.250                 0.016
6366257  CLIFTON                VA    22024    SFD        80.00                          0.250                 0.016
6366550  APPLE VALLEY           MN    55124    SFD        79.89                          0.250                 0.016
6369501  IPSWICH                MA    01938    SFD        85.00                 11       0.250                 0.016
6373225  PARK CITY              UT    84098    SFD        69.73                          0.250                 0.016
6374065  VOORHEES TWP           NJ    08043    SFD        90.00                 17       0.250                 0.016
6375383  REDDING                CA    96001    SFD        80.00                          0.250                 0.016
6392952  CHANHASSEN             MN    55317    SFD        75.57                          0.250                 0.016
6395614  SOUTH JORDAN           UT    84095    SFD        67.95                          0.250                 0.016
6401874  OAKTON                 VA    22124    SFD        80.00                          0.250                 0.016
6403196  OCEAN CITY             NJ    08226    SFD        90.00                 13       0.250                 0.016
6404698  KIRKLAND               WA    98033    LCO        80.00                          0.250                 0.016
6404922  LOS ANGELES            CA    91607    SFD        73.71                          0.250                 0.016
6406295  LAVERNE                CA    91750    SFD        80.00                          0.250                 0.016
6409043  ALPHARETTA             GA    30202    SFD        80.00                          0.250                 0.016
6410672  AVALON                 NJ    08202    SFD        80.00                          0.250                 0.016
6414129  ALAMO                  CA    94507    SFD        80.00                          0.250                 0.016
6414632  MILL VALLEY            CA    94941    SFD        80.00                          0.250                 0.016
6415850  PETALUMA               CA    94954    SFD        90.00                 13       0.250                 0.016
6424494  DENVER                 CO    80206    HCO        80.00                          0.250                 0.016
6430289  GERMANTOWN             TN    38138    SFD        67.06                          0.250                 0.016
6431079  EAGLE                  ID    83616    SFD        80.00                          0.250                 0.016
6431499  WEST DES MOINES        IA    50266    SFD        94.99                 01       0.250                 0.016
6432001  OJAI                   CA    93023    SFD        80.00                          0.250                 0.016
6432101  MOORPARK               CA    93021    SFD        77.61                          0.250                 0.016
6432279  HOOPER                 UT    84315    SFD        69.33                          0.250                 0.016
6432455  LONGBOAT KEY           FL    34228    SFD        80.00                          0.250                 0.016
6432501  ROSWELL                GA    30075    SFD        90.00                 06       0.250                 0.016
6433320  MAMMOTH LAKES          CA    93546    SFD        80.00                          0.250                 0.016
6433628  SCOTTSDALE             AZ    85259    PUD        85.00                 24       0.250                 0.016
6433631  RENO                   NV    89511    SFD        68.78                          0.250                 0.016
6433920  HIGHLANDS RANCH        CO    80126    SFD        90.00                 33       0.250                 0.016
6436789  OAKVIEW                CA    93022    SFD        77.70                          0.250                 0.016
6436907  AVALON                 NJ    08202    SFD        80.00                          0.250                 0.016
6437083  CORONADO               CA    92118    SFD        79.90                          0.250                 0.016
6437490  RANDOLPH               NJ    07869    SFD        65.96                          0.250                 0.016
6437576  ST JAMES               NY    11780    SFD        80.00                          0.250                 0.016
6437657  CHARLOTTE              NC    28270    SFD        69.62                          0.250                 0.016
6437786  OTIS                   OR    97368    SFD        57.86                          0.250                 0.016
6437905  PHOENIX                AZ    85018    SFD        62.42                          0.250                 0.016
6438588  SAN CARLOS             CA    94070    SFD        72.34                          0.250                 0.016
6439165  WAYLAND                MA    01778    LCO        79.99                          0.250                 0.016
6439311  RENO                   NV    89511    PUD        70.81                          0.250                 0.016
6440281  PORTLAND               OR    97225    SFD        58.67                          0.250                 0.016
6440579  TUSTIN                 CA    92782    SFD        59.24                          0.250                 0.016
6441258  MOUNT VERNON           WA    98273    SFD        87.55                 01       0.250                 0.016
6442249  FT LAUDERDALE          FL    33316    SFD        59.00                          0.250                 0.016
6443057  NEWPORT BEACH          CA    92660    SFD        78.00                          0.250                 0.016
6444011  HILLSBORO              OR    97123    SFD        49.21                          0.250                 0.016
6447051  WAYZATA                MN    55391    SFD        58.18                          0.250                 0.016
6448041  WALPOLE                MA    02081    LCO        67.95                          0.250                 0.016
6448481  VIENNA                 VA    22182    SFD        89.96                 33       0.250                 0.016
6449214  RANCHO SANTA FE        CA    92067    SFD        47.62                          0.250                 0.016
6450010  PLEASANTON             CA    94566    SFD        66.67                          0.250                 0.016
6451131  DANVILLE               CA    94506    PUD        42.55                          0.250                 0.016
6451537  SAN JOSE               CA    95138    SFD        95.00                 13       0.250                 0.016
6453111  SAN ANTONIO            TX    78209    SFD        66.67                          0.250                 0.016
6454099  SIOUX FALLS            SD    57105    SFD        80.00                          0.250                 0.016
6454886  SAN JOSE               CA    95138    PUD        79.96                          0.250                 0.016
6456911  INCLINE VILLAGE        NV    89451    SFD        67.25                          0.250                 0.016
6461130  BRUSH PRAIRIE          WA    98606    SFD        95.00                 17       0.250                 0.016
6462930  MUKILTEO               WA    98275    SFD        80.00                          0.250                 0.016
6468536  SALT LAKE CITY         UT    84117    SFD        80.00                          0.250                 0.016
</TABLE>


<PAGE>




                                   EXHIBIT F-3

            [Schedule of Mortgage Loans Serviced by Other Servicers]

