NORWEST INTEGRATED STRUCTURED ASSETS INC SERIES 1999-1 TRUST
8-K, 1999-05-20
ASSET-BACKED SECURITIES
Previous: CENTRE CAPITAL CORP /NV/, 10SB12G/A, 1999-05-20
Next: EQUITY FOCUS TRUSTS SECTOR SERIES 1999-A, 487, 1999-05-20





                       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: March 29, 1999
                        (Date of earliest event reported)

                          Commission File No. 333-17801






                   NORWEST INTEGRATED STRUCTURED ASSETS, INC.
- --------------------------------------------------------------------------------

   Delaware                                             Applied For
- --------------------------------------------------------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)

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



                                 (301) 846-8200
- --------------------------------------------------------------------------------
               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 March 29, 1999, Norwest Integrated Structured Assets, Inc.,
a  Delaware   corporation  (the   "Registrant"),   sold  Mortgage   Asset-Backed
Pass-Through Certificates, Series 1999-1, Class I-A-1, Class I-A-2, Class I-A-3,
Class I-A-4, Class I-A-R, Class II-A-1,  Class B-1, Class B-2 and Class B-3 (the
"Offered  Certificates"),  having an  aggregate  original  principal  balance of
$219,746,547.  The Offered  Certificates  were issued  pursuant to a Pooling and
Servicing Agreement,  dated as of March 29, 1999, among the Registrant,  Norwest
Bank Minnesota,  National Association, as master servicer (the "Master Servicer"
or "Norwest Bank") and First Union National Bank, as trustee (the  "Agreement"),
a  copy  of  which  is  filed  as  an  exhibit  hereto.   Mortgage  Asset-Backed
Pass-Through Certificates,  Series 1999-1, Class I-A-PO Certificates,  having an
aggregate initial principal balance of $56,678.60,  Class II-A-PO  Certificates,
having an aggregate  initial  principal  balance of  $48,519.13,  and Class B-4,
Class B-5 and Class B-6  Certificates,  having an  aggregate  initial  principal
balance of $2,445,831.16  (the "Private Class B Certificates" and, together with
the Class  I-A-PO  Certificates,  Class  II-A-PO  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  98.85% 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, other than the Fixed Retained Yield (as defined in the Agreement),  which
may include loans secured by shares issued by cooperative housing  corporations.
The remaining undivided interests in the Trust Estate are evidenced by the Class
I-A-PO,  Class II-A-PO and Private Class B Certificates  distributions  on which
are  subordinated to  distributions  on the Offered  Certificates  and the Class
I-A-PO and Class II-A-PO Certificates.

                  Interest on the Offered  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
Amounts are sufficient therefor.

                  An election  will be made to treat the Trust Estate as a REMIC
for federal  income tax purposes (the  "REMIC").  The Class I-A-1,  Class I-A-2,
Class I-A-3, Class I-A-4, Class I-A-PO, Class II-A-1, Class II-A-PO,  Class B-1,
Class B-2, Class B-3, Class B-4,  Class B-5 and Class B-6  Certificates  will be
treated as "regular interests" in the REMIC and the Class I-A-R Certificate will
be treated as the "residual interest" in the REMIC.



<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
                                                        March  29,  1999,  among
                                                        Norwest       Integrated
                                                        Structured Assets, Inc.,
                                                        Norwest Bank  Minnesota,
                                                        National Association and
                                                        First   Union   National
                                                        Bank, as trustee.



<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 INTEGRATED STRUCTURED ASSETS, INC.

March 29, 1999


                                     -----------------------------------
                                     Alan S. McKenney
                                     Vice President




<PAGE>





                                INDEX TO EXHIBITS



                                                                  PAPER (P) OR
EXHIBIT NO.     DESCRIPTION                                       ELECTRONIC (E)

(EX-4)          Pooling and Servicing Agreement, dated as of           E
                March 29, 1999 among Norwest Integrated
                Structured Assets, Inc., Norwest Bank Minnesota,
                National Association and First Union National
                Bank, as trustee.



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

                   NORWEST INTEGRATED STRUCTURED ASSETS, INC.

                                    (Seller)

                                       and

                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION

                                (Master Servicer)

                                       and

                            FIRST UNION NATIONAL BANK

                                    (Trustee)

                         POOLING AND SERVICING AGREEMENT

                           Dated as of March 29, 1999

                                 $222,297,575.89

                 Mortgage Asset-Backed Pass-Through Certificates
                                  Series 1999-1



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




                                     <PAGE>


                                TABLE OF CONTENTS


                                    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 Trustee.........................................
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 Trustee.......................
Section 3.04  Trustee to Cooperate;
               Release of Owner Mortgage Loan Files.........................
Section 3.05  Reports to the Trustee; 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  Application of Net Liquidation Proceeds.......................
Section 3.11  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 Trustee 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 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 and Seller by Master Servicer......
Section 6.08  Master Servicer Covenants Concerning Year 2000 Compliance.....