NASCOR
NMI / 1997-14 Exhibit F-3 (Part A)
20 & 30 YEAR FIXED RATE NON-RELOCATION LOANS


<TABLE>
<CAPTION>


                                                                          NET                                        CUT-OFF
MORTGAGE                                                    MORTGAGE   MORTGAGE    CURRENT   ORIGINAL  SCHEDULED      DATE
  LOAN                                     ZIP   PROPERTY   INTEREST   INTEREST    MONTHLY    TERM TO  MATURITY     PRINCIPAL
 NUMBER             CITY        STATE     CODE     TYPE       RATE       RATE      PAYMENT   MATURITY    DATE        BALANCE
 ------             ----        -----     ----     ----       ----       ----      -------   --------    ----        -------
 <S>      <C>                 <C>         <C>       <C>      <C>         <C>         <C>        <C>    <C>           <C>     
 4558918  FT LAUDERDALE       FL          33332     SFD      8.500       8.234        $1,933.82 360    1-Nov-26      $249,926.91
 4581270  RYE BROOK           NY          10573     SFD      8.250       7.984        $2,121.57 360    1-Feb-27      $281,113.21
 4588418  BETHESDA            MD          20817     SFD      7.625       7.359        $3,997.62 360    1-May-27      $563,149.20
 4595710  DENVER              CO          80206     SFD      8.250       7.984        $3,005.07 360    1-Jul-27      $399,488.11
 4601641  MINNETONKA          MN          55435     SFD      8.125       7.859        $2,227.50 360    1-Jul-27      $299,606.17
 4605221  LAFAYETTE           CA          94549     SFD      7.625       7.359        $2,995.03 360    1-Mar-27      $421,210.49
 4608910  OMAHA               NE          68124     SFD      8.000       7.734        $1,577.60 360    1-Jul-27      $214,710.50
 4611762  ATHENS              GA          30606     SFD      8.250       7.984        $1,915.73 360    1-Jun-27      $254,508.83
 4611783  MINNEAPOLIS         MN          55403     SFD      7.875       7.609        $2,175.21 360    1-Jul-27      $299,585.73
 4616095  BRANDON             MS          39042     SFD      7.875       7.609        $1,943.19 360    1-Aug-27      $267,815.56
 4619548  GAINESVILLE         GA          30506     SFD      7.875       7.609        $2,791.52 360    1-Aug-27      $384,735.04
 4619553  WESTERVILLE         OH          43082     SFD      7.625       7.359        $2,024.30 360    1-Aug-27      $285,792.99
 4622862  POWELL              OH          43065     SFD      8.000       7.734        $2,693.65 360    1-Aug-27      $366,853.68
 4628174  ALBANY              GA          31707     SFD      7.875       7.609        $1,885.19 360    1-Aug-27      $259,821.06
 4629381  SAN FRANCISCO       CA          94111     LCO      7.750       7.484        $1,767.75 360    1-Aug-27      $246,575.84
 4629395  PORTLAND            OR          97201     SFD      8.000       7.734        $2,935.06 360    1-Jul-27      $399,461.43
 4629426  SEBASTOPOL          CA          95472     SFD      8.250       7.984        $2,854.81 360    1-Jul-27      $379,513.71
 4629443  HERMOSA BEACH       CA          90254     SFD      7.750       7.484        $2,206.55 360    1-Aug-27      $307,782.62
 4629454  NEWNAN              GA          30263     SFD      7.750       7.484        $2,114.85 360    1-Aug-27      $294,991.65
 4629460  PARKER              CO          80134     SFD      7.875       7.609        $1,735.09 360    1-Aug-27      $239,135.32
 4629472  SILVER SPRING       MD          20906     SFD      7.750       7.484        $2,041.78 360    1-Jul-27      $284,596.40
 4629479  BRIER               WA          98036     SFD      8.375       8.109        $1,739.05 360    1-Aug-27      $228,657.78
 4629486  PALO ALTO           CA          94303     SFD      8.000       7.734        $2,406.75 360    1-Jul-27      $327,558.37
 4629493  ST PETERSBURG       FL          33704     SFD      8.000       7.734        $3,345.97 360    1-Aug-27      $455,694.03
 4629510  ALEXANDRIA          VA          22301     SFD      8.000       7.734        $3,052.47 360    1-Jul-27      $415,439.86
 4629791  PHOENIX             AZ          85018     SFD      8.000       7.734        $2,685.58 360    1-Jul-27      $365,507.20
 4629817  ALAMO               CA          94507     SFD      8.000       7.734        $2,855.81 360    1-Aug-27      $388,938.86
 4629852  BETHESDA            MD          20817     SFD      8.125       7.859        $2,034.45 360    1-Aug-27      $273,820.76
 4629885  WOOLAND HILLS AREA  CA          91364     SFD      7.875       7.609        $1,844.58 360    1-Aug-27      $254,224.92
 4629902  SAN JOSE            CA          95132     SFD      7.875       7.609        $1,699.57 360    1-Aug-27      $234,238.68
 4629954  LAKE OSWEGO         OR          97035     SFD      8.000       7.734        $1,871.10 360    1-Aug-27      $254,828.90
 4629963  MORGAN HILL         CA          95037     SFD      7.750       7.484        $1,922.85 360    1-Jul-27      $268,019.91
 4629967  HOLLISTER           CA          95023     SFD      8.250       7.984        $1,652.79 360    1-Jul-27      $219,718.46
 4629980  LAPLATA             MD          20646     SFD      7.625       7.359        $1,613.77 360    1-Aug-27      $227,834.98
 4629997  RESTON              VA          20194     SFD      8.000       7.734        $1,942.65 360    1-Jul-27      $264,393.52
 4630004  COTO DE CAZA AREA   CA          92679     SFD      7.750       7.484        $1,862.67 360    1-Aug-27      $259,816.50
 4633206  MEDINA              MN          55340     SFD      7.500       7.234        $2,227.35 360    1-Jul-27      $318,075.70
 4633663  SCARSDALE           NY          10583     SFD      8.000       7.734        $3,095.38 360    1-Aug-27      $421,566.95
 4633676  WINGDALE            NY          12594     SFD      8.125       7.859        $1,744.86 360    1-Jul-27      $234,691.49
 4633682  MARCO ISLAND        FL          34145     SFD      8.000       7.734        $1,617.96 360    1-Jul-27      $220,203.09
 4633698  FORKED RIVER        NJ          08731     SFD      8.375       8.109        $2,736.26 360    1-Jul-27      $359,550.92
 4633718  ISLAND HEIGHTS      NJ          08732     SFD      8.000       7.734        $2,091.23 360    1-Jul-27      $284,214.96
 4633727  NEW CITY            NY          10956     SFD      8.375       8.109        $1,988.35 360    1-May-27      $260,942.76
 4633735  VALLEY COTTAGE      NY          10989     SFD      7.875       7.609        $1,653.16 360    1-Jul-27      $227,584.51
 4633739  POMPANO BEACH       FL          33062     SFD      8.250       7.984        $1,890.94 360    1-Jul-27      $251,377.89
 4633763  CARY                NC          27511     SFD      7.875       7.609        $2,429.70 360    1-Jul-27      $334,637.27
 4633809  RYE                 NY          10580     SFD      8.250       7.984        $1,757.97 360    1-Jul-27      $233,700.53
 4634248  ALEXANDRIA          VA          22305     SFD      8.250       7.984        $2,163.64 360    1-Jul-27      $287,631.46
 4634256  ROANOKE             VA          24018     SFD      8.000       7.734        $1,871.09 360    1-Jul-27      $254,656.68
 4634262  ROCKVILLE           MD          20850     SFD      7.750       7.484        $1,848.35 360    1-Jul-27      $257,634.64
 4634271  ATLANTA             GA          30306     SFD      7.875       7.609        $1,787.47 360    1-Jul-27      $246,184.59
 4634281  BRADENTON           FL          34209     SFD      8.000       7.734        $1,878.44 360    1-Jul-27      $255,655.31
 4634282  SAN FRANCISCO       CA          94123     SFD      8.125       7.859        $3,601.12 360    1-Jul-27      $484,363.32
 4634293  SEA ISLE            NJ          08243     SFD      8.125       7.859        $2,171.81 360    1-Jul-27      $292,116.02
 4634298  PALO ALTO           CA          94303     SFD      8.000       7.734        $2,119.12 360    1-Jul-27      $288,411.13
 4634379  WOODSTOCK           GA          30189     SFD      7.875       7.609        $2,144.62 240    1-Jul-17      $257,904.59
 4634426  DOYLESTOWN          PA          18901     SFD      7.625       7.359        $1,769.49 360    1-Jul-27      $249,636.37
 4634449  WASHINGTON          DC          20016     SFD      7.875       7.609        $2,923.85 360    1-Jul-27      $402,669.83
 4634465  FAIRFAX             VA          22031     SFD      7.375       7.109        $1,491.86 360    1-Jun-27      $215,503.84
 4634682  SULTAN              WA          98294     SFD      8.000       7.734        $2,245.32 360    1-Jul-26      $300,881.12
 4634691  RENTON              WA          98058     SFD      8.250       7.984        $1,742.94 360    1-May-27      $231,373.57
 4634711  SEATTLE             WA          98122     SFD      8.375       8.109        $1,740.57 360    1-Aug-26      $227,070.06
 4634732  SEATTLE             WA          98117     SFD      8.000       7.734        $1,769.48 360    1-Jul-27      $240,781.65
 4634733  MARIETTA            GA          30068     SFD      7.875       7.609        $3,656.66 348    1-Jul-26      $499,246.72
 4634736  ORLANDO             FL          32819     SFD      8.250       7.984        $2,141.11 360    1-Jul-27      $284,635.29
 4634737  KENT                WA          98042     SFD      8.000       7.734        $1,601.81 360    1-Nov-26      $215,605.24
 4634738  MAPLE VALLEY        WA          98038     SFD      8.375       8.109        $1,881.18 360    1-Apr-26      $244,733.55
 4634741  WESTON              FL          33327     SFD      8.500       8.234        $2,540.87 360    1-May-27      $329,615.96
 4634744  SUMNER              WA          98390     SFD      8.625       8.359        $1,820.03 360    1-Jun-26      $231,820.09
 4634745  ATLANTA             GA          30324     SFD      7.625       7.359        $2,388.80 360    1-Jul-27      $337,009.91
 4634748  SEATTLE             WA          98136     SFD      7.750       7.484        $1,576.11 360    1-Apr-27      $218,563.12
 4634751  BOTHELL             WA          98021     SFD      7.875       7.609        $1,993.58 360    1-May-27      $274,185.63
 4634756  SEATTLE             WA          98177     SFD      7.875       7.609        $1,732.92 360    1-Aug-27      $238,835.52
 4634758  ISSAQUAH            WA          98027     SFD      8.000       7.734        $2,127.92 360    1-Nov-26      $286,556.87
 4634763  SEATTLE             WA          98199     SFD      8.625       8.359        $2,310.04 360    1-Jun-27      $296,470.15
 4634765  WOODINVILLE         WA          98072     SFD      8.500       8.234        $2,318.28 360    1-Sep-26      $299,220.70
 4634961  DUNWOODY            GA          30338     SFD      8.125       7.859        $1,700.32 360    1-Jul-27      $228,699.39
 4635630  SUMTER              SC          29150     SFD      8.000       7.734        $1,652.08 360    1-Aug-27      $224,998.92
 4635644  JACKSONVILLE        FL          32223     SFD      8.000       7.734        $1,474.60 353    1-Oct-26      $194,629.01
 4635658  ALPHARETTA          GA          30202     SFD      7.750       7.484        $3,582.07 360    1-Aug-27      $499,647.11
 4635666  BRENTWOOD           TN          37027     SFD      8.000       7.734        $2,406.75 360    1-Aug-27      $327,779.92
 4636227  WEST PALM BEACH     FL          33401     SFD      8.000       7.734        $1,907.78 360    1-Aug-27      $259,825.55
 4636235  MT PLEASANT         SC          29464     SFD      8.125       7.859        $2,294.31 360    1-Jul-27      $308,594.39
 4636248  BEAVERTON           OR          97007     SFD      8.125       7.859        $1,930.50 360    1-Jul-27      $259,639.05
 4636266  BURLINGAME          CA          94010     SFD      8.375       8.109        $2,660.26 360    1-Aug-27      $349,782.45
 4636271  WEST PALM BEACH     FL          33414     SFD      8.000       7.734        $2,201.29 360    1-Aug-27      $299,798.71
 4636279  COOPER CITY         FL          33330     SFD      8.125       7.859        $1,678.05 360    1-Aug-27      $225,852.16
 4636288  SAN JOSE            CA          95148     SFD      8.250       7.984        $1,682.47 360    1-Aug-27      $223,807.19
 4636300  FLORENCE            SC          29501     SFD      8.250       7.984        $2,073.49 360    1-Jul-27      $275,646.81
 4636751  CASTRO VALLEY       CA          94552     SFD      8.125       7.859        $2,298.03 360    1-Aug-27      $309,297.54
 4636779  CAMPBELL            CA          95008     SFD      7.750       7.484        $2,693.71 360    1-Aug-27      $375,734.62
 4636789  GREAT FALLS         VA          22066     SFD      8.375       8.109        $4,560.43 360    1-Aug-27      $599,627.07
 4636819  TUSTIN              CA          92782     LCO      8.000       7.734        $1,951.08 360    1-Aug-27      $265,721.59
 4636834  DANVILLE            CA          94526     SFD      8.000       7.734        $3,742.20 360    1-Aug-27      $509,657.80
 4636854  SAN JOSE            CA          95135     SFD      8.000       7.734        $2,792.71 360    1-Aug-27      $380,344.62
 4636862  REDMOND             WA          98053     SFD      7.625       7.359        $2,165.49 360    1-Aug-27      $305,728.57
 4636871  SAN ANTONIO         TX          78240     SFD      8.125       7.859        $2,784.36 360    1-Aug-27      $374,754.70
 4636906  AUSTIN              TX          78703     SFD      7.625       7.359        $1,642.08 360    1-Aug-27      $231,832.09
 4637262  FAYETTEVILLE        TN          37505     SFD      7.500       7.234        $1,848.37 360    1-Aug-27      $264,153.82
 4637277  FRANKLIN PARK       NJ          08823     SFD      7.625       7.359        $2,031.37 360    1-Jul-27      $286,583.24
 4637285  CASTRO VALLEY       CA          94546     SFD      7.875       7.609        $1,877.93 360    1-Aug-27      $258,821.76
 4637322  SANTA ROSA          CA          94509     SFD      7.750       7.484        $1,833.30 360    1-Aug-27      $255,719.39
 4637332  MEBANE              NC          27302     SFD      7.875       7.609        $1,683.98 360    1-Aug-27      $232,090.16
 4637336  SAN DIEGO           CA          92128     SFD      8.250       7.984        $1,893.19 360    1-Aug-27      $251,839.31
 4637342  SHERMAN OAKS        CA          91403     SFD      8.000       7.734        $2,436.10 360    1-Aug-27      $331,777.23
 4637362  GERMANTOWN          TN          38139     SFD      7.875       7.609        $1,755.39 360    1-Aug-27      $241,933.39
 4637371  VIENNA              VA          22182     PUD      7.750       7.484        $1,871.63 360    1-Aug-27      $261,065.61
 4637403  WALNUT GROVE        CA          95690     SFD      8.250       7.984        $2,698.55 360    1-Aug-27      $358,970.95
 4637409  BALBOA ISLAND AREA  CA          92662     SFD      8.125       7.859        $3,712.49 360    1-Aug-27      $499,672.93
 4637416  COLLIERVILLE        TN          38017     SFD      8.000       7.734        $2,384.73 360    1-Jul-27      $324,562.42
 4637424  FAIRFIELD           CA          94533     SFD      8.250       7.984        $1,830.09 360    1-Aug-27      $243,444.66
 4637444  COPPER MOUNTAIN     CO          80443     LCO      8.000       7.734        $2,328.60 360    1-Aug-27      $317,137.07
 4637456  FREMONT             CA          94555     SFD      7.750       7.484        $2,095.15 360    1-Aug-27      $292,243.59
 4637470  SAN JOSE            CA          95128     SFD      7.875       7.609        $1,835.15 360    1-Aug-27      $252,925.82
 4637473  CAREFREE            AZ          85377     SFD      7.750       7.484        $2,865.65 360    1-Aug-27      $399,717.68
 4637475  STERLING            VA          20165     SFD      7.750       7.484        $2,036.77 360    1-Aug-27      $284,099.33
 4637476  SAN JOSE            CA          95148     SFD      7.875       7.609        $1,922.89 360    1-Aug-27      $265,017.49
 4637494  SIOUX CITY          IA          51108     SFD      8.125       7.859        $1,744.87 360    1-Aug-27      $234,846.28
 4637719  KENT                WA          98042     SFD      7.500       7.234        $2,082.97 360    1-Aug-27      $297,678.91
 4637756  BELLEVUE            WA          98005     SFD      7.625       7.359        $1,802.76 360    1-Aug-27      $254,515.65
 4638382  WALKERSVILLE        MD          21793     SFD      7.750       7.484        $1,675.69 360    1-Aug-27      $233,734.91
 4638406  FAIRFIELD           CA          94533     SFD      8.250       7.984        $2,050.96 360    1-Aug-27      $272,825.92
 4638438  IRVINE              CA          92612     SFD      8.125       7.859        $1,960.19 360    1-Aug-27      $263,827.31
 4638678  STAMFORD            CT          06905     SFD      7.875       7.609        $1,963.12 360    1-Aug-27      $270,563.68
 4638702  BARRINGTON          IL          60010     SFD      7.875       7.609        $2,001.20 360    1-Aug-27      $275,810.05
 4638740  BOSSIER CITY        LA          71111     SFD      7.500       7.234        $1,762.02 360    1-Aug-27      $251,812.98
 4638749  CHARLOTTE           NC          28210     SFD      7.875       7.609        $3,625.34 360    1-Aug-27      $499,655.91
 4638768  TRUMBULL            CT          06611     SFD      8.125       7.859        $2,190.37 360    1-Aug-27      $294,807.03
 4638830  FLORHAM PARK        NJ          07932     SFD      7.875       7.609        $1,885.19 360    1-Aug-27      $259,821.06
 4638852  SANFORD             FL          32771     SFD      8.250       7.984        $1,825.58 360    1-Aug-27      $242,845.05
 4638859  CONOVER             NC          28613     SFD      7.500       7.234        $1,772.50 360    1-Aug-27      $253,311.88
 4638892  SARASOTA            FL          34236     SFD      7.875       7.609        $1,580.66 360    1-Aug-27      $217,849.97
 4638922  SEATTLE             WA          98136     SFD      7.750       7.484        $2,471.63 360    1-Aug-27      $344,756.49
 4638950  FREMONT             CA          94539     SFD      7.875       7.609        $2,233.22 360    1-Aug-27      $307,788.03
 4638956  FREMONT             CA          94536     SFD      8.000       7.734        $1,878.44 360    1-Aug-27      $255,828.23
 4638983  SARATOGA            CA          95070     SFD      8.000       7.734        $2,641.56 360    1-Aug-27      $359,758.44
 4638996  CUPERTINO           CA          95014     SFD      8.250       7.984        $3,102.74 360    1-Aug-27      $412,736.64
 4639036  HUNTINGTON BEACH    CA          92648     SFD      7.750       7.484        $2,346.97 360    1-Aug-27      $327,368.78
 4639053  SATELITE BEACH      FL          32937     SFD      8.125       7.859        $2,598.74 360    1-Aug-27      $349,771.05
 4639060  VOORHEES            NJ          08043     SFD      7.875       7.609        $1,631.40 360    1-Jul-27      $224,689.31
 4639086  NEWTOWN             CT          06482     SFD      7.750       7.484        $2,056.10 360    1-Jul-27      $286,593.57
 4639529  ROSWELL             GA          30075     SFD      7.875       7.609        $3,101.26 351    1-Jul-26      $423,418.39
 4639549  HIGHLANDS RANCH     CO          80126     SFD      7.375       7.109        $1,554.02 360    1-Aug-27      $224,828.79
 4639562  SAN CARLOS          CA          94070     SFD      7.875       7.609        $2,773.40 360    1-Aug-27      $382,236.76
 4639585  ASHEVILLE           NC          28803     SFD      7.750       7.484        $2,328.33 360    1-Aug-27      $324,663.57
 4639602  MARBLEHEAD          MA          01945     SFD      8.250       7.984        $1,803.04 360    1-Aug-27      $239,846.96
 4639612  SCOTTSDALE          AZ          85258     SFD      7.875       7.609        $2,059.20 360    1-Aug-27      $283,804.55
 4639623  TULSA               OK          74137     SFD      7.875       7.609        $2,413.04 360    1-Aug-27      $332,570.96
 4639631  HADDONFIELD         NJ          08033     SFD      7.750       7.484        $3,054.78 360    1-Aug-27      $425,796.21
 4639656  ENGLEWOOD           NJ          07631     SFD      8.125       7.859        $1,856.24 360    1-Aug-27      $249,836.47
 4639660  LOS ALTOS           CA          94022     SFD      8.125       7.859        $2,316.60 360    1-Aug-27      $311,795.90
 4639675  WESTHAMPTON         NY          11977     SFD      7.875       7.609        $2,987.29 360    1-Aug-27      $411,716.46
 4639687  FREMONT             CA          94536     SFD      7.875       7.609        $2,465.24 360    1-Aug-27      $339,766.01
 4639699  ATLANTA             GA          30309     SFD      8.000       7.734        $1,834.41 360    1-Aug-27      $249,832.26
 4639717  WALNUT CREEK        CA          94598     SFD      8.500       8.234        $3,521.63 360    1-Aug-27      $457,722.54
 4639728  SAN JOSE            CA          95135     SFD      7.750       7.484        $2,632.82 360    1-Aug-27      $367,240.62
 4639744  FOSTER CITY         CA          94404     PUD      8.375       8.109        $1,763.37 360    1-Aug-27      $231,855.80
 4639919  CAVE CREEK          AZ          85331     SFD      7.500       7.234        $1,666.93 360    1-Aug-27      $238,223.07
 4639923  WALNUT CREEK        CA          94598     SFD      8.125       7.859        $1,692.90 360    1-Aug-27      $227,850.85
 4640054  CUPERTINO           CA          95014     SFD      7.875       7.609        $1,979.44 360    1-Aug-27      $272,812.12
 4640063  SCOTTSDALE          AZ          85250     SFD      8.375       8.109        $1,732.97 360    1-Aug-27      $227,358.28
 4640065  GUILDERLAND         NY          12184     SFD      8.000       7.734        $1,812.40 360    1-Aug-27      $246,834.27
 4640134  SAN JOSE            CA          95135     SFD      7.875       7.609        $2,552.25 360    1-Aug-27      $351,757.75
 4640150  SARASOTA            FL          34242     SFD      8.000       7.734        $1,995.84 360    1-Aug-27      $271,817.49
 4640158  MOUNTAIN VIEW       CA          94040     SFD      7.875       7.609        $3,161.31 360    1-Aug-27      $435,699.94
 4640169  ROY                 WA          92580     SFD      8.000       7.734        $1,650.98 360    1-Aug-27      $224,849.02
 4640184  LOS ALTOS           CA          94024     SFD      8.250       7.984        $3,005.07 360    1-Aug-27      $399,744.93
 4640190  WOODINVILLE         WA          98072     SFD      7.500       7.234        $1,608.20 360    1-Aug-27      $229,829.30
 4640216  FREMONT             CA          94539     SFD      7.500       7.234        $1,580.93 360    1-Aug-27      $225,932.20
 4640222  LOS ANGELES         CA          91364     SFD      8.125       7.859        $1,752.30 360    1-Aug-27      $235,845.62
 4640228  DANVILLE            CA          94526     SFD      7.750       7.484        $3,223.86 360    1-Aug-27      $449,682.39
 4640242  VIENNA              VA          22182     SFD      8.000       7.734        $3,580.77 360    1-Aug-27      $487,672.56
 4640252  MORGAN HILL         CA          95037     SFD      7.875       7.609        $2,483.37 360    1-Aug-27      $342,264.29
 4640267  RIVERSIDE           CT          06878     SFD      8.125       7.859        $2,078.99 360    1-Aug-27      $279,816.84
 4640271  PACIFIC GROVE       CA          93950     SFD      7.500       7.234        $1,973.71 240    1-Aug-17      $244,557.54
 4640277  RESTON              VA          20194     SFD      8.125       7.859        $2,067.11 360    1-Aug-27      $278,217.89
 4640455  SARATOGA            CA          95070     SFD      7.875       7.609        $2,175.21 360    1-Aug-27      $299,793.54
 4640458  MILPITAS            CA          95035     SFD      7.750       7.484        $2,149.24 360    1-Aug-27      $299,788.26
 4640468  SUMMERFIELD         NC          27358     SFD      8.500       8.234        $2,740.40 360    1-Aug-27      $356,184.10
 4640508  SCOTTSDALE          AZ          85258     SFD      7.875       7.609        $2,320.23 360    1-Aug-27      $319,779.77
 4640524  BELLEVUE            WA          98004     HCO      7.750       7.484        $2,149.24 360    1-Aug-27      $299,788.26
 4640544  GREAT FALLS         VA          22066     SFD      8.250       7.984        $1,840.60 360    1-Aug-27      $244,843.78
 4640590  MARCO ISLAND        FL          34145     SFD      8.375       8.109        $1,793.78 360    1-Aug-27      $235,690.83
 4640593  SCOTTSDALE          AZ          85259     SFD      7.750       7.484        $2,765.36 360    1-Aug-27      $385,727.56
 4640597  WESTON              CT          06883     SFD      7.875       7.609        $3,262.81 360    1-Aug-27      $449,690.32
 4640617  MANALAPAN           NJ          07726     SFD      7.875       7.609        $2,283.96 360    1-Aug-27      $314,783.23
 4640630  SCARSDALE           NY          10583     SFD      8.125       7.859        $2,004.74 360    1-Aug-27      $269,823.38
 4640639  ALTADENA            CA          91001     SFD      8.000       7.734        $1,761.03 360    1-Aug-27      $239,838.97
 4640692  PLANTATION          FL          33324     SFD      7.750       7.484        $1,805.36 360    1-Aug-27      $251,822.14
 4640700  ARLINGTON           VA          22201     SFD      7.875       7.609        $1,914.18 360    1-Aug-27      $263,818.32
 4640706  SEDALIA             CO          80135     SFD      7.500       7.234        $2,102.72 360    1-Aug-27      $300,501.81
 4640715  THOUSAND OAKS       CA          91360     SFD      8.250       7.984        $1,905.22 360    1-Aug-27      $253,438.28
 4640716  WINTER PARK         FL          32789     SFD      8.250       7.984        $1,652.79 360    1-Sep-27      $220,000.00
 4640730  TUCSON              AZ          85745     SFD      7.250       6.984        $1,712.27 360    1-Aug-27      $250,804.19
 4640737  BETHESDA            MD          20817     SFD      7.750       7.484        $1,586.85 360    1-Aug-27      $221,343.67
 4640739  VIRGINIA BEACH      VA          23452     SFD      8.250       7.984        $2,067.49 360    1-Jul-27      $274,847.81
 4640748  FT LAUDERDALE       FL          33325     SFD      7.750       7.484        $2,272.46 360    1-Aug-27      $316,976.12
 4640774  WILMETTE            IL          60091     SFD      7.750       7.484        $3,574.90 360    1-Sep-27      $499,000.00
 4640781  LAKE TOXAWAY        NC          28747     SFD      7.750       7.484        $2,435.80 360    1-Aug-27      $339,760.02
 4640786  SPRING LAKE         NJ          07762     SFD      7.750       7.484        $3,811.31 360    1-Aug-27      $531,624.52
 4640792  GLENCOE             IL          60022     SFD      7.875       7.609        $2,755.27 360    1-Aug-27      $379,738.48
 4640812  NEW CANAAN          CT          06840     SFD      7.625       7.359        $1,769.49 360    1-Sep-27      $250,000.00
 4640825  SUMMERVILLE         SC          29483     SFD      7.750       7.484        $2,665.05 360    1-Aug-27      $371,737.45
 4640856  SAN FRANCISCO       CA          94121     SFD      7.625       7.359        $1,727.02 360    1-Aug-27      $243,823.40
 4641077  HILLSBOROUGH        CA          94010     SFD      7.750       7.484        $4,441.76 360    1-Aug-27      $618,404.17
 4641083  NORWALK             CT          06853     SFD      7.750       7.484        $2,149.24 360    1-Sep-27      $300,000.00
 4641091  FREMONT             CA          94539     SFD      7.875       7.609        $3,451.34 360    1-Aug-27      $475,672.41
 4641303  STAMFORD            CT          06903     SFD      7.375       7.109        $1,726.69 360    1-Aug-27      $249,809.77
 4641317  GREEN OAKS          IL          60187     SFD      7.875       7.609        $2,444.76 360    1-Aug-27      $336,942.95
 4641325  BETHESDA            MD          20817     SFD      7.625       7.359        $2,037.73 360    1-Aug-27      $287,691.63
 4641330  NORWALK             CT          06851     SFD      8.000       7.734        $1,775.72 360    1-Sep-27      $242,000.00
 4641347  RIDGEFIELD          CT          06877     SFD      7.875       7.609        $3,915.37 360    1-Aug-27      $539,628.38
 4641363  LAWRENCEVILLE       GA          30043     SFD      7.625       7.359        $1,734.09 360    1-Aug-27      $244,822.68
 4641374  NEW ROCHELLE        NY          10804     SFD      7.375       7.109        $1,497.38 360    1-Sep-27      $216,800.00
 4641398  DENVER              CO          80210     SFD      7.625       7.359        $2,180.01 360    1-Aug-27      $307,777.07
 4641410  WOODBRIDGE          CT          06525     SFD      7.750       7.484        $1,611.92 360    1-Sep-27      $225,000.00
 4641417  SAN JOSE            CA          95139     SFD      8.375       8.109        $2,257.42 360    1-Aug-27      $296,815.39
 4641434  PALO ALTO           CA          94306     SFD      7.875       7.609        $2,066.45 360    1-Aug-27      $284,803.86
 4641455  PHOENIX             AZ          85014     SFD      7.750       7.484        $1,853.72 360    1-Sep-27      $258,750.00
 4641860  ALAMEDA             CA          94502     SFD      7.750       7.484        $1,934.32 360    1-Sep-27      $270,000.00
 4642843  LITTLETON           CO          80122     SFD      7.750       7.484        $2,149.24 360    1-Aug-27      $299,788.26