                                 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  Trustee to Act; Appointment of Successor......................
Section 7.06  Notification to Certificateholders............................


                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

Section 8.01  Duties of Trustee.............................................
Section 8.02  Certain Matters Affecting the Trustee.........................
Section 8.03  Trustee Not Required to Make Investigation....................
Section 8.04  Trustee Not Liable for Certificates or Mortgage Loans.........
Section 8.05  Trustee 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..............................................
Section 8.16  Trustee Covenants Concerning Year 2000 Compliance.............


                                  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  Cut-Off Date..................................................
Section 11.02  Cut-Off Date Aggregate Principal Balance......................
Section 11.03  Original Group I-A Percentage.................................
Section 11.04  Original Group II-A Percentage................................
Section 11.05  Original Principal Balances of the Classes of Class A
                Certificates.................................................
Section 11.06  Original Aggregate Non-PO Principal Balance...................
Section 11.07  Original Aggregate Subordinate Percentage.....................
Section 11.08  Original Class B Principal Balance............................
Section 11.09  Original Group I Subordinated Principal Balance...............
Section 11.10  Original Group II Subordinated Principal Balance..............
Section 11.11  Original Principal Balances of the Classes of Class B
                Certificates.................................................
Section 11.12  Original Class B-1 Fractional Interest........................
Section 11.13  Original Class B-2 Fractional Interest........................
Section 11.14  Original Class B-3 Fractional Interest........................
Section 11.15  Original Class B-4 Fractional Interest........................
Section 11.16  Original Class B-5 Fractional Interest........................
Section 11.17  Closing Date..................................................
Section 11.18  Right to Purchase.............................................
Section 11.19  Wire Transfer Eligibility.....................................
Section 11.20  Single Certificate............................................
Section 11.21  Servicing Fee Rate............................................
Section 11.22  Master Servicing Fee Rate.....................................

<PAGE>

                                    EXHIBITS


EXHIBIT A-I-A-1    -   Form of Face of Class I-A-1 Certificate
EXHIBIT A-I-A-2    -   Form of Face of Class I-A-2 Certificate
EXHIBIT A-I-A-3    -   Form of Face of Class I-A-3 Certificate
EXHIBIT A-I-A-4    -   Form of Face of Class I-A-4 Certificate
EXHIBIT A-I-A-PO   -   Form of Face of Class I-A-PO Certificate
EXHIBIT A-I-A-R    -   Form of Face of Class I-A-R Certificate
EXHIBIT A-II-A-1   -   Form of Face of Class II-A-1 Certificate
EXHIBIT A-II-A-PO  -   Form of Face of Class II-A-PO 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 B-6        -   Form of Face of Class B-6 Certificate
EXHIBIT C          -   Form of Reverse of Series 1999-1 Certificates
EXHIBIT D          -   Reserved
EXHIBIT E          -   Custodial Agreement
EXHIBIT F-1A       -   Schedule of Group I Mortgage Loans Serviced by Norwest 
                         Mortgage from locations other than Frederick, Maryland
EXHIBIT F-1B       -   Schedule of Group II Mortgage Loans Serviced by Norwest
                         Mortgage from locations other than Frederick, Maryland
EXHIBIT F-2A       -   Schedule of Group I Mortgage Loans Serviced by Norwest 
                         Mortgage in Frederick, Maryland
EXHIBIT F-2B       -   Schedule of Group II Mortgage Loans Serviced by Norwest 
                         Mortgage in Frederick, Maryland
EXHIBIT F-3A       -   Schedule of Group I Mortgage Loans Serviced by Other 
                         Servicers 
EXHIBIT F-3B       -   Schedule of Group II 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 Residual Certificates
EXHIBIT J          -   Transferee's Letter (Class [I-A-PO] [II-A-PO][B-4] [B-5] 
                         [B-6] Certificates)
EXHIBIT K          -   Transferee's Letter (Class [B-1] [B-2] [B-3] 
                         Certificates)
EXHIBIT L          -   Servicing Agreements
EXHIBIT M          -   Form of Special Servicing Agreement



<PAGE>


                  This Pooling and  Servicing  Agreement,  dated as of March 29,
1999 executed by NORWEST INTEGRATED STRUCTURED ASSETS, INC., as Seller,  NORWEST
BANK  MINNESOTA,  NATIONAL  ASSOCIATION,  as Master  Servicer,  and FIRST  UNION
NATIONAL BANK, as Trustee.

                         W I T N E S S E T H   T H A T:

                  In consideration of the mutual  agreements  herein  contained,
the Seller, the Master Servicer and the Trustee 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.

                  ADDITIONAL  COLLATERAL:  As  defined  in  the  MLCC  Servicing
Agreement.

                  ADDITIONAL  COLLATERAL  MORTGAGE LOANS: As defined in the MLCC
Servicing Agreement.