                                                                                                                  $67,248,331.80
</TABLE>
 COUNT:                         221
  WAC:                            7.9422924
  WAM:                          357.2155525
 WALTV:                          76.16357142


<TABLE>
<CAPTION>

MORTGAGE                                                                                 MORTGAGE             T.O.P.       MASTER
  LOAN                                           ZIP   PROPERTY                         INSURANCE   SERVICE  MORTGAGE      SERVICE
 NUMBER             CITY              STATE     CODE     TYPE       LTV       SUBSIDY      CODE       FEE      LOAN          FEE
 ------             ----              -----     ----     ----       ---       -------      ----       ---      ----          ---
 <S>      <C>                       <C>         <C>       <C>      <C>        <C>           <C>      <C>        <C>         <C>
 4558918  FT LAUDERDALE             FL          33332     SFD      89.98                    06       0.250                  0.016
 4581270  RYE BROOK                 NY          10573     SFD      80.00                             0.250                  0.016
 4588418  BETHESDA                  MD          20817     SFD      80.00                             0.250                  0.016
 4595710  DENVER                    CO          80206     SFD      53.33                             0.250                  0.016
 4601641  MINNETONKA                MN          55435     SFD      80.00                             0.250                  0.016
 4605221  LAFAYETTE                 CA          94549     SFD      79.84                             0.250                  0.016
 4608910  OMAHA                     NE          68124     SFD      68.25                             0.250                  0.016
 4611762  ATHENS                    GA          30606     SFD      76.12                             0.250                  0.016
 4611783  MINNEAPOLIS               MN          55403     SFD      70.59                             0.250                  0.016
 4616095  BRANDON                   MS          39042     SFD      80.00                             0.250                  0.016
 4619548  GAINESVILLE               GA          30506     SFD      57.04                             0.250                  0.016
 4619553  WESTERVILLE               OH          43082     SFD      89.97                    06       0.250                  0.016
 4622862  POWELL                    OH          43065     SFD      80.00                             0.250                  0.016
 4628174  ALBANY                    GA          31707     SFD      89.04                    17       0.250                  0.016
 4629381  SAN FRANCISCO             CA          94111     LCO      75.00                             0.250                  0.016
 4629395  PORTLAND                  OR          97201     SFD      45.71                             0.250                  0.016
 4629426  SEBASTOPOL                CA          95472     SFD      80.00                             0.250                  0.016
 4629443  HERMOSA BEACH             CA          90254     SFD      80.00                             0.250                  0.016
 4629454  NEWNAN                    GA          30263     SFD      80.00                             0.250                  0.016
 4629460  PARKER                    CO          80134     SFD      93.84                    01       0.250                  0.016
 4629472  SILVER SPRING             MD          20906     SFD      93.44                    06       0.250                  0.016
 4629479  BRIER                     WA          98036     SFD      79.72                             0.250                  0.016
 4629486  PALO ALTO                 CA          94303     SFD      80.00                             0.250                  0.016
 4629493  ST PETERSBURG             FL          33704     SFD      78.62                             0.250                  0.016
 4629510  ALEXANDRIA                VA          22301     SFD      78.79                             0.250                  0.016
 4629791  PHOENIX                   AZ          85018     SFD      80.00                             0.250                  0.016
 4629817  ALAMO                     CA          94507     SFD      80.00                             0.250                  0.016
 4629852  BETHESDA                  MD          20817     SFD      94.95                             0.250                  0.016
 4629885  WOOLAND HILLS AREA        CA          91364     SFD      80.00                             0.250                  0.016
 4629902  SAN JOSE                  CA          95132     SFD      80.00                             0.250                  0.016
 4629954  LAKE OSWEGO               OR          97035     SFD      65.38                             0.250                  0.016
 4629963  MORGAN HILL               CA          95037     SFD      80.00                             0.250                  0.016
 4629967  HOLLISTER                 CA          95023     SFD      48.89                             0.250                  0.016
 4629980  LAPLATA                   MD          20646     SFD      80.00                             0.250                  0.016
 4629997  RESTON                    VA          20194     SFD      79.99                             0.250                  0.016
 4630004  COTO DE CAZA AREA         CA          92679     SFD      80.00                             0.250                  0.016
 4633206  MEDINA                    MN          55340     SFD      89.99                    01       0.250                  0.016
 4633663  SCARSDALE                 NY          10583     SFD      75.00                             0.250                  0.016
 4633676  WINGDALE                  NY          12594     SFD      73.09                             0.250                  0.016
 4633682  MARCO ISLAND              FL          34145     SFD      90.00                    13       0.250                  0.016
 4633698  FORKED RIVER              NJ          08731     SFD      80.00                             0.250                  0.016
 4633718  ISLAND HEIGHTS            NJ          08732     SFD      78.08                             0.250                  0.016
 4633727  NEW CITY                  NY          10956     SFD      80.00                             0.250                  0.016
 4633735  VALLEY COTTAGE            NY          10989     SFD      80.00                             0.250                  0.016
 4633739  POMPANO BEACH             FL          33062     SFD      94.98                    12       0.250                  0.016
 4633763  CARY                      NC          27511     SFD      80.00                             0.250                  0.016
 4633809  RYE                       NY          10580     SFD      80.00                             0.250                  0.016
 4634248  ALEXANDRIA                VA          22305     SFD      88.62                    12       0.250                  0.016
 4634256  ROANOKE                   VA          24018     SFD      71.83                             0.250                  0.016
 4634262  ROCKVILLE                 MD          20850     SFD      80.00                             0.250                  0.016
 4634271  ATLANTA                   GA          30306     SFD      95.00                    12       0.250                  0.016
 4634281  BRADENTON                 FL          34209     SFD      80.00                             0.250                  0.016
 4634282  SAN FRANCISCO             CA          94123     SFD      47.09                             0.250                  0.016
 4634293  SEA ISLE                  NJ          08243     SFD      90.00                    11       0.250                  0.016
 4634298  PALO ALTO                 CA          94303     SFD      80.00                             0.250                  0.016
 4634379  WOODSTOCK                 GA          30189     SFD      78.42                             0.250                  0.016
 4634426  DOYLESTOWN                PA          18901     SFD      71.43                             0.250                  0.016
 4634449  WASHINGTON                DC          20016     SFD      79.93                             0.250                  0.016
 4634465  FAIRFAX                   VA          22031     SFD      80.00                             0.250                  0.016
 4634682  SULTAN                    WA          98294     SFD      76.50                             0.250                  0.016
 4634691  RENTON                    WA          98058     SFD      80.00                             0.250                  0.016
 4634711  SEATTLE                   WA          98122     SFD      74.11                             0.250                  0.016
 4634732  SEATTLE                   WA          98117     SFD      90.00                    01       0.250                  0.016
 4634733  MARIETTA                  GA          30068     SFD      64.10                             0.250                  0.016
 4634736  ORLANDO                   FL          32819     SFD      89.06                    01       0.250                  0.016
 4634737  KENT                      WA          98042     SFD      79.99                             0.250                  0.016
 4634738  MAPLE VALLEY              WA          98038     SFD      90.00                    06       0.250                  0.016
 4634741  WESTON                    FL          33327     SFD      79.63                             0.250                  0.016
 4634744  SUMNER                    WA          98390     SFD      90.00                    06       0.250                  0.016
 4634745  ATLANTA                   GA          30324     SFD      90.00                    12       0.250                  0.016
 4634748  SEATTLE                   WA          98136     SFD      78.57                             0.250                  0.016
 4634751  BOTHELL                   WA          98021     SFD      74.32                             0.250                  0.016
 4634756  SEATTLE                   WA          98177     SFD      79.93                             0.250                  0.016
 4634758  ISSAQUAH                  WA          98027     SFD      76.22                             0.250                  0.016
 4634763  SEATTLE                   WA          98199     SFD      90.00                    08       0.250                  0.016
 4634765  WOODINVILLE               WA          98072     SFD      90.00                    06       0.250                  0.016
 4634961  DUNWOODY                  GA          30338     SFD      79.97                             0.250                  0.016
 4635630  SUMTER                    SC          29150     SFD      95.00                    01       0.250                  0.016
 4635644  JACKSONVILLE              FL          32223     SFD      65.57                             0.250                  0.016
 4635658  ALPHARETTA                GA          30202     SFD      74.63                             0.250                  0.016
 4635666  BRENTWOOD                 TN          37027     SFD      79.04                             0.250                  0.016
 4636227  WEST PALM BEACH           FL          33401     SFD      89.97                    12       0.250                  0.016
 4636235  MT PLEASANT               SC          29464     SFD      82.40                    12       0.250                  0.016
 4636248  BEAVERTON                 OR          97007     SFD      78.08                             0.250                  0.016
 4636266  BURLINGAME                CA          94010     SFD      62.50                             0.250                  0.016
 4636271  WEST PALM BEACH           FL          33414     SFD      90.09                    12       0.250                  0.016
 4636279  COOPER CITY               FL          33330     SFD      89.68                    12       0.250                  0.016
 4636288  SAN JOSE                  CA          95148     SFD      69.99                             0.250                  0.016
 4636300  FLORENCE                  SC          29501     SFD      80.00                             0.250                  0.016
 4636751  CASTRO VALLEY             CA          94552     SFD      77.94                             0.250                  0.016
 4636779  CAMPBELL                  CA          95008     SFD      80.00                             0.250                  0.016
 4636789  GREAT FALLS               VA          22066     SFD      42.86                             0.250                  0.016
 4636819  TUSTIN                    CA          92782     LCO      95.00                             0.250                  0.016
 4636834  DANVILLE                  CA          94526     SFD      73.91                             0.250                  0.016
 4636854  SAN JOSE                  CA          95135     SFD      79.99                             0.250                  0.016
 4636862  REDMOND                   WA          98053     SFD      90.00                    01       0.250                  0.016
 4636871  SAN ANTONIO               TX          78240     SFD      65.79                             0.250                  0.016
 4636906  AUSTIN                    TX          78703     SFD      80.00                             0.250                  0.016
 4637262  FAYETTEVILLE              TN          37505     SFD      89.91                    01       0.250                  0.016
 4637277  FRANKLIN PARK             NJ          08823     SFD      79.72                             0.250                  0.016
 4637285  CASTRO VALLEY             CA          94546     SFD      70.00                             0.250                  0.016
 4637322  SANTA ROSA                CA          94509     SFD      79.98                             0.250                  0.016
 4637332  MEBANE                    NC          27302     SFD      94.99                    01       0.250                  0.016
 4637336  SAN DIEGO                 CA          92128     SFD      90.00                    06       0.250                  0.016
 4637342  SHERMAN OAKS              CA          91403     SFD      76.50                             0.250                  0.016
 4637362  GERMANTOWN                TN          38139     SFD      90.00                    06       0.250                  0.016
 4637371  VIENNA                    VA          22182     PUD      95.00                    01       0.250                  0.016
 4637403  WALNUT GROVE              CA          95690     SFD      80.00                             0.250                  0.016
 4637409  BALBOA ISLAND AREA        CA          92662     SFD      75.76                             0.250                  0.016
 4637416  COLLIERVILLE              TN          38017     SFD      75.58                             0.250                  0.016
 4637424  FAIRFIELD                 CA          94533     SFD      79.87                             0.250                  0.016
 4637444  COPPER MOUNTAIN           CO          80443     LCO      74.99                             0.250                  0.016
 4637456  FREMONT                   CA          94555     SFD      59.99                             0.250                  0.016
 4637470  SAN JOSE                  CA          95128     SFD      79.98                             0.250                  0.016
 4637473  CAREFREE                  AZ          85377     SFD      72.73                             0.250                  0.016
 4637475  STERLING                  VA          20165     SFD      90.00                    13       0.250                  0.016
 4637476  SAN JOSE                  CA          95148     SFD      79.99                             0.250                  0.016
 4637494  SIOUX CITY                IA          51108     SFD      79.66                             0.250                  0.016
 4637719  KENT                      WA          98042     SFD      90.00                             0.250                  0.016
 4637756  BELLEVUE                  WA          98005     SFD      90.00                             0.250                  0.016
 4638382  WALKERSVILLE              MD          21793     SFD      94.96                    06       0.250                  0.016
 4638406  FAIRFIELD                 CA          94533     SFD      89.80                    13       0.250                  0.016
 4638438  IRVINE                    CA          92612     SFD      78.81                             0.250                  0.016
 4638678  STAMFORD                  CT          06905     SFD      95.00                    11       0.250                  0.016
 4638702  BARRINGTON                IL          60010     SFD      80.00                             0.250                  0.016
 4638740  BOSSIER CITY              LA          71111     SFD      90.00                             0.250                  0.016
 4638749  CHARLOTTE                 NC          28210     SFD      78.13                             0.250                  0.016
 4638768  TRUMBULL                  CT          06611     SFD      74.68                             0.250                  0.016
 4638830  FLORHAM PARK              NJ          07932     SFD      80.00                             0.250                  0.016
 4638852  SANFORD                   FL          32771     SFD      90.00                    12       0.250                  0.016
 4638859  CONOVER                   NC          28613     SFD      65.00                             0.250                  0.016
 4638892  SARASOTA                  FL          34236     SFD      38.38                             0.250                  0.016
 4638922  SEATTLE                   WA          98136     SFD      75.00                             0.250                  0.016
 4638950  FREMONT                   CA          94539     SFD      66.24                             0.250                  0.016
 4638956  FREMONT                   CA          94536     SFD      78.29                             0.250                  0.016
 4638983  SARATOGA                  CA          95070     SFD      31.30                             0.250                  0.016
 4638996  CUPERTINO                 CA          95014     SFD      71.21                             0.250                  0.016
 4639036  HUNTINGTON BEACH          CA          92648     SFD      90.00                    17       0.250                  0.016
 4639053  SATELITE BEACH            FL          32937     SFD      69.31                             0.250                  0.016
 4639060  VOORHEES                  NJ          08043     SFD      73.29                             0.250                  0.016
 4639086  NEWTOWN                   CT          06482     SFD      91.11                    12       0.250                  0.016
 4639529  ROSWELL                   GA          30075     SFD      64.89                             0.250                  0.016
 4639549  HIGHLANDS RANCH           CO          80126     SFD      76.27                             0.250                  0.016
 4639562  SAN CARLOS                CA          94070     SFD      76.50                             0.250                  0.016
 4639585  ASHEVILLE                 NC          28803     SFD      52.00                             0.250                  0.016
 4639602  MARBLEHEAD                MA          01945     SFD      78.69                             0.250                  0.016
 4639612  SCOTTSDALE                AZ          85258     SFD      80.00                             0.250                  0.016
 4639623  TULSA                     OK          74137     SFD      80.00                             0.250                  0.016
 4639631  HADDONFIELD               NJ          08033     SFD      80.00                             0.250                  0.016
 4639656  ENGLEWOOD                 NJ          07631     SFD      69.44                             0.250                  0.016
 4639660  LOS ALTOS                 CA          94022     SFD      53.33                             0.250                  0.016
 4639675  WESTHAMPTON               NY          11977     SFD      80.00                             0.250                  0.016
 4639687  FREMONT                   CA          94536     SFD      80.00                             0.250                  0.016
 4639699  ATLANTA                   GA          30309     SFD      64.94                             0.250                  0.016
 4639717  WALNUT CREEK              CA          94598     SFD      78.56                             0.250                  0.016
 4639728  SAN JOSE                  CA          95135     SFD      79.03                             0.250                  0.016
 4639744  FOSTER CITY               CA          94404     PUD      80.00                             0.250                  0.016
 4639919  CAVE CREEK                AZ          85331     SFD      80.00                             0.250                  0.016
 4639923  WALNUT CREEK              CA          94598     SFD      79.80                             0.250                  0.016
 4640054  CUPERTINO                 CA          95014     SFD      72.22                             0.250                  0.016
 4640063  SCOTTSDALE                AZ          85250     SFD      95.00                    06       0.250                  0.016
 4640065  GUILDERLAND               NY          12184     SFD      94.27                             0.250                  0.016
 4640134  SAN JOSE                  CA          95135     SFD      74.11                             0.250                  0.016
 4640150  SARASOTA                  FL          34242     SFD      80.00                             0.250                  0.016
 4640158  MOUNTAIN VIEW             CA          94040     SFD      80.00                             0.250                  0.016
 4640169  ROY                       WA          92580     SFD      90.00                             0.250                  0.016
 4640184  LOS ALTOS                 CA          94024     SFD      65.57                             0.250                  0.016
 4640190  WOODINVILLE               WA          98072     SFD      67.15                             0.250                  0.016
 4640216  FREMONT                   CA          94539     SFD      51.98                             0.250                  0.016
 4640222  LOS ANGELES               CA          91364     SFD      76.13                             0.250                  0.016
 4640228  DANVILLE                  CA          94526     SFD      63.83                             0.250                  0.016
 4640242  VIENNA                    VA          22182     SFD      80.00                             0.250                  0.016
 4640252  MORGAN HILL               CA          95037     SFD      67.16                             0.250                  0.016
 4640267  RIVERSIDE                 CT          06878     SFD      37.33                             0.250                  0.016
 4640271  PACIFIC GROVE             CA          93950     SFD      51.04                             0.250                  0.016
 4640277  RESTON                    VA          20194     SFD      80.00                             0.250                  0.016
 4640455  SARATOGA                  CA          95070     SFD      42.02                             0.250                  0.016
 4640458  MILPITAS                  CA          95035     SFD      77.72                             0.250                  0.016
 4640468  SUMMERFIELD               NC          27358     SFD      80.00                             0.250                  0.016
 4640508  SCOTTSDALE                AZ          85258     SFD      78.82                             0.250                  0.016
 4640524  BELLEVUE                  WA          98004     HCO      72.64                             0.250                  0.016
 4640544  GREAT FALLS               VA          22066     SFD      59.04                             0.250                  0.016
 4640590  MARCO ISLAND              FL          34145     SFD      80.00                             0.250                  0.016
 4640593  SCOTTSDALE                AZ          85259     SFD      80.00                             0.250                  0.016
 4640597  WESTON                    CT          06883     SFD      69.23                             0.250                  0.016
 4640617  MANALAPAN                 NJ          07726     SFD      66.32                             0.250                  0.016
 4640630  SCARSDALE                 NY          10583     SFD      76.06                             0.250                  0.016
 4640639  ALTADENA                  CA          91001     SFD      80.00                             0.250                  0.016
 4640692  PLANTATION                FL          33324     SFD      70.00                             0.250                  0.016
 4640700  ARLINGTON                 VA          22201     SFD      80.00                             0.250                  0.016
 4640706  SEDALIA                   CO          80135     SFD      48.50                             0.250                  0.016
 4640715  THOUSAND OAKS             CA          91360     SFD      80.00                             0.250                  0.016
 4640716  WINTER PARK               FL          32789     SFD      80.00                             0.250                  0.016
 4640730  TUCSON                    AZ          85745     SFD      66.05                             0.250                  0.016
 4640737  BETHESDA                  MD          20817     SFD      45.20                             0.250                  0.016
 4640739  VIRGINIA BEACH            VA          23452     SFD      80.00                             0.250                  0.016
 4640748  FT LAUDERDALE             FL          33325     SFD      80.00                             0.250                  0.016
 4640774  WILMETTE                  IL          60091     SFD      79.21                             0.250                  0.016
 4640781  LAKE TOXAWAY              NC          28747     SFD      76.84                             0.250                  0.016
 4640786  SPRING LAKE               NJ          07762     SFD      80.00                             0.250                  0.016
 4640792  GLENCOE                   IL          60022     SFD      66.67                             0.250                  0.016
 4640812  NEW CANAAN                CT          06840     SFD      60.98                             0.250                  0.016
 4640825  SUMMERVILLE               SC          29483     SFD      80.00                             0.250                  0.016
 4640856  SAN FRANCISCO             CA          94121     SFD      80.00                             0.250                  0.016
 4641077  HILLSBOROUGH              CA          94010     SFD      53.54                             0.250                  0.016
 4641083  NORWALK                   CT          06853     SFD      37.50                             0.250                  0.016
 4641091  FREMONT                   CA          94539     SFD      70.00                             0.250                  0.016
 4641303  STAMFORD                  CT          06903     SFD      66.67                             0.250                  0.016
 4641317  GREEN OAKS                IL          60187     SFD      90.00                    06       0.250                  0.016
 4641325  BETHESDA                  MD          20817     SFD      79.99                             0.250                  0.016
 4641330  NORWALK                   CT          06851     SFD      80.00                             0.250                  0.016
 4641347  RIDGEFIELD                CT          06877     SFD      80.00                             0.250                  0.016
 4641363  LAWRENCEVILLE             GA          30043     SFD      79.55                             0.250                  0.016
 4641374  NEW ROCHELLE              NY          10804     SFD      80.00                             0.250                  0.016
 4641398  DENVER                    CO          80210     SFD      80.00                             0.250                  0.016
 4641410  WOODBRIDGE                CT          06525     SFD      84.75                    12       0.250                  0.016
 4641417  SAN JOSE                  CA          95139     SFD      90.00                    13       0.250                  0.016
 4641434  PALO ALTO                 CA          94306     SFD      71.25                             0.250                  0.016
 4641455  PHOENIX                   AZ          85014     SFD      75.00                             0.250                  0.016
 4641860  ALAMEDA                   CA          94502     SFD      75.00                             0.250                  0.016
 4642843  LITTLETON                 CO          80122     SFD      80.00                             0.250                  0.016
</TABLE>

NASCOR
NMI / 1997-14  Exhibit F-3 (Part B)
20 & 30 YEAR FIXED RATE NON-RELOCATION LOANS




MORTGAGE                                      NMI
LOAN                                          LOAN
NUMBER   SERVICER                             SELLER
- ------   ----------------------               --------------------------
4558918  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4581270  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4588418  NATIONAL CITY MORTGAGE CO.           NATIONAL CITY MORTGAGE CO.
4595710  FIRST BANK NATIONAL ASSOC.           FIRST BANK NATIONAL ASSOC.
4601641  FIRST BANK NATIONAL ASSOC.           FIRST BANK NATIONAL ASSOC.
4605221  CITICORP MORTGAGE, INC.              CITICORP MORTGAGE, INC.
4608910  FIRST BANK NATIONAL ASSOC.           FIRST BANK NATIONAL ASSOC.
4611762  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4611783  FIRST BANK NATIONAL ASSOC.           FIRST BANK NATIONAL ASSOC.
4616095  CIMARRON MORTGAGE COMPANY            CIMARRON MORTGAGE COMPANY
4619548  HUNTINGTON MORTGAGE COMPANY          HUNTINGTON MORTGAGE COMPANY
4619553  HUNTINGTON MORTGAGE COMPANY          HUNTINGTON MORTGAGE COMPANY
4622862  HUNTINGTON MORTGAGE COMPANY          HUNTINGTON MORTGAGE COMPANY
4628174  HUNTINGTON MORTGAGE COMPANY          HUNTINGTON MORTGAGE COMPANY
4629381  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629395  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629426  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629443  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629454  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629460  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629472  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629479  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629486  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629493  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629510  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629791  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629817  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629852  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629885  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629902  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629954  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629963  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629967  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629980  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4629997  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4630004  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4633206  CITICORP MORTGAGE, INC.              CITICORP MORTGAGE, INC.
4633663  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633676  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633682  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633698  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633718  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633727  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633735  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633739  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633763  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4633809  CITICORP MORTGAGE, INC.              CITICORP MORTGAGE, INC.
4634248  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634256  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634262  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634271  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634281  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634282  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634293  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634298  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4634379  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4634426  CITICORP MORTGAGE, INC.              CITICORP MORTGAGE, INC.
4634449  CITICORP MORTGAGE, INC.              CITICORP MORTGAGE, INC.
4634465  CITICORP MORTGAGE, INC.              CITICORP MORTGAGE, INC.
4634682  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634691  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634711  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634732  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634733  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4634736  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4634737  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634738  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634741  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4634744  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634745  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4634748  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634751  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634756  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634758  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634763  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634765  BOEING EMPLOYEES CREDIT UNIO         BOEING EMPLOYEES CREDIT UNIO
4634961  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4635630  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4635644  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4635658  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4635666  SUNTRUST MORTGAGE, INC.              SUNTRUST MORTGAGE, INC.
4636227  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636235  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636248  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636266  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636271  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636279  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636288  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636300  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4636751  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636779  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636789  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636819  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636834  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636854  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636862  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636871  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4636906  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637262  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637277  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637285  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637322  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637332  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637336  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637342  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637362  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637371  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637403  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637409  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637416  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637424  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637444  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637456  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637470  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637473  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637475  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637476  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637494  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4637719  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4637756  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638382  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4638406  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4638438  FT MORTGAGE COMPANIES                FT MORTGAGE COMPANIES
4638678  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638702  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638740  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638749  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638768  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638830  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638852  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638859  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638892  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638922  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638950  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638956  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638983  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4638996  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639036  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639053  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639060  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639086  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639529  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639549  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639562  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639585  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639602  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639612  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639623  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639631  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639656  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639660  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639675  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639687  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639699  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639717  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639728  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639744  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639919  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4639923  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640054  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640063  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640065  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640134  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640150  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640158  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640169  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640184  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640190  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640216  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640222  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640228  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640242  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640252  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640267  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640271  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640277  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640455  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640458  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640468  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640508  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640524  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640544  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640590  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640593  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640597  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640617  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640630  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640639  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640692  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640700  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640706  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640715  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640716  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640730  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640737  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640739  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640748  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640774  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640781  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640786  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640792  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640812  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640825  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4640856  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641077  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641083  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641091  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641303  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641317  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641325  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641330  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641347  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641363  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641374  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641398  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641410  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641417  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641434  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641455  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4641860  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP
4642843  FIRST UNION MORTGAGE CORP            FIRST UNION MORTGAGE CORP


COUNT:           221
WAC:               7.9422924
WAM:             357.2155525
WALTV:            76.16357142

<PAGE>



                                    EXHIBIT G


                               REQUEST FOR RELEASE
                       (for Trust Administrator/Custodian)


Loan Information

         Name of Mortgagor:                  -----------------------------

         Servicer
         Loan No.:                           -----------------------------

Custodian/Trust Administrator

         Name:                               -----------------------------

         Address:                            -----------------------------

                                             -----------------------------
         Custodian/Trust Administrator
         Mortgage File No.:                  -----------------------------

Seller

         Name:                               -----------------------------

         Address:                            -----------------------------

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

         Certificates:                       Mortgage Pass-Through Certificates,
                                             Series 1997-14


     The undersigned  Master Servicer hereby  acknowledges  that it has received
from First  Union  National  Bank,  as Trust  Administrator  for the  Holders of
Mortgage  Pass-Through  Certificates,  Series 1997-14, the documents referred to
below (the  "Documents").  All capitalized  terms not otherwise  defined in this
Request  for  Release  shall have the  meanings  given them in the  Pooling  and
Servicing  Agreement  dated as of September 30, 1997 (the "Pooling and Servicing
Agreement") among the Trust  Administrator,  the Seller, the Master Servicer and
United States Trust Company of New York, as Trustee.

(  )     Promissory   Note   dated  --------------,  199--,   in  the   original
         principal  sum of  $-----------,  made by --------------------, payable
         to, or endorsed to the order of, the Trustee.

(  )     Mortgage   recorded   on    ----------------------------  as instrument
         no. -------------- in  the  County  Recorder's Office of   the   County
         of   --------------------,   State   of    -----------------------   in
         book/reel/docket -------------------- of official records at page/image
         ------------.

(  )     Deed   of   Trust   recorded on --------------------  as instrument no.
         ----------------- in  the  County Recorder's  Office  of   the   County
         of   -------------------,   State   of   -----------------   in   book/
         reel/docket     -------------------- of official  records at page/image
         ------------.

(  )     Assignment  of  Mortgage  or  Deed  of Trust to the  Trustee,  recorded
         on  ------------------------------  as  instrument  no.  --------------
         in the County  Recorder's  Office of the  County of  -----------------,
         State of  ---------------------  in book/reel/docket  -----------------
         of official records at page/image ------------.

(  )     Other  documents,  including  any   amendments,  assignments  or  other
         assumptions  of the  Mortgage  Note or Mortgage.

        (  )  ---------------------------------------------

        (  )  ---------------------------------------------

        (  )  ---------------------------------------------

        (  )  ---------------------------------------------

     The undersigned Master Servicer hereby acknowledges and agrees as follows:

          (1) The  Master  Servicer  shall  hold and  retain  possession  of the
     Documents in trust for the benefit of the Trustee, solely for the
          purposes provided in the Agreement.

          (2) The Master  Servicer  shall not cause or permit the  Documents  to
     become subject to, or encumbered by, any claim,  liens,  security interest,
     charges,  writs of  attachment  or other  impositions  nor shall the Master
     Servicer  assert  or seek to  assert  any  claims or rights of setoff to or
     against the Documents or any proceeds thereof.

          (3) The  Master  Servicer  shall  return  the  Documents  to the Trust
     Administrator when the need therefor no longer exists,  unless the Mortgage
     Loan relating to the Documents has been liquidated and the proceeds thereof
     have been  remitted  to the  Certificate  Account  and except as  expressly
     provided in the Agreement.

          (4) The Documents and any proceeds thereof,  including any proceeds of
     proceeds,  coming  into the  possession  or control of the Master  Servicer
     shall at all times be earmarked for the account of the Trust Administrator,
     on behalf of the Trustee,  and the Master Servicer shall keep the Documents
     and any  proceeds  separate  and  distinct  from all other  property in the
     Master Servicer's possession, custody or control.

                                    NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION

                                    By:  --------------------------

                                    Title: ------------------------
Date: ----------------, 19--


<PAGE>



                                    EXHIBIT H

                    AFFIDAVIT   PURSUANT  TO  SECTION  860E(e)(4)  OF  THE
                    INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED,  AND FOR
                    NON-ERISA INVESTORS

STATE OF           )
                   ) ss:
COUNTY OF          )

     [NAME OF OFFICER], being first duly sworn, deposes and says:

     1. That he is [Title of Officer] of [Name of Purchaser] (the  "Purchaser"),
a [description  of type of entity] duly organized and existing under the laws of
the [State of ] [United States], on behalf of which he makes this affidavit.

     2. That the Purchaser's Taxpayer Identification Number is [ ].

     3. That the  Purchaser  is not a  "disqualified  organization"  within  the
meaning of Section  860E(e)(5),of  the Internal Revenue Code of 1986, as amended
(the "Code"),  or an ERISA  Prohibited  Holder,  and will not be a "disqualified
organization" or an ERISA Prohibited Holder, as of [date of transfer],  and that
the Purchaser is not acquiring  Norwest Asset  Securities  Corporation  Mortgage
Pass-Through  Certificates,  Series 1997-14, Class [A-R][A-LR]  Certificate (the
"Class  [A-R][A-LR]  Certificate")  for the account of, or as agent (including a
broker, nominee, or other middleman) for, any person or entity from which it has
not received an affidavit substantially in the form of this affidavit. For these
purposes,  a "disqualified  organization"  means the United States, any state or
political  subdivision  thereof,  any  foreign  government,   any  international
organization,  any agency or instrumentality of any of the foregoing (other than
an instrumentality if all of its activities are subject to tax and a majority of
its  board of  directors  is not  selected  by such  governmental  entity),  any
cooperative  organization  furnishing  electric  energy or  providing  telephone
service to persons in rural areas as described in Code Section 1381(a)(2)(C), or
any organization  (other than a farmers'  cooperative  described in Code Section
521) that is exempt from  taxation  under the Code unless such  organization  is
subject to the tax on unrelated business income imposed by Code Section 511. For
these  purposes,  an "ERISA  Prohibited  Holder" means an employee  benefit plan
subject to the fiduciary  provisions of the Employee  Retirement Income Security
Act of 1974, as amended ("ERISA"),  and/or Code Section 4975 or any governmental
plan,  as defined in Section  3(32) of ERISA,  subject to any federal,  state or
local law which is, to a material extent, similar to the foregoing provisions of
ERISA or the Code  (collectively,  a "Plan") or a Person  acting on behalf of or
investing the assets of such a Plan.

     4. That the Purchaser historically has paid its debts as they have come due
and  intends to pay its debts as they come due in the  future and the  Purchaser
intends to pay taxes associated with holding the Class  [A-R][A-LR]  Certificate
as they become due.

     5. That the Purchaser  understands  that it may incur tax liabilities  with
respect to the Class  [A-R][A-LR]  Certificate in excess of cash flows generated
by the Class [A-R][A-LR] Certificate.

     6. That the Purchaser will not transfer the Class  [A-R][A-LR]  Certificate
to any person or entity from which the  Purchaser  has not received an affidavit
substantially  in the form of this  affidavit  and as to which the Purchaser has
actual  knowledge that the  requirements set forth in paragraph 3, 4 or 7 hereof
are not  satisfied or that the Purchaser has reason to know does not satisfy the
requirements set forth in paragraph 4 hereof.

     7. That the Purchaser (i) is a U.S. Person or (ii) is a person other than a
U.S. Person (a "Non-U.S.  Person") that holds the Class [A-R][A-LR]  Certificate
in connection  with the conduct of a trade or business  within the United States
and has furnished the transferor and the Trust  Administrator  with an effective
Internal  Revenue  Service  Form 4224 or  successor  form at the time and in the
manner required by the Code or (iii) is a Non-U.S.  Person that has delivered to
both the  transferor  and the Trust  Administrator  an opinion  of a  nationally
recognized tax counsel to the effect that the transfer of the Class  [A-R][A-LR]
Certificate  to it is in accordance  with the  requirements  of the Code and the
regulations   promulgated  thereunder  and  that  such  transfer  of  the  Class
[A-R][A-LR] Certificate will not be disregarded for federal income tax purposes.
"U.S.  Person" means a citizen or resident of the United States,  a corporation,
partnership  or other  entity  created or  organized in or under the laws of the
United States or any political subdivision thereof, an estate that is subject to
U.S. federal income tax regardless of the source of its income or a trust if (i)
for taxable years  beginning  after December 31, 1996 (or after August 20, 1996,
if the  trustee  has made an  applicable  election),  a court  within the United
States is able to exercise primary  supervision over the  administration of such
trust,  and  one or  more  U.S.  Persons  have  the  authority  to  control  all
substantial  decisions of such trust or (ii) for all other taxable  years,  such
trust is subject to U.S.  federal  income  tax  regardless  of the source of its
income.

     8.  That  the  Purchaser  agrees  to such  amendments  of the  Pooling  and
Servicing Agreement as may be required to further effectuate the restrictions on
transfer  of  the  Class   [A-R][A-LR]   Certificate  to  such  a  "disqualified
organization,"  an agent thereof,  an ERISA  Prohibited  Holder or a person that
does not satisfy the  requirements  of paragraph 4,  paragraph 5 and paragraph 7
hereof.

     9. That the Purchaser consents to the designation of the Master Servicer as
its agent to act as "tax matters person" of the [Upper-Tier  REMIC]  [Lower-Tier
REMIC] pursuant to Section 3.01 of the Pooling and Servicing  Agreement,  and if
such  designation is not permitted by the Code and applicable law, to act as tax
matters person if requested to do so.


     IN WITNESS WHEREOF, the Purchaser has caused this instrument to be executed
on its behalf, pursuant to authority of its Board of Directors, by its [Title of
Officer] this --- day of ------------, 19 --.

                               [NAME OF PURCHASER]


                               By:--------------------------
                                  [Name of Officer]
                                  [Title of Officer]


     Personally  appeared before me the above-named [Name of Officer],  known or
proved to me to be the same person who executed the foregoing  instrument and to
be the [Title of Officer],  of the  Purchaser,  and  acknowledged  to me that he
[she] executed the same as his [her] free act and deed and the free act and deed
of the Purchaser.


     Subscribed and sworn before me this -- day of , 19 --. ----------

- -----------------------------
NOTARY PUBLIC

COUNTY OF--------------------

STATE OF---------------------

My commission expires the -- day of ----------, 19--.


<PAGE>


                                    EXHIBIT I



            [Letter from Transferor of Class [A-R][A-LR] Certificate]



                                     [Date]




First Union National Bank
230 South Tryon Street
Charlotte, North Carolina  28288

                  Re:      Norwest Asset Securities Corporation,
                           Series 1997-14, Class [A-R][A-LR]
                           ---------------------------------

Ladies and Gentlemen:
  
     [Transferor] has reviewed the attached  affidavit of [Transferee],  and has
no actual  knowledge  that such  affidavit is not true and has no reason to know
that the  information  contained in paragraph 4 thereof is not true. 

                                          Very truly yours,
                                          [Transferor]

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



<PAGE>


                                    EXHIBIT J



                      NORWEST ASSET SECURITIES CORPORATION


                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1997-14
               CLASS [A-WIO] [A-PO] [B-3] [B-4] [B-5] CERTIFICATES


                               TRANSFEREE'S LETTER



                                                 ----------------- --, ----

First Union National Bank
230 South Tryon Street
Charlotte, North Carolina  28288


Norwest Asset Securities Corporation
7485 New Horizon Way
Frederick, Maryland 21703

     The  undersigned  (the  "Purchaser")  proposes  to purchase  Norwest  Asset
Securities Corporation Mortgage Pass-Through Certificates, Series 1997-14, Class
[A-WIO] [A-PO] [B-3] [B-4] [B-5]  Certificates  (the "Class [A-WIO] [A-PO] [B-3]
[B-4] [B-5] Certificates") in the principal amount of $-----------. In doing so,
the Purchaser hereby acknowledges and agrees as follows:

     Section 1. Definitions. Each capitalized term used herein and not otherwise
defined  herein  shall  have  the  meaning  ascribed  to it in the  Pooling  and
Servicing Agreement,  dated as of September 29, 1997 (the "Pooling and Servicing
Agreement") among Norwest Asset Securities  Corporation,  as seller  ("NASCOR"),
Norwest Bank Minnesota,  National  Association,  as master servicer (the "Master
Servicer"),  First  Union  National  Bank,  as trust  administrator  (the "Trust
Administrator")  and United  States Trust  Company of New York,  as trustee (the
"Trustee"),  of  Norwest  Asset  Securities  Corporation  Mortgage  Pass-Through
Certificates, Series 1997-14.

     Section 2.  Representations and Warranties of the Purchaser.  In connection
with the proposed transfer, the Purchaser represents and warrants to NASCOR, the
Master Servicer and the Trust Administrator that:

     (a) The Purchaser is duly organized,  validly existing and in good standing
under the laws of the  jurisdiction  in which the  Purchaser  is  organized,  is
authorized to invest in the Class [A-WIO] [A-PO] [B-3] [B-4] [B-5] Certificates,
and to  enter  into  this  Agreement,  and  duly  executed  and  delivered  this
Agreement.

     (b) The Purchaser is acquiring  the Class [A-WIO]  [A-PO] [B-3] [B-4] [B-5]
Certificates  for its  own  account  as  principal  and  not  with a view to the
distribution thereof, in whole or in part.

     [(c) The Purchaser  has knowledge of financial and business  matters and is
capable of evaluating the merits and risks of an investment in the Class [A-WIO]
[A-PO] [B-3] [B-4] [B-5] Certificates; the Purchaser has sought such accounting,
legal  and tax  advice  as it has  considered  necessary  to  make  an  informed
investment  decision;  and the Purchaser is able to bear the economic risk of an
investment in the Class [A-WIO]  [A-PO] [B-3] [B-4] [B-5]  Certificates  and can
afford a complete loss of such investment.]