                  ADJUSTED  PRINCIPAL  BALANCE:  As to any Distribution Date and
any  Class  of Class B  Certificates,  the  greater  of (A) zero and (B) (i) the
Principal  Balance of such Class with  respect to such  Distribution  Date minus
(ii)  the  Adjustment  Amount  for such  Distribution  Date  less the  Principal
Balances  for  any  Classes  of  Class  B  Certificates  with  higher  numerical
designations.

                  ADJUSTMENT  AMOUNT:  For any Distribution Date, the difference
between  (A) the sum of the  Aggregate  Class A  Principal  Balance  and Class B
Principal  Balance as of the related  Determination  Date and (B) the sum of (i)
the sum of the Aggregate Class A 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) for
such  Distribution  Date without  regard to the provisos in the  definitions  of
Class B-1 Optimal  Principal Amount,  Class B-2 Optimal Principal Amount,  Class
B-3 Optimal  Principal Amount,  Class B-4 Optimal  Principal  Amount,  Class B-5
Optimal Principal Amount and Class B-6 Optimal Principal Amount.

                  AGGREGATE   ADJUSTED   POOL   AMOUNT:   With  respect  to  any
Distribution  Date,  the sum of the Group I  Adjusted  Pool  Amount and Group II
Adjusted Pool Amount.

                  AGGREGATE  CLASS A  PRINCIPAL  BALANCE:  With  respect  to any
Determination  Date,  the sum of the Group I-A Principal  Balance and Group II-A
Principal Balance.

                  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 GROUP I FORECLOSURE  PROFITS: As to any Distribution
Date,  the aggregate  amount of  Foreclosure  Profits with respect to all of the
Group I Mortgage Loans.

                  AGGREGATE GROUP II FORECLOSURE PROFITS: As to any Distribution
Date,  the aggregate  amount of  Foreclosure  Profits with respect to all of the
Group II Mortgage Loans.

                  AGGREGATE   GROUP   I-A   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  the  aggregate  amount   distributable  to  the  Group  I-A
Certificates  pursuant to Clause (i) Paragraphs first,  second, third and fourth
of Section 4.01(a) on such Distribution Date.

                  AGGREGATE  GROUP  I-A  UNPAID  INTEREST  SHORTFALL:  As to any
Distribution  Date,  an amount  equal to the sum of the Class A Unpaid  Interest
Shortfalls for the Group I-A Certificates.

                  AGGREGATE   GROUP  II-A   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  the  aggregate  amount  distributable  to  the  Group  II-A
Certificates  pursuant to Clause (i) Paragraphs first,  second, third and fourth
of Section 4.01(a) on such Distribution Date.

                  AGGREGATE  GROUP II-A  UNPAID  INTEREST  SHORTFALL:  As to any
Distribution  Date,  an amount  equal to the sum of the Class A Unpaid  Interest
Shortfalls for the Group II-A Certificates.

                  AGGREGATE NON-PO PRINCIPAL  BALANCE:  As of any  Determination
Date, the sum of the Class I-A Non-PO Principal  Balance,  the Class II-A Non-PO
Principal Balance and the Class B Principal Balance as of such date.

                  AGGREGATE  SUBORDINATE  PERCENTAGE:  As to  any  Determination
Date,  the  Class B  Principal  Balance  divided  by the sum of the Group I Pool
Balance (Non-PO Portion) and the Group II Pool Balance (Non-PO Portion).

                  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.

                  APPORTIONED CLASS B PRINCIPAL  DISTRIBUTION  AMOUNT: As to any
Distribution Date and any Class of Class B Certificates,  the product of (i) the
applicable Class B Principal  Distribution  Amount less the amount, if any, that
would have been distributable to such Class pursuant to Section 4.01(a)(ii) that
is used to pay the Class  I-A-PO  Deferred  Amount  and Class  II-A-PO  Deferred
Amount as provided in Clause (i)  Paragraph  fourth of Section  4.01(a) and (ii)
the Apportionment Fraction for such Class.

                  APPORTIONED  INTEREST  ACCRUAL AMOUNT:  As to any Distribution
Date  and  either  of the  Group I  Apportioned  Principal  Balance  or Group II
Apportioned  Principal  Balance  of a Class of Class B  Certificates,  an amount
equal to the  product  of (i) 1/12th of the Class B  Pass-Through  Rate and (ii)
such Group I Apportioned  Principal  Balance or Group II  Apportioned  Principal
Balance as of the Determination Date preceding such Distribution Date

                  APPORTIONMENT   FRACTION:   As  to  any   Class   of  Class  B
Certificates  and (i) any  Distribution  Date occurring  prior to the Cross-Over
Date and after the  Principal  Balance of each  Class of Group I-A  Certificates
(other than the Class I-A-PO Certificates) has been reduced to zero, a fraction,
the numerator of which is the Class B Loan Group I Optimal  Principal Amount for
such  Class  and the  denominator  of which is the  applicable  Class B  Optimal
Principal  Amount without regard to the proviso thereto or (ii) any Distribution
Date occurring prior to the Cross-Over  Date and after the Principal  Balance of
each  Class  of  Group  II-A   Certificates   (other  than  the  Class   II-A-PO
Certificates)  has been reduced to zero, a fraction,  the  numerator of which is
the  Class B Loan  Group II  Optimal  Principal  Amount  for such  Class and the
denominator of which is the applicable Class B Optimal  Principal Amount without
regard to the proviso thereto.