     [(c) The Purchaser is a "Qualified  Institutional Buyer" within the meaning
of Rule 144A of the Act.]

     (d) The Purchaser  confirms that (a) it has received and reviewed a copy of
the Private Placement Memorandum dated -------------,  -------,  relating to the
Class [A-WIO] [A-PO] [B-3] [B-4] [B-5] Certificates and reviewed,  to the extent
it deemed  appropriate,  the  documents  attached  thereto  or  incorporated  by
reference  therein,  (b) it has had the  opportunity  to ask  questions  of, and
receive  answers from NASCOR  concerning  the Class  [A-WIO]  [A-PO] [B-3] [B-4]
[B-5]  Certificates and all matters relating thereto,  and obtain any additional
information (including documents) relevant to its decision to purchase the Class
[A-WIO]  [A-PO]  [B-3] [B-4] [B-5]  Certificates  that NASCOR  possesses  or can
possess without unreasonable effort or expense and (c) it has undertaken its own
independent  analysis of the  investment in the Class [A-WIO] [A-PO] [B-3] [B-4]
[B-5]  Certificates.  The Purchaser will not use or disclose any  information it
receives in connection with its purchase of the Class [A-WIO] [A-PO] [B-3] [B-4]
[B-5]  Certificates  other than in  connection  with a subsequent  sale of Class
[A-WIO] [A-PO] [B-3] [B-4] [B-5] Certificates.

     (e) Either  (i) the  Purchaser  is not an  employee  benefit  plan or other
retirement  arrangement  subject to Title I of 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"),  or a  governmental  plan,  as
defined in Section  3(32) of ERISA,  subject to any federal,  state or local law
("Similar  Law")  which is,  to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code  (collectively,  a "Plan"),  an agent acting on
behalf of a Plan, or a person  utilizing the assets of a Plan or (ii) [for Class
[B-3][B-4][B-5] Certificates only] if the Purchaser is an insurance company, the
source of funds used to purchase  the Class  [B-3][B-4][B-5]  Certificate  is an
"insurance  company general account" (as such term is defined in Section V(e) of
Prohibited  Transaction Class Exemption 95-60 ("PTE 95-60"),  60 Fed. Reg. 35925
(July 12,  1995) and there is no Plan with  respect  to which the amount of such
general  account's  reserves and liabilities  for the contract(s)  held by or on
behalf of such Plan and all other  Plans  maintained  by the same  employer  (or
affiliate  thereof as  defined  in Section  V(a)(1) of PTE 95-60) or by the same
employee  organization  exceeds 10% of the total of all reserves and liabilities
of such general  account (as such amounts are  determined  under Section I(a) of
PTE 95-60) at the date of  acquisition or (iii) the Purchaser has provided (a) a
"Benefit Plan Opinion" satisfactory to NASCOR and the Trust Administrator of the
Trust Estate and (b) such other opinions of counsel,  officers' certificates and
agreements as NASCOR or the Master  Servicer may have  required.  A Benefit Plan
Opinion is an opinion of counsel to the effect that the proposed  transfer  will
not cause the assets of the Trust  Estate to be  regarded  as "plan  assets" and
subject to the prohibited  transaction  provisions of ERISA, the Code or Similar
Law and will not subject the Trust Administrator, the Trustee, the Seller or the
Master Servicer to any obligation in addition to those undertaken in the Pooling
and Servicing  Agreement  (including any liability for civil penalties or excise
taxes imposed pursuant to ERISA, Section 4975 of the Code or Similar Law).

     (f)  If  the  Purchaser  is  a  depository   institution   subject  to  the
jurisdiction of the Office of the Comptroller of the Currency ("OCC"), the Board
of  Governors  of the  Federal  Reserve  System  ("FRB"),  the  Federal  Deposit
Insurance Corporation ("FDIC"),  the Office of Thrift Supervision ("OTS") or the
National Credit Union  Administration  ("NCUA"),  the Purchaser has reviewed the
"Supervisory  Policy Statement on Securities  Activities" dated January 28, 1992
of the Federal Financial Institutions Examination Council and the April 15, 1994
Interim  Revision  thereto as adopted by the OCC, FRB,  FDIC, OTS and NCUA (with
modifications  as  applicable),  as  appropriate,  other  applicable  investment
authority,  rules, supervisory policies and guidelines of these agencies and, to
the extent  appropriate,  state banking  authorities  and has concluded that its
purchase  of the Class  [A-WIO]  [A-PO]  [B-3] [B-4]  [B-5]  Certificates  is in
compliance therewith.

     Section 3. Transfer of Class [A-WIO] [A-PO] [B-3] [B-4] [B-5] Certificates.

     (a) The Purchaser  understands  that the Class  [A-WIO]  [A-PO] [B-3] [B-4]
[B-5]  Certificates  have not been  registered  under the Securities Act of 1933
(the "Act") or any state securities laws and that no transfer may be made unless
the Class [A-WIO] [A-PO] [B-3] [B-4] [B-5] Certificates are registered under the
Act and  applicable  state law or  unless  an  exemption  from  registration  is
available.  The Purchaser  further  understands that neither NASCOR,  the Master
Servicer nor the Trust  Administrator  is under any  obligation  to register the
Class  [A-WIO]  [A-PO]  [B-3]  [B-4]  [B-5]  Certificates  or make an  exemption
available.  In the event that such a transfer is to be made in reliance  upon an
exemption  from the Act or  applicable  state  securities  laws,  (i) the  Trust
Administrator  shall require, in order to assure compliance with such laws, that
the  Certificateholder's  prospective transferee certify to NASCOR and the Trust
Administrator  as to the factual  basis for the  registration  or  qualification
exemption   relied  upon,  and  (ii)  unless  the  transferee  is  a  "Qualified
Institutional  Buyer"  within  the  meaning  of Rule 144A of the Act,  the Trust
Administrator  or NASCOR may, if such  transfer is made within  three years from
the later of (a) the  Closing  Date or (b) the last date on which  NASCOR or any
affiliate  thereof was a holder of the Certificates  proposed to be transferred,
require an Opinion of Counsel  that such  transfer  may be made  pursuant  to an
exemption from the Act and state securities laws, which Opinion of Counsel shall
not be an expense of the Trust Administrator, the Master Servicer or NASCOR. Any
such  Certificateholder  desiring to effect such transfer shall, and does hereby
agree to, indemnify the Trustee, the Trust  Administrator,  the Master Servicer,
any Paying Agent acting on behalf of the Trust  Administrator and NASCOR against
any liability that may result if the transfer is not so exempt or is not made in
accordance with such federal and state laws.

     (b) No transfer of a Class  [A-WIO]  [A-PO]  [B-3] [B-4] [B-5]  Certificate
shall be made unless the transferee  provides NASCOR and the Trust Administrator
with a Transferee's Letter, substantially in the form of this Agreement.

     (c) The Purchaser  acknowledges  that its Class [A-WIO]  [A-PO] [B-3] [B-4]
[B-5]  Certificates  bear a legend setting forth the applicable  restrictions on
transfer.



     IN WITNESS WHEREOF, the undersigned has caused this Agreement to be validly
executed by its duly authorized  representative as of the day and the year first
above written.

                                          [PURCHASER]



                                           By:  ------------------------------
                                           Its:  ------------------------------

<PAGE>


                                    EXHIBIT K



                      NORWEST ASSET SECURITIES CORPORATION


                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1997-14
                       CLASS [M] [B-1] [B-2] CERTIFICATES


                               TRANSFEREE'S LETTER




                                                 ---------------- --, ----

First Union National Bank
230 South Tryon Street
Charlotte, North Carolina  28288


Norwest Asset Securities Corporation
7485 New Horizon Way
Frederick, Maryland 21703

     The  undersigned  (the  "Purchaser")  proposes  to purchase  Norwest  Asset
Securities Corporation Mortgage Pass-Through Certificates, Series 1997-14, Class
[M] [B-1] [B-2]  Certificates (the "Class [M] [B-1] [B-2]  Certificates") in the
principal amount of $-----------. In doing so, the Purchaser hereby acknowledges
and agrees as follows:

     Section 1. Definitions. Each capitalized term used herein and not otherwise
defined  herein  shall  have  the  meaning  ascribed  to it in the  Pooling  and
Servicing Agreement,  dated as of September 30, 1997 (the "Pooling and Servicing
Agreement") among Norwest Asset Securities  Corporation,  as seller  ("NASCOR"),
Norwest Bank Minnesota,  National  Association,  as master servicer (the "Master
Servicer"),  First  Union  National  Bank,  as trust  administrator  (the "Trust
Administrator"),  and United  States Trust  Company of New York, as trustee (the
"Trustee")  of  Norwest  Asset  Securities   Corporation  Mortgage  Pass-Through
Certificates, Series 1997-14.

     Section 2.  Representations and Warranties of the Purchaser.  In connection
with the proposed transfer, the Purchaser represents and warrants to the NASCOR,
the Master Servicer and the Trust Administrator that:

     Either  (i)  the  Purchaser  is not  an  employee  benefit  plan  or  other
retirement  arrangement  subject to Title I of 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"),  or a  governmental  plan,  as
defined in Section  3(32) of ERISA  subject to any  federal,  state or local law
("Similar  Law")  which is,  to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code  (collectively,  a "Plan"),  an agent acting on
behalf  of a Plan,  or a person  utilizing  the  assets of a Plan or (ii) if the
Purchaser  is an  insurance  company,  the source of funds used to purchase  the
Class [M] [B-1] [B-2] Certificate is an "insurance  company general account" (as
such term is defined in Section V(e) of Prohibited  Transaction  Class Exemption
95-60 ("PTE  95-60"),  60 Fed.  Reg.  35925 (June 12, 1995) and there is no Plan
with  respect  to which  the  amount  of such  general  account's  reserves  and
liabilities for the contract(s)  held by or on behalf of such Plan and all other
Plans  maintained  by the same  employer  (or  affiliate  thereof  as defined in
Section V(a)(1) of PTE 95-60) or by the same employee  organization,  exceed 10%
of the total of all reserves and  liabilities  of such general  account (as such
amounts  are  determined  under  Section  I(a)  of PTE  95-60)  at the  date  of
acquisition  or (iii) the  Purchaser  has provided (a) a "Benefit  Plan Opinion"
satisfactory to NASCOR and the Trust  Administrator  of the Trust Estate and (b)
such other opinions of counsel,  officers' certificates and agreements as NASCOR
or the Master  Servicer may have required.  A Benefit Plan Opinion is an opinion
of counsel to the effect that the proposed transfer will not cause the assets of
the Trust Estate to be regarded as "plan  assets" and subject to the  prohibited
transaction  provisions  of ERISA,  the Code or Similar Law and will not subject
the Trustee,  the Seller or the Master Servicer to any obligation in addition to
those undertaken in the Pooling and Servicing Agreement (including any liability
for civil penalties or excise taxes imposed  pursuant to ERISA,  Section 4975 of
the Code or Similar Law).

     IN WITNESS WHEREOF, the undersigned has caused this Agreement to be validly
executed by its duly authorized  representative as of the day and the year first
above written.



                                    [PURCHASER]



                                    By:  -----------------------------

                                    Its: -----------------------------

                                    [Reserved]


<PAGE>



                                    EXHIBIT L



               Boeing Employees' Credit Union Servicing Agreement

                 Cimmarron Mortgage Company Servicing Agreement

                   Citicorp Mortgage, Inc. Servicing Agreement

                Countrywide Home Loans, Inc. Servicing Agreement

               First Bank National Association Servicing Agreement

              First Union Mortgage Corporation Servicing Agreement

                    FT Mortgage Companies Servicing Agreement

                  Huntington Mortgage Corp. Servicing Agreement

                   Suntrust Mortgage, Inc. Servicing Agreement

               National City Mortgage Company Servicing Agreement

                   Norwest Mortgage, Inc. Servicing Agreement


<PAGE>



                                    EXHIBIT M
                      [FORM OF SPECIAL SERVICING AGREEMENT]

                 SPECIAL SERVICING AND COLLATERAL FUND AGREEMENT

     This SPECIAL  SERVICING AND COLLATERAL FUND AGREEMENT (the  "Agreement") is
made and entered into as of  -----------------,  between Norwest Bank Minnesota,
National    Association    (the    "Company"    and    "Norwest    Bank")    and
- --------------------- (the "Purchaser").

                              PRELIMINARY STATEMENT

     ----------------------  is the  holder of the  entire  interest  in Norwest
Asset Securities Corporation Mortgage Pass-Through Certificates, Series 1997-14,
Class ---- (the "Class B  Certificates").  The Class B Certificates  were issued
pursuant to a Pooling and  Servicing  Agreement  dated as of September  29, 1997
among Norwest Asset Securities Corporation,  as Seller ("NASCOR"),  Norwest Bank
Minnesota,  National Association, as Master Servicer, First Union National Bank,
as Trust Administrator and United States Trust Company of New York, as Trustee.

     ------------------------- intends to resell all of the Class B Certificates
directly to the Purchaser on or promptly after the date hereof.

     In  connection  with such sale,  the  parties  hereto  have agreed that the
Company will cause, to the extent that the Company as Master Servicer is granted
such authority in the related Servicing Agreements,  the related servicers (each
a related "Servicer"), which service the Mortgage Loans which comprise the Trust
Estate  related  to the above  referenced  series  under the  related  servicing
agreements (each a related "Servicing Agreement"),  to engage in certain special
servicing  procedures relating to foreclosures for the benefit of the Purchaser,
and that the  Purchaser  will deposit  funds in a  collateral  fund to cover any
losses  attributable  to such  procedures  as well as all  advances and costs in
connection therewith, as set forth herein.

     In consideration of the mutual agreements herein contained, the receipt and
sufficiency  of which are hereby  acknowledged,  the Company  and the  Purchaser
agree that the following  provisions shall become effective and shall be binding
on and enforceable by the Company and the Purchaser:



                                    ARTICLE I

                                   DEFINITIONS

         Section 1.01 Defined Terms

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

     Business  Day:  Any day other than (i) a Saturday or a Sunday or (ii) a day
on  which  banking  institutions  in the  State  of New  York  are  required  or
authorized by law or executive order to be closed.

     Collateral  Fund: The fund  established and maintained  pursuant to Section
3.01 hereof.

     Collateral  Fund  Permitted  Investments:  Either  (i)  obligations  of, or
obligations fully guaranteed as to 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,  (ii) a money  market  fund
rated in the highest rating  category by a nationally  recognized  rating agency
selected by the Company,  (iii) cash,  (iv) mortgage  pass-through  certificates
issued or guaranteed by Government National Mortgage Association, FNMA or FHLMC,
(v) commercial paper (including both  non-interest-bearing  discount obligations
and interest-bearing  obligations payable on demand or on a specified date), the
issuer of which may be an affiliate  of the Company,  having at the time of such
investment a rating of at least A-1 by Standard  and Poor's  ("S&P") or at least
P-1 by Moody's  Investors  Service,  Inc.  ("Moody's")  or (vi)  demand and time
deposits in,  certificates  of deposit of, any  depository  institution or trust
company (which may be an affiliate of the Company)  incorporated  under the laws
of the United States of America or any state thereof and subject to  supervision
and examination by federal and/or state banking  authorities,  so long as at the
time of such  investment  either  (x) the  long-term  debt  obligations  of such
depository institution or trust company have a rating of at least Aa2 by Moody's
or AA by S&P, (y) the certificate of deposit or other unsecured  short-term debt
obligations of such depository  institution or trust company have a rating of at
least P-1 by Moody's or A-1 by S&P or (z) the  depository  institution  or trust
company is one that is acceptable to either  Moody's or S&P and, for each of the
preceding  clauses (i), (iv),  (v) and (vi),  the maturity  thereof shall be not
later  than the  earlier  to occur of (A) 30 days  from the date of the  related
investment  and (B) the next  succeeding  Distribution  Date as  defined  in the
related Pooling and Servicing Agreement.

     Commencement of Foreclosure: The first official action required under local
law in order to commence foreclosure proceedings or to schedule a trustee's sale
under a deed of trust,  including  (i) in the case of a mortgage,  any filing or
service of process necessary to commence an action to foreclose,  or (ii) in the
case of a deed of trust, posting, the publishing, filing or delivery of a notice
of sale,  but not including in either case (x) any notice of default,  notice of
intent to  foreclose  or sell or any other  action  prerequisite  to the actions
specified  in (i) or  (ii)  above,  (y)  the  acceptance  of a  deed-in-lieu  of
foreclosure  (whether  in  connection  with a sale of the  related  property  or
otherwise) or (z) initiation and completion of a short pay-off.

     Current  Appraisal:  With  respect  to any  Mortgage  Loan as to which  the
Purchaser has made an Election to Delay Foreclosure, an appraisal of the related
Mortgaged  Property  obtained  by the  Purchaser  at its  own  expense  from  an
independent  appraiser  (which  shall  not be an  affiliate  of  the  Purchaser)
acceptable to the Company as nearly contemporaneously as practicable to the time
of  the  Purchaser's  election,   prepared  based  on  the  Company's  customary
requirements for such appraisals.

     Election to Delay  Foreclosure:  Any election by the Purchaser to delay the
Commencement of Foreclosure, made in accordance with Section 2.02(b).

     Election to  Foreclose:  Any election by the  Purchaser to proceed with the
Commencement of Foreclosure, made in accordance with Section 2.03(a).

     Monthly Advances:  Principal and interest  advances and servicing  advances
including costs and expenses of foreclosure.

     Required  Collateral  Fund  Balance:  As of any date of  determination,  an
amount equal to the aggregate of all amounts previously required to be deposited
in the Collateral  Fund pursuant to Section  2.02(d)  (after  adjustment for all
withdrawals and deposits pursuant to Section 2.02(e)) and Section 2.03(b) (after
adjustment for all  withdrawals  and deposits  pursuant to Section  2.03(c)) and
Section  3.02 to be reduced by all  withdrawals  therefrom  pursuant  to Section
2.02(g) and Section 2.03(d).

         Section 1.02 Definitions Incorporated by Reference

     All  capitalized  terms not otherwise  defined in this Agreement shall have
the meanings assigned in the Pooling and Servicing Agreement.



                                   ARTICLE II

                          SPECIAL SERVICING PROCEDURES

         Section 2.01 Reports and Notices

     (a) In connection  with the performance of its duties under the Pooling and
Servicing  Agreement  relating to the realization upon defaulted Mortgage Loans,
the Company as Master  Servicer  shall  provide to the  Purchaser  the following
notices and reports:

          (i)  Within  five  Business  Days  after  each  Distribution  Date (or
     included in or with the monthly statements to  Certificateholders  pursuant
     to the Pooling and Servicing Agreement),  the Company, shall provide to the
     Purchaser a report,  using the same  methodology  and  calculations  in its
     standard servicing  reports,  indicating for the Trust Estate the number of
     Mortgage Loans that are (A) thirty days, (B) sixty days, (C) ninety days or
     more  delinquent  or (D) in  foreclosure,  and  indicating  for  each  such
     Mortgage Loan the loan number and outstanding principal balance.

          (ii) Prior to the  Commencement  of Foreclosure in connection with any
     Mortgage  Loan,  the Company shall cause (to the extent that the Company as
     Master  Servicer  is  granted  such  authority  in  the  related  Servicing
     Agreement)  the  Servicer to provide the  Purchaser  with a notice (sent by
     telecopier)  of such  proposed and imminent  foreclosure,  stating the loan
     number and the aggregate  amount owing under the Mortgage Loan. Such notice
     may be provided to the Purchaser in the form of a copy of a referral letter
     from  such  Servicer  to  an  attorney   requesting   the   institution  of
     foreclosure.

     (b) If requested by the Purchaser, the Company shall cause the Servicer (to
the extent that the Company as Master  Servicer is granted such authority in the
related Servicing  Agreement) to make its servicing  personnel available (during
their normal business hours) to respond to reasonable inquiries,  by phone or in
writing  by  facsimile,  electronic,  or  overnight  mail  transmission,  by the
Purchaser in  connection  with any Mortgage  Loan  identified  in a report under
subsection  (a) (i) (B),  (a) (i) (C),  (a) (i) (D),  or (a) (ii) which has been
given to the Purchaser;  provided,  that (1) the related  Servicer shall only be
required to provide  information  that is readily  accessible  to its  servicing
personnel and is  non-confidential  and (2) the related  Servicer  shall respond
within five Business Days orally or in writing by facsimile transmission.

     (c) In addition to the foregoing,  the Company shall cause the Servicer (to
the extent that the Company as Master  Servicer is granted such authority in the
related Servicing Agreement) to provide to the Purchaser such information as the
Purchaser may reasonably  request  provided,  however,  that such information is
consistent with normal reporting  practices,  concerning each Mortgage Loan that
is at least ninety days  delinquent and each Mortgage Loan which has become real
estate owned, through the final liquidation thereof;  provided, that the related
Servicer  shall  only  be  required  to  provide  information  that  is  readily
accessible to its servicing personnel and is non-confidential provided, however,
that the Purchaser will  reimburse the Company and the related  Servicer for any
out of pocket expenses.

     Section 2.02 Purchaser's Election to Delay Foreclosure Proceedings

     (a) The  Purchaser  shall be deemed to direct the Company to direct (to the
extent that the  Company as Master  Servicer is granted  such  authority  in the
related  Servicing  Agreement)  the related  Servicer that in the event that the
Company does not receive written notice of the Purchaser's  election pursuant to
subsection (b) below within 24 hours (exclusive of any intervening  non-Business
Days) of  transmission  of the notice provided by the Company under Section 2.01
(a) (ii)  subject to  extension  as set forth in Section  2.02(b),  the  related
Servicer may proceed with the  Commencement  of  Foreclosure  in respect of such
Mortgage Loan in accordance with its normal foreclosure policies without further
notice  to the  Purchaser.  Any  foreclosure  that  has  been  initiated  may be
discontinued  (i) without  notice to the Purchaser if the Mortgage Loan has been
brought  current or if a refinancing  or  prepayment  occurs with respect to the
Mortgage  Loan  (including  by means of a short  payoff  approved by the related
Servicer) or (ii) if the related Servicer has reached the terms of a forbearance
agreement  with the  borrower.  In the latter  case,  the related  Servicer  may
complete such forbearance agreement unless instructed otherwise by the Purchaser
within two Business Days notification.

     (b) In  connection  with any  Mortgage  Loan with respect to which a notice
under Section  2.01(a)(ii)  has been given to the  Purchaser,  the Purchaser may
elect to instruct the Company to cause, to the extent that the Company as Master
Servicer is granted  such  authority  in the related  Servicing  Agreement,  the
related Servicer to delay the Commencement of Foreclosure until such time as the
Purchaser determines that the related Servicer may proceed with the Commencement
of  Foreclosure.  Such  election  must be evidenced by written  notice  received
within 24 hours (exclusive of any intervening non-Business Days) of transmission
of the notice  provided by the Company under Section  2.01(a)(ii).  Such 24 hour
period shall be extended for no longer than an  additional  four  Business  Days
after the  receipt  of the  information  if the  Purchaser  requests  additional
information related to such foreclosure;  provided,  however, that the Purchaser
will have at least one  Business  Day to  respond  to any  requested  additional
information.  Any such  additional  information  shall be  provided  only to the
extent  it (i) is not  confidential  in  nature  and (ii) is  obtainable  by the
related  Servicer  from  existing  reports,  certificates  or  statements  or is
otherwise readily  accessible to its servicing  personnel.  The Purchaser agrees
that it has no right to deal with the mortgagor during such period.  However, if
such servicing activities include acceptance of a deed-in-lieu of foreclosure or
short  payoff,  the  Purchaser  will be notified and given two Business  Days to
respond.

     (c) With respect to any Mortgage Loan as to which the Purchaser has made an
Election to Delay Foreclosure, the Purchaser shall obtain a Current Appraisal as
soon as practicable,  but in no event more than 15 business days thereafter, and
shall provide the Company with a copy of such Current Appraisal.

     (d) Within two Business  Days of making any Election to Delay  Foreclosure,
the Purchaser  shall remit by wire  transfer to the Company,  for deposit in the
Collateral  Fund, an amount,  as calculated by the Company,  equal to the sum of
(i) 125% of the greater of the unpaid principal balance of the Mortgage Loan and
the value shown in the Current  Appraisal  referred to in  subsection  (c) above
(or, if such Current Appraisal has not yet been obtained, the Company's estimate
thereof,  in which case the  required  deposit  under this  subsection  shall be
adjusted upon obtaining such Current Appraisal), and (ii) three months' interest
on the Mortgage Loan at the applicable  Mortgage  Interest Rate. If any Election
to Delay Foreclosure extends for a period in excess of three months (such excess
period  being  referred to herein as the "Excess  Period"),  within two Business
Days the  Purchaser  shall remit by wire  transfer in advance to the Company for
deposit in the Collateral Fund the amount of each additional  month's  interest,
as  calculated  by the Company,  equal to interest on the  Mortgage  Loan at the
applicable  Mortgage  Interest  Rate for the  Excess  Period.  The terms of this
Agreement  will no longer apply to the  servicing of any Mortgage  Loan upon the
failure of the  Purchaser  to deposit any of the above  amounts  relating to the
Mortgage Loan within two Business Days of the Election to Delay  Foreclosure  or
within two Business Days of the  commencement  of the Excess  Period  subject to
Section 3.01.

     (e) With respect to any Mortgage Loan as to which the Purchaser has made an
Election to Delay Foreclosure, the Company may withdraw from the Collateral Fund
from time to time amounts  necessary to reimburse  the related  Servicer for all
related  Monthly  Advances  and  Liquidation  Expenses  thereafter  made by such
Servicer in accordance with the Pooling and Servicing  Agreement and the related
Servicing  Agreement.  To the  extent  that the  amount of any such  Liquidation
Expenses is determined by the Company based on estimated  costs,  and the actual
costs are  subsequently  determined  to be higher,  the Company may withdraw the
additional  amount from the Collateral Fund. In the event that the Mortgage Loan
is brought current by the mortgagor and the foreclosure  action is discontinued,
the amounts so withdrawn from the Collateral Fund shall be redeposited if and to
the extent that reimbursement therefor from amounts paid by the mortgagor is not
prohibited  pursuant  to the  Pooling  and  Servicing  Agreement  or the related
Servicing  Agreement,  applicable law or the related  mortgage  note.  Except as
provided in the preceding  sentence,  amounts withdrawn from the Collateral Fund
to cover Monthly  Advances and  Liquidation  Expenses  shall not be  redeposited
therein or otherwise reimbursed to the Purchaser.  If and when any such Mortgage
Loan  is  brought  current  by  the  mortgagor,  all  amounts  remaining  in the
Collateral  Fund in respect of such  Mortgage  Loan  (after  adjustment  for all
permitted  withdrawals  and  deposits  pursuant  to this  subsection)  shall  be
released to the Purchaser.

     (f) With respect to any Mortgage Loan as to which the Purchaser has made an
Election to Delay  Foreclosure,  the related  Servicer shall continue to service
the Mortgage Loan in accordance  with its customary  procedures  (other than the
delay in  Commencement  of  Foreclosure  as  provided  herein).  If and when the
Purchaser shall notify the Company that it believes that it is appropriate to do
so, the related  Servicer may proceed with the  Commencement of Foreclosure.  In
any event,  if the Mortgage Loan is not brought  current by the mortgagor by the
time the loan becomes 6 months  delinquent,  the  Purchaser's  election shall no
longer be effective  and at the  Purchaser's  option,  either (I) the  Purchaser
shall  purchase  the Mortgage  Loan from the related  Trust Estate at a purchase
price equal to the fair market  value as shown on the Current  Appraisal,  to be
paid by (x) applying any balance in the Collateral Fund to such to such purchase
price, and (y) to the extent of any deficiency,  by wire transfer of immediately
available  funds from the  Purchaser  to the  Company for deposit in the related
Certificate  Account;  or (ii)  the  related  Servicer  shall  proceed  with the
Commencement of Foreclosure.

     (g) Upon the occurrence of a liquidation  with respect to any Mortgage Loan
as to which the Purchaser made an Election to Delay  Foreclosure and as to which
the  related  Servicer   proceeded  with  the  Commencement  of  Foreclosure  in
accordance with subsection (f) above, the Company shall calculate the amount, if
any, by which the value shown on the Current Appraisal obtained under subsection
(c) exceeds the actual sales price obtained for the related  Mortgaged  Property
(net of  Liquidation  Expenses  and  accrued  interest  related to the  extended
foreclosure  period),  and the Company shall  withdraw the amount of such excess
from the  Collateral  Fund,  shall remit the same to the Trust Estate and in its
capacity as Master  Servicer  shall apply such amount as additional  Liquidation
Proceeds  pursuant to the Pooling and  Servicing  Agreement.  After  making such
withdrawal,  all amounts  remaining  in the  Collateral  Fund in respect of such
Mortgage  Loan (after  adjustment  for all  permitted  withdrawals  and deposits
pursuant to this Agreement) shall be released to the Purchaser.

     Section 2.03 Purchaser's Election to Commence Foreclosure Proceedings

     (a) In  connection  with any  Mortgage  Loan  identified  in a report under
Section 2.01(a)(i)(B), the Purchaser may elect to instruct the Company to cause,
to the extent that the Company as Master  Servicer is granted such  authority in
the  related  Servicing  Agreement,  the related  Servicer  to proceed  with the
Commencement  of  Foreclosure  as soon as  practicable.  Such  election  must be
evidenced by written notice  received by the Company by 5:00 p.m., New York City
time,  on the third  Business  Day  following  the delivery of such report under
Section 2.01(a)(i).

     (b) Within two  Business  Days of making any  Election  to  Foreclose,  the
Purchaser  shall remit to the Company,  for deposit in the  Collateral  Fund, an
amount,  as  calculated  by the  Company,  equal to 125% of the  current  unpaid
principal balance of the Mortgage Loan and three months interest on the Mortgage
Loan at the  applicable  Mortgage  Interest  Rate. If and when any such Mortgage
Loan is brought current by the mortgagor,  all amounts in the Collateral Fund in
respect of such Mortgage Loan (after  adjustment  for all permitted  withdrawals
and deposits  pursuant to this Agreement)  shall be released to the Purchaser if
and to the extent that reimbursement therefor from amounts paid by the mortgagor
is not prohibited pursuant to the Pooling and Servicing Agreement or the related
Servicing  Agreement,  applicable law or the related mortgage note. The terms of
this  Agreement  will no longer apply to the servicing of any Mortgage Loan upon
the  failure of the  Purchaser  to deposit  the above  amounts  relating  to the
Mortgage Loan within two Business  Days of the Election to Foreclose  subject to
Section 3.01.