                  AUTHENTICATING  AGENT: Any  authenticating  agent appointed by
the Trustee 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 Trustee 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
$100,00.00 minus the aggregate  amount of Bankruptcy  Losses allocated solely to
the Class B 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  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.

                  BANK UNITED  MORTGAGE LOAN SALE  AGREEMENT:  The mortgage loan
sale agreement dated as of September 17, 1998 between Bank United, as seller and
Norwest Funding, Inc., as purchaser.

                  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   one  of  the   Class   I-A-1
Certificates,  Class I-A-2 Certificates,  Class I-A-3 Certificates,  Class I-A-4
Certificates and Class II-A-1  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  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 Trustee.

                  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
variations in the Percentage Interest evidenced thereby.

                  CLASS I-A-1 CERTIFICATE:  Any one of the Certificates executed
by the Trustee and authenticated by the Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-I-A-1 and Exhibit C hereto.

                  CLASS  I-A-1  CERTIFICATEHOLDER:  The  registered  holder of a
Class I-A-1 Certificate.

                  CLASS I-A-2 CERTIFICATE:  Any one of the Certificates executed
by the Trustee and authenticated by the Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-I-A-2 and Exhibit C hereto.

                  CLASS  I-A-2  CERTIFICATEHOLDER:  The  registered  holder of a
Class I-A-2 Certificate.

                  CLASS I-A-3 CERTIFICATE:  Any one of the Certificates executed
by the Trustee and authenticated by the Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-I-A-3 and Exhibit C hereto.

                  CLASS  I-A-3  CERTIFICATEHOLDER:  The  registered  holder of a
Class I-A-3 Certificate.

                  CLASS I-A-4 CERTIFICATE:  Any one of the Certificates executed
by the Trustee and authenticated by the Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-I-A-4 and Exhibit C hereto.

                  CLASS  I-A-4  CERTIFICATEHOLDER:  The  registered  holder of a
Class I-A-4 Certificate.

                  CLASS I-A-PO CERTIFICATE: Any one of the Certificates executed
by the Trustee and authenticated by the Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-I-A-PO and Exhibit C hereto.

                  CLASS I-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 I-A-PO Optimal Principal Amounts for the Class I-A-PO
Certificate for all prior Distribution Dates exceeded the amounts distributed on
the Class  I-A-PO  Certificates  on such prior  Distribution  Dates  pursuant to
Clause (i) Paragraph  third Clause (A) of Section 4.01(a) and (y) the sum of the
product for each Group I 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
Group I 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  I-A-PO  Certificates  on  prior  Distribution  Dates
pursuant to Clause (i)  Paragraph  fourth of Section  4.01(a).  On and after the
Cross-Over Date, the Class I-A-PO Deferred Amount will be zero. No interest will
accrue on any Class I-A-PO Deferred Amount.

                  CLASS I-A-PO OPTIMAL  PRINCIPAL AMOUNT: As to any Distribution
Date,  an amount  equal to the sum as to each Group I  Mortgage  Loan that is an
Outstanding Mortgage Loan, of the product of (x) the PO Fraction with respect to
such Group I 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
         Group I 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 Group I Mortgage Loan;

                  (ii) all Unscheduled  Principal Receipts that were received by
         a  Servicer  with  respect to such  Group I  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 Group I 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 excess of the unpaid principal  balance of such Group
         I Mortgage  Loan  substituted  for a  defective  Group I Mortgage  Loan
         during the month  preceding the month in which such  Distribution  Date
         occurs  over the unpaid  principal  balance of such  defective  Group I
         Mortgage Loan,  less the amount  allocable to the principal  portion of
         any unreimbursed  Periodic  Advances  previously made by the applicable
         Servicer,  the  Master  Servicer  or the  Trustee  in  respect  of such
         defective Group I Mortgage Loan.

                  CLASS  I-A-R  CERTIFICATE:  The  Certificate  executed  by the
Trustee  and  authenticated  by the  Trustee  or  the  Authenticating  Agent  in
substantially the form set forth in Exhibit A-I-A-R and Exhibit C hereto.

                  CLASS I-A-R  CERTIFICATEHOLDER:  The registered  holder of the
Class I-A-R Certificate.

                  CLASS II-A-1 CERTIFICATE: Any one of the Certificates executed
by the Trustee and authenticated by the Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit A-II-A-1 and Exhibit C hereto.

                  CLASS II-A-1  CERTIFICATEHOLDER:  The  registered  holder of a
Class II-A-1 Certificate.

                  CLASS  II-A-PO  CERTIFICATE:   Any  one  of  the  Certificates
executed by the Trustee and  authenticated by the Trustee or the  Authenticating
Agent in  substantially  the form set forth in Exhibit  A-II-A-PO  and Exhibit C
hereto.

                  CLASS II-A-PO  CERTIFICATEHOLDER:  The registered  holder of a
Class II-A-PO Certificate.

                  CLASS II-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  II-A-PO  Optimal  Principal  Amounts  for the Class
II-A-PO  Certificates  for all prior  Distribution  Dates  exceeded  the amounts
distributed on the Class II-A-PO  Certificates on such prior  Distribution Dates
pursuant to Clause (i) Paragraph third Clause (B) of Section 4.01(a) and (y) the
sum of the  product  for each Group II  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 Group II 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  II-A-PO  Certificates  on  prior
Distribution  Dates pursuant to Clause (i) Paragraph  fourth of Section 4.01(a).
On and after the  Cross-Over  Date,  the Class II-A-PO  Deferred  Amount will be
zero. No interest will accrue on any Class II-A-PO Deferred Amount.

                  CLASS II-A-PO OPTIMAL PRINCIPAL AMOUNT: As to any Distribution
Date,  an amount  equal to the sum as to each Group II Mortgage  Loan that is an
Outstanding Mortgage Loan, of the product of (x) the PO Fraction with respect to
such Group II 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
         Group II 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 Group II Mortgage Loan;

                  (ii) all Unscheduled  Principal Receipts that were received by
         a  Servicer  with  respect to such Group II  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  Group  II
         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 excess of the unpaid principal  balance of such Group
         II Mortgage  Loan  substituted  for a defective  Group II Mortgage Loan
         during the month  preceding the month in which such  Distribution  Date
         occurs over the unpaid  principal  balance of such  defective  Group II
         Mortgage Loan,  less the amount  allocable to the principal  portion of
         any unreimbursed  Periodic  Advances  previously made by the applicable
         Servicer,  the  Master  Servicer  or the  Trustee  in  respect  of such
         defective Group II Mortgage Loan.

                  CLASS A  CERTIFICATE:  Any of the  Group I-A  Certificates  or
Group II-A Certificates.

                  CLASS A CERTIFICATEHOLDER:  The registered holder of a Class A
Certificate.

                  CLASS A INTEREST ACCRUAL AMOUNT: As to any Distribution  Date,
the sum of the Interest  Accrual Amounts for the Classes of Class A Certificates
with respect to such Distribution Date.

                  CLASS A INTEREST  PERCENTAGE:  As to any Distribution Date and
any Class of Class A Certificates (other than the Class I-A-PO and Class II-A-PO
Certificates), the percentage calculated by dividing the Interest Accrual Amount
of such  Class  (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 Interest Accrual Amount).

                  CLASS A PASS-THROUGH RATE: As to the Class I-A-1, Class I-A-2,
Class I-A-3, Class I-A-4, Class I-A-R and Class II-A-1 Certificates,  6.500% per
annum.  The Class  I-A-PO and Class  II-A-PO  Certificates  are not  entitled to
interest and do not have Class A Pass-Through Rates.

                  CLASS A UNPAID INTEREST SHORTFALL: As to any Distribution Date
and Class of Class A Certificates, the amount, if any, by which the aggregate of
the Group I-A  Interest  Shortfall  Amounts  or Group  II-A  Interest  Shortfall
Amounts for such Class for prior  Distribution Dates is in excess of the amounts
distributed  in respect of such Class on prior  Distribution  Dates  pursuant to
Clause (i) Paragraph second of Section 4.01(a).

                  CLASS B  CERTIFICATE:  Any one of the Class B-1  Certificates,
Class B-2 Certificates,  Class B-3 Certificates,  Class B-4 Certificates,  Class
B-5 Certificates or Class B-6 Certificates.

                  CLASS B CERTIFICATEHOLDER:  The registered holder of a Class B
Certificate.

                  CLASS B DISTRIBUTION  AMOUNT: Any of the Class B-1, Class B-2,
Class B-3, Class B-4, Class B-5 or Class B-6 Distribution Amounts.

                  CLASS B INTEREST ACCRUAL AMOUNT: As to any Distribution  Date,
the sum of the Interest  Accrual Amounts for the Classes of Class B Certificates
with respect to such Distribution Date.

                  CLASS B INTEREST  PERCENTAGE:  As to any Distribution Date and
any Class of Class B  Certificates,  the  percentage  calculated by dividing the
Interest Accrual Amount of such Class (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  Interest  Accrual
Amount).

                  CLASS  B  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,  Class B-5
Interest Shortfall Amount or Class B-6 Interest Shortfall Amount.

                  CLASS B LOAN  GROUP I  OPTIMAL  PRINCIPAL  AMOUNT:  Any of the
Class B-1,  Class B-2, Class B-3, Class B-4, Class B-5 or Class B-6 Loan Group I
Optimal Principal Amounts.

                  CLASS B LOAN GROUP II  OPTIMAL  PRINCIPAL  AMOUNT:  Any of the
Class B-1, Class B-2, Class B-3, Class B-4, Class B-5 or Class B-6 Loan Group II
Optimal Principal Amounts.

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

                  CLASS B OPTIMAL PRINCIPAL AMOUNT:  Any of the Class B-1, Class
B-2, Class B-3, Class B-4, Class B-5 or Class B-6 Optimal Principal Amounts.

                  CLASS B PASS-THROUGH RATE: As to any Distribution Date, 6.500%
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, Class B-5 Principal Balance
and Class B-6 Principal Balance.

                  CLASS B PRINCIPAL  DISTRIBUTION  AMOUNT: Any of the Class B-1,
Class B-2, Class B-3,  Class B-4, Class B-5 or Class B-6 Principal  Distribution
Amounts.

                  CLASS B 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,  Class B-5  Unpaid
Interest Shortfall or Class B-6 Unpaid Interest Shortfall.

                  CLASS B-1 CERTIFICATE: Any one of the Certificates executed by
the Trustee and  authenticated  by the  Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit B-1 and Exhibit C 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 Clause (ii) Paragraphs first, second and third of Section 4.01(a).

                  CLASS B-1 INTEREST  SHORTFALL  AMOUNT:  As to any Distribution
Date,  any  amount  by which  the  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 Clause (ii) Paragraph first of Section 4.01(a).

                  CLASS B-1 LOAN  GROUP I OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group I, of the product of (x) the Non-PO  Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the  Group I 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  Group  I 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  Group I 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 Group I 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  CLASS B-1 LOAN GROUP II OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group II, of the product of (x) the Non-PO Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the Group II 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  Group  II 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  Group II 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 Group II 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  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 Group I Class B-1  Percentage  (with  respect  to each
         such  Group I  Mortgage  Loan) or Group II Class B-1  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 Group I Class B-1 Prepayment Percentage (with respect
         to each such  Group I Mortgage  Loan) or Group II Class B-1  Prepayment
         Percentage  (with  respect to each such Group II Mortgage  Loan) 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  Group  I Class  B-1  Prepayment  Percentage  (with
         respect  to each  such  Group I  Mortgage  Loan) or Group II Class  B-1
         Prepayment  Percentage  (with  respect to each such  Group II  Mortgage
         Loan) 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 Group I Class B-1  Percentage  (with  respect to each
         such  Group I  Mortgage  Loan) or Group II Class B-1  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 the
         applicable  Servicer,  the Master Servicer or the Trustee 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 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  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  Clause  (ii)
Paragraph third of Section 4.01(a) 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  Aggregate
Adjusted  Pool Amount as of the preceding  Distribution  Date less the Aggregate
Class A Principal Balance as of such Determination Date.

                  CLASS   B-1   PRINCIPAL   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  any amount  distributable  to the  Holders of the Class B-1
Certificates pursuant to Clause (ii) Paragraph third of Section 4.01(a).

                  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 Clause (ii) Paragraph second of Section 4.01(a).

                  CLASS B-2 CERTIFICATE: Any one of the Certificates executed by
the Trustee and  authenticated  by the  Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit B-2 and Exhibit C 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 Clause (ii) Paragraphs fourth, fifth and sixth of Section 4.01(a).

                  CLASS B-2 INTEREST  SHORTFALL  AMOUNT:  As to any Distribution
Date,  any  amount  by which  the  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 Clause (ii) Paragraph fourth of Section 4.01(a).

                  CLASS B-2 LOAN  GROUP I OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group I, of the product of (x) the Non-PO  Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the  Group I 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  Group  I 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  Group I 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 Group I 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  CLASS B-2 LOAN GROUP II OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group II, of the product of (x) the Non-PO Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the Group II 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  Group  II 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  Group II 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 Group II 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  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 Group I Class B-2  Percentage  (with  respect  to each
         such  Group I  Mortgage  Loan) or Group II Class B-2  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 Group I Class B-2 Prepayment Percentage (with respect
         to each such  Group I Mortgage  Loan) or Group II Class B-2  Prepayment
         Percentage  (with  respect to each such Group II Mortgage  Loan) 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  Group  I Class  B-2  Prepayment  Percentage  (with
         respect  to each  such  Group I  Mortgage  Loan) or Group II Class  B-2
         Prepayment  Percentage  (with  respect to each such  Group II  Mortgage
         Loan) 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 Group I Class B-2  Percentage  (with  respect to each
         such  Group I  Mortgage  Loan) or Group II Class B-2  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 the
         applicable  Servicer,  the Master Servicer or the Trustee 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 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  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  Clause  (ii)
Paragraph sixth of Section 4.01(a) 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  Aggregate
Adjusted Pool Amount as of the preceding  Distribution  Date less the sum of the
Aggregate  Class A Principal  Balance and the Class B-1 Principal  Balance as of
such Determination Date.

                  CLASS   B-2   PRINCIPAL   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  any amount  distributable  to the  Holders of the Class B-2
Certificates pursuant to Clause (ii) Paragraph sixth of Section 4.01(a).

                  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 Clause (ii) Paragraph fifth of Section 4.01(a).

                  CLASS B-3 CERTIFICATE: Any one of the Certificates executed by
the Trustee and  authenticated  by the  Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit B-3 and Exhibit C 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 Clause (ii) Paragraphs seventh, eighth and ninth of Section 4.01(a).

                  CLASS B-3 INTEREST  SHORTFALL  AMOUNT:  As to any Distribution
Date,  any  amount  by which  the  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 Clause (ii) Paragraph seventh of Section 4.01(a).

                  CLASS B-3 LOAN  GROUP I OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group I, of the product of (x) the Non-PO  Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the  Group I 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  Group  I 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  Group I 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 Group I 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  CLASS B-3 LOAN GROUP II OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group II, of the product of (x) the Non-PO Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the Group II 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  Group  II 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  Group II 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 Group II 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  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 Group I Class B-3  Percentage  (with  respect  to each
         such  Group I  Mortgage  Loan) or Group II Class B-3  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 Group I Class B-3 Prepayment Percentage (with respect
         to each such  Group I Mortgage  Loan) or Group II Class B-3  Prepayment
         Percentage  (with  respect to each such Group II Mortgage  Loan) 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  Group  I Class  B-3  Prepayment  Percentage  (with
         respect  to each  such  Group I  Mortgage  Loan) or Group II Class  B-3
         Prepayment  Percentage  (with  respect to each such  Group II  Mortgage
         Loan) 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 Group I Class B-3  Percentage  (with  respect to each
         such  Group I  Mortgage  Loan) or Group II Class B-3  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 the
         applicable  Servicer,  the Master Servicer or the Trustee 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 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  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  Clause  (ii)
Paragraph ninth of Section 4.01(a) and (B) as a result of a Principal Adjustment
and (b) the Realized Losses  allocated  through such  Determination  Date to the
Class B-3  Certificates  pursuant  to  Section  4.02(b)  and (ii) the  Aggregate
Adjusted Pool Amount as of the preceding  Distribution  Date less the sum of the
Aggregate  Class A Principal  Balance,  the Class B-1 Principal  Balance and the
Class B-2 Principal Balance as of such Determination Date.

                  CLASS   B-3   PRINCIPAL   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  any amount  distributable  to the  Holders of the Class B-3
Certificates pursuant to Clause (ii) Paragraph ninth of Section 4.01(a).

                  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 Clause (ii) Paragraph eighth of Section 4.01(a).

                  CLASS B-4 CERTIFICATE: Any one of the Certificates executed by
the Trustee and  authenticated  by the  Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit B-4 and Exhibit C 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 Clause (ii) Paragraphs tenth, eleventh, and twelfth of Section 4.01(a).

                  CLASS B-4 INTEREST  SHORTFALL  AMOUNT:  As to any Distribution
Date,  any  amount  by which  the  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 Clause (ii) Paragraph tenth of Section 4.01(a).

                  CLASS B-4 LOAN  GROUP I OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group I, of the product of (x) the Non-PO  Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the  Group I 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  Group  I 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  Group I 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 Group I 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  CLASS B-4 LOAN GROUP II OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group II, of the product of (x) the Non-PO Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the Group II 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  Group  II 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  Group II 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 Group II 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  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 Group I Class B-4  Percentage  (with  respect  to each
         such  Group I  Mortgage  Loan) or Group II Class B-4  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 Group I Class B-4 Prepayment Percentage (with respect
         to each such  Group I Mortgage  Loan) or Group II Class B-4  Prepayment
         Percentage  (with  respect to each such Group II Mortgage  Loan) 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  Group  I Class  B-4  Prepayment  Percentage  (with
         respect  to each  such  Group I  Mortgage  Loan) or Group II Class  B-4
         Prepayment  Percentage  (with  respect to each such  Group II  Mortgage
         Loan) 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 Group I Class B-4  Percentage  (with  respect to each
         such  Group I  Mortgage  Loan) or Group II Class B-4  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 the
         applicable  Servicer,  the Master Servicer or the Trustee 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 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  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  Clause  (ii)
Paragraph  twelfth  of  Section  4.01(a)  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 Aggregate
Adjusted Pool Amount as of the preceding  Distribution  Date less the sum of the
Aggregate Class A 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   PRINCIPAL   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  any amount  distributable  to the  Holders of the Class B-4
Certificates pursuant to Clause (ii) Paragraph twelfth of Section 4.01(a).

                  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 Clause (ii) Paragraph eleventh of Section 4.01(a).

                  CLASS B-5 CERTIFICATE: Any one of the Certificates executed by
the Trustee and  authenticated  by the  Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit B-5 and Exhibit C 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 Clause (ii)  Paragraphs  thirteenth,  fourteenth,  and  fifteenth  of Section
4.01(a).

                  CLASS B-5 INTEREST  SHORTFALL  AMOUNT:  As to any Distribution
Date,  any  amount  by which  the  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 Clause (ii) Paragraph thirteenth of Section 4.01(a).

                  CLASS B-5 LOAN  GROUP I OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group I, of the product of (x) the Non-PO  Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the  Group I 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  Group  I 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  Group I 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 Group I 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  CLASS B-5 LOAN GROUP II OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group II, of the product of (x) the Non-PO Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the Group II 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  Group  II 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  Group II 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 Group II 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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  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 Group I Class B-5  Percentage  (with  respect  to each
         such  Group I  Mortgage  Loan) or Group II Class B-5  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 Group I Class B-5 Prepayment Percentage (with respect
         to each such  Group I Mortgage  Loan) or Group II Class B-5  Prepayment
         Percentage  (with  respect to each such Group II Mortgage  Loan) 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  Group  I Class  B-5  Prepayment  Percentage  (with
         respect  to each  such  Group I  Mortgage  Loan) or Group II Class  B-5
         Prepayment  Percentage  (with  respect to each such  Group II  Mortgage
         Loan) 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 Group I Class B-5  Percentage  (with  respect to each
         such  Group I  Mortgage  Loan) or Group II Class B-5  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 the
         applicable  Servicer,  the Master Servicer or the Trustee 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 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  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 (A)  pursuant  to  Clause  (ii)
Paragraph  fifteenth  of  Section  4.01(a)  and (B) as a result  of a  Principal
Adjustment 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 Aggregate
Adjusted Pool Amount as of the preceding  Distribution  Date less the sum of the
Aggregate Class A 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   PRINCIPAL   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  any amount  distributable  to the  Holders of the Class B-5
Certificates pursuant to Clause (ii) Paragraph fifteenth of Section 4.01(a).

                  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 Clause (ii) Paragraph fourteenth of Section 4.01(a).

                  CLASS B-6 CERTIFICATE: Any one of the Certificates executed by
the Trustee and  authenticated  by the  Trustee or the  Authenticating  Agent in
substantially the form set forth in Exhibit B-6 and Exhibit C hereto.

                  CLASS B-6 CERTIFICATEHOLDER:  The registered holder of a Class
B-6 Certificate.

                  CLASS B-6 DISTRIBUTION  AMOUNT:  As to any Distribution  Date,
any amount  distributable to the Holders of the Class B-6 Certificates  pursuant
to Clause (ii)  Paragraphs  sixteenth,  seventeenth  and  eighteenth  of Section
4.01(a).

                  CLASS B-6 INTEREST  SHORTFALL  AMOUNT:  As to any Distribution
Date,  any  amount  by which  the  Interest  Accrual  Amount  of the  Class  B-6
Certificates   with  respect  to  such  Distribution  Date  exceeds  the  amount
distributed in respect of the Class B-6 Certificates on such  Distribution  Date
pursuant to Clause (ii) Paragraph sixteenth of Section 4.01(a).

                  CLASS B-6 LOAN  GROUP I OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group I, of the product of (x) the Non-PO  Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the  Group I Class  B-6  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  Group  I Class  B-6  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  Group I Class  B-6  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 Group I Class  B-6  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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  CLASS B-6 LOAN GROUP II OPTIMAL  PRINCIPAL  AMOUNT:  As to any
Distribution  Date, an amount equal to the sum, as to each Outstanding  Mortgage
Loan in Loan Group II, of the product of (x) the Non-PO Fraction with respect to
such Mortgage Loan and (y) the sum of:

                  (i) the Group II Class  B-6  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  Group  II Class  B-6  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  Group II Class B-6  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 Group II Class B-6  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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  CLASS B-6 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 Group I Class B-6  Percentage  (with  respect  to each
         such  Group I  Mortgage  Loan) or Group II Class B-6  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 Group I Class B-6 Prepayment Percentage (with respect
         to each such  Group I Mortgage  Loan) or Group II Class B-6  Prepayment
         Percentage  (with  respect to each such Group II Mortgage  Loan) 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  Group  I Class  B-6  Prepayment  Percentage  (with
         respect  to each  such  Group I  Mortgage  Loan) or Group II Class  B-6
         Prepayment  Percentage  (with  respect to each such  Group II  Mortgage
         Loan) 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 Group I Class B-6  Percentage  (with  respect to each
         such  Group I  Mortgage  Loan) or Group II Class B-6  Percentage  (with
         respect  to each  such  Group II  Mortgage  Loan) 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 the
         applicable  Servicer,  the Master Servicer or the Trustee 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 B-6 Optimal  Principal Amount
will equal the lesser of (A) the Class B-6 Optimal  Principal Amount  calculated
as described in the preceding  provisions and (B) the Adjusted Principal Balance
for the Class B-6 Certificates.

                  CLASS B-6  PRINCIPAL  BALANCE:  As to the first  Determination
Date,  the  Original  Class  B-6  Principal   Balance