     (c) With respect to any Mortgage Loan as to which the Purchaser has made an
Election  to  Foreclose,  the  related  Servicer  shall  continue to service the
Mortgage  Loan  in  accordance  with  its  customary   procedures   (other  than
Commencement of Foreclosure as provided herein).  In connection  therewith,  the
Company shall have the same rights to make  withdrawals for Monthly Advances and
Liquidations  Expenses from the  Collateral  Fund as are provided  under Section
2.02(e), and the Company shall make reimbursements thereto to the limited extent
provided under such subsection in accordance with its customary procedures.  The
Company shall not be required to cause, to the extent that the Company as Master
Servicer is granted  such  authority  in the related  Servicing  Agreement,  the
related Servicer to proceed with the Commencement of Foreclosure if (i) the same
is stayed as a result of the  mortgagor's  bankruptcy or is otherwise  barred by
applicable  law, or to the extent that all legal  conditions  precedent  thereto
have not yet been complied with, or (ii) the Company  believes there is a breach
of representations or warranties by the Company, a Servicer,  or a Seller, which
may result in a repurchase or  substitution  of such Mortgage Loan, or (iii) the
Company or related Servicer  reasonably  believes the Mortgaged  Property may be
contaminated with or affected by hazardous wastes or hazardous  substances (and,
without  limiting  the  related   Servicer's  right  not  to  proceed  with  the
Commencement of Foreclosure, the Company supplies the Purchaser with information
supporting  such  belief).  Any  foreclosure  that  has  been  initiated  may be
discontinued  (x) without  notice to the Purchaser if the Mortgage Loan has been
brought  current or if a refinancing  or  prepayment  occurs with respect to the
Mortgage Loan  (including by means of a short payoff  approved by the Purchaser)
or (y) with  notice to the  Purchaser  if the related  Servicer  has reached the
terms of a forbearance  agreement unless  instructed  otherwise by the Purchaser
within two Business Days of such  notification.  Any such  instruction  shall be
based upon a decision that such forbearance  agreement is not in conformity with
reasonable servicing practices.

     (d) Upon the occurrence of a liquidation  with respect to any Mortgage Loan
as to which the  Purchaser  made an  Election to  Foreclose  and as to which the
related  Servicer  proceeded with the  Commencement of Foreclosure in accordance
with subsection (c) above,  the Company shall  calculate the amount,  if any, by
which  the  unpaid  principal  balance  of the  Mortgage  Loan  at the  time  of
liquidation  (plus  all  unreimbursed   interest  and  servicing   advances  and
Liquidation  Expenses  in  connection  therewith  other than those paid from the
Collateral  Fund)  exceeds  the actual  sales  price  obtained  for the  related
Mortgaged  Property,  and the Company  shall  withdraw the amount of such excess
from the  Collateral  Fund,  shall remit the same to the Trust Estate and in its
capacity as Master  Servicer  shall apply such amount as additional  Liquidation
Proceeds  pursuant to the Pooling and  Servicing  Agreement.  After  making such
withdrawal,  all amounts  remaining in the Collateral Fund (after adjustment for
all  withdrawals  and  deposits  pursuant to  subsection  (c) in respect of such
Mortgage Loan shall be released to the Purchaser.

     Section 2.04 Termination

     (a) With respect to all Mortgage  Loans  included in the Trust Estate,  the
Purchaser's  right to make any Election to Delay  Foreclosure or any Election to
Foreclose and the Company's  obligations  under Section 2.01 shall terminate (i)
at such  time as the  Principal  Balance  of the Class B  Certificates  has been
reduced  to  zero,  (ii) if the  greater  of (x) 43% (or such  lower  or  higher
percentage  that  represents  the  related  Servicer's  actual  historical  loss
experience  with respect to the Mortgage Loans in the related pool as determined
by the Company) of the aggregate  principal  balance of all Mortgage  Loans that
are in  foreclosure or are more than 90 days  delinquent on a contractual  basis
and REO  properties  or (y) the  aggregate  amount  that the  Company  estimates
through the normal servicing  practices of the related Servicer will be required
to be withdrawn  from the  Collateral  Fund with respect to Mortgage Loans as to
which the Purchaser has made an Election to Delay  Foreclosure or an Election to
Foreclosure,  exceeds  (z) the  then-current  principal  balance  of the Class B
Certificates,  (iii) upon any transfer by the  Purchaser of any interest  (other
than the minority interest therein,  but only if the transferee provides written
acknowledgment  to the Company of the Purchaser's  right hereunder and that such
transferee will have no rights  hereunder) in the Class B Certificates  (whether
or not such transfer is registered  under the Pooling and Servicing  Agreement),
including any such transfer in connection with a termination of the Trust Estate
or (iv) upon any breach of the terms of this Agreement by the Purchaser.

     (b)  Except as set forth in  2.04(a),  this  Agreement  and the  respective
rights,  obligations  and  responsibilities  of the  Purchaser  and the  Company
hereunder shall  terminate upon the later to occur of (i) the final  liquidation
of the last Mortgage  Loan as to which the Purchaser  made any Election to Delay
Foreclosure  or any Election to Foreclose  and the  withdrawal  of all remaining
amounts in the  Collateral  Fund as provided  herein and (ii) ten Business Days'
notice.  The Purchaser's  right to make an election  pursuant to Section 2.02 or
Section 2.03 hereof with respect to a particular  Mortgage Loan shall  terminate
if the Purchaser fails to make any deposit required  pursuant to Section 2.02(d)
or 2.03(b) or if the Purchaser fails to make any other deposit to the Collateral
Fund pursuant to this Agreement.



                                   ARTICLE III

                       COLLATERAL FUND; SECURITY INTEREST

     Section 3.01. Collateral Fund

     Upon  receipt  from the  Purchaser  of the  initial  amount  required to be
deposited  in the  Collateral  Fund  pursuant to Article  II, the Company  shall
establish and maintain with Bankers Trust Company as a segregated account on its
books and records an account (the  "Collateral  Fund"),  entitled  "Norwest Bank
Minnesota,  National  Association,  as  Master  Servicer,  for  the  benefit  of
registered holders of Norwest Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 1997-14. Amounts held in the Collateral Fund shall continue
to be the  property of the  Purchaser,  subject to the first  priority  security
interest  granted  hereunder  for the benefit of the  Certificateholders,  until
withdrawn from the Collateral Fund pursuant to Section 2.02 or 2.03 hereof.  The
Collateral  Fund shall be an "outside  reserve  fund"  within the meaning of the
REMIC  Provisions,  beneficially  owned by the Purchaser for federal  income tax
purposes.  All income,  gain,  deduction or loss with respect to the  Collateral
Fund shall be that of the Purchaser.  All  distributions  from the Trust Fund to
the  Collateral  Fund shall be treated as  distributed  to the  Purchaser as the
beneficial owner thereof.

     Upon the  termination of this Agreement and the liquidation of all Mortgage
Loans as to which the  Purchaser has made any Election to Delay  Foreclosure  or
any Election to Foreclose  pursuant to Section  2.04 hereof,  the Company  shall
distribute or cause to be distributed to the Purchaser all amounts  remaining in
the Collateral Fund (after adjustment for all deposits and permitted withdrawals
pursuant to this Agreement)  together with any investment  earnings thereon.  In
the  event the  Purchaser  has made any  Election  to Delay  Foreclosure  or any
Election to Foreclose, prior to any distribution to the Purchaser of all amounts
remaining in the Collateral  Fund, funds in the Collateral Fund shall be applied
consistent with the terms of this Agreement.

     Section 3.02. Collateral Fund Permitted Investments.

     The Company shall,  at the written  direction of the Purchaser,  invest the
funds in the  Collateral  Fund in Collateral  Fund Permitted  Investments.  Such
direction shall not be changed more frequently than quarterly. In the absence of
any direction,  the Company shall select such investments in accordance with the
definition of Collateral Fund Permitted Investments in its discretion.

     All income and gain  realized  from any  investment as well as any interest
earned  on  deposits  in  the  Collateral  Fund  (net  of  any  losses  on  such
investments)  and any  payments of principal  made in respect of any  Collateral
Fund  Permitted  Investment  shall be  deposited  in the  Collateral  Fund  upon
receipt.  All costs and realized losses associated with the purchase and sale of
Collateral  Fund Permitted  Investments  shall be borne by the Purchaser and the
amount  of net  realized  losses  shall be  deposited  by the  Purchaser  in the
Collateral Fund promptly upon realization.  The Company shall  periodically (but
not more  frequently  than monthly)  distribute to the Purchaser upon request an
amount of cash,  to the extent cash is  available  therefore  in the  Collateral
Fund,  equal to the amount by which the balance of the  Collateral  Fund,  after
giving effect to all other  distributions to be made from the Collateral Fund on
such  date,  exceeds  the  Required  Collateral  Fund  Balance.  Any  amounts so
distributed  shall be  released  from the lien  and  security  interest  of this
Agreement.

     Section 3.03. Grant of Security Interest

     The  Purchaser  hereby  grants  to  the  Company  for  the  benefit  of the
Certificateholders under the Pooling and Servicing Agreement a security interest
in and lien on all of the  Purchaser's  right,  title and interest,  whether now
owned or hereafter acquired, in and to: (1) the Collateral Fund, (2) all amounts
deposited in the Collateral  Fund and Collateral  Fund Permitted  Investments in
which such  amounts are  invested  (and the  distributions  and proceeds of such
investments)  and (3) all cash and  non-cash  proceeds of any of the  foregoing,
including  proceeds of the  voluntary  conversion  thereof (all of the foregoing
collectively, the "Collateral").

     The  Purchaser  acknowledges  the lien on and the security  interest in the
Collateral for the benefit of the  Certificateholders.  The Purchaser shall take
all actions  requested by the Company as may be reasonably  necessary to perfect
the security  interest  created under this Agreement in the Collateral and cause
it to be  prior  to all  other  security  interests  and  liens,  including  the
execution  and  delivery  to the  Company  for filing of  appropriate  financing
statements in accordance with applicable law. The Company shall file appropriate
continuation  statements,  or  appoint  an  agent  on its  behalf  to file  such
statements, in accordance with applicable law.

     Section 3.04. Collateral Shortfalls.

     In the event that amounts on deposit in the Collateral Fund at any time are
insufficient  to  cover  any  withdrawals  therefrom  that the  Company  is then
entitled to make hereunder, the Purchaser shall be obligated to pay such amounts
to the Company  immediately  upon demand.  Such  obligation  shall  constitute a
general corporate  obligation of the Purchaser.  The failure to pay such amounts
within two Business Days of such demand (except for amounts to cover interest on
a Mortgage  Loan  pursuant  to Sections  2.02(d)  and 2.03 (b)),  shall cause an
immediate  termination  of the  Purchaser's  right to make any Election to Delay
Foreclosure  or Election to Foreclose and the Company's  obligations  under this
Agreement  with  respect to all  Mortgage  Loans to which  such  insufficiencies
relate, without the necessity of any further notice or demand on the part of the
Company.



                                   ARTICLE IV

                            MISCELLANEOUS PROVISIONS


     Section 4.01. Amendment.

     This  Agreement  may be amended  from time to time by the  Company  and the
Purchaser by written agreement signed by the Company and the Purchaser.

     Section 4.02. 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 4.03. 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.

     Section 4.04. Notices.

     All  demands,  notices and  direction  hereunder  shall be in writing or by
telecopy and shall be deemed effective upon receipt to:

     (a) in the case of the Company,

                           Norwest Bank Minnesota, National Association
                           7485 New Horizon Way
                           Frederick, MD  21703

                           Attention:       Vice President, Master Servicing
                           Phone:           301-696-7800
                           Fax:             301-815-6365


     (b) in the case of the Purchaser,

                          ------------------------
                          ------------------------
                          ------------------------
                          ------------------------
                           Attention:-------------


     Section 4.05. Severability of Provisions.

     If any one or more of the covenants, agreements, provision or terms of this
Agreement  shall  be for  any  reason  whatsoever,  including  regulatory,  held
invalid, then such covenants, agreements,  provisions or terms of this Agreement
and  shall  in no way  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement.

     Section 4.06. Successors and Assigns.

     The  provisions  of this  Agreement  shall be binding upon and inure to the
benefit of the respective  successors and assigns of the parties hereto, and all
such provisions shall inure to the benefit of the Certificateholders;  provided,
however,  that the  rights  under  this  Agreement  cannot  be  assigned  by the
Purchaser without the consent of the Company.

     Section 4.07. Article and Section Headings.

     The article and section  headings  herein are for  convenience of reference
only and shall not limit or otherwise affect the meaning hereof.

     Section 4.08. Confidentiality.

     The Purchaser  agrees that all information  supplied by or on behalf of the
Company  pursuant  to  Sections  2.01  or  2.02,  including  individual  account
information,  is the  property of the Company and the  Purchaser  agrees to hold
such information confidential and not to disclose such information.

     Each party  hereto  agrees  that  neither  it, nor any  officer,  director,
employee,  affiliate or independent  contractor acting at such party's direction
will  disclose  the terms of  Section  4.09 of this  Agreement  to any person or
entity  other  than such  party's  legal  counsel  except  pursuant  to a final,
non-appealable  order of court,  the pendency of such order the other party will
have  received  notice of at least five business days prior to the date thereof,
or pursuant to the other party's prior express written consent.

     Section 4.09. Indemnification.

     The Purchaser  agrees to indemnify  and hold harmless the Company,  NASCOR,
and each  Servicer  and each  person who  controls  the  Company,  NASCOR,  or a
Servicer and each of their respective officers, directors, affiliates and agents
acting at the Company's,  NASCOR's,  or a Servicer's direction (the "Indemnified
Parties")  against any and all losses,  claims,  damages or liabilities to which
they may be subject,  insofar as such losses, claims, damages or liabilities (or
actions in respect  thereof) arise out of, or are based upon,  actions taken by,
or actions not taken by, the Company, NASCOR, or a Servicer, or on their behalf,
in  accordance  with the  provisions  of this  Agreement  and (i) which  actions
conflict with the Company's,  NASCOR's,  or a Servicer's  obligations  under the
Pooling and Servicing Agreement or the related Servicing Agreement, or (ii) give
rise to securities  law liability  under federal or state  securities  laws with
respect to the  Certificates.  The  Purchaser  hereby  agrees to  reimburse  the
Indemnified  Parties for the reasonable legal or other expenses incurred by them
in connection  with  investigating  or defending any such loss,  claim,  damage,
liability or action. The indemnification  obligations of the Purchaser hereunder
shall survive the termination or expiration of this Agreement.

     IN WITNESS  WHEREOF,  the Company and the Purchaser 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.


                                       Norwest Bank Minnesota, National 
                                       Association


                                       By:--------------------------
                                       Name:------------------------
                                       Title:-----------------------





                                       By:--------------------------
                                       Name:------------------------
                                       Title:-----------------------



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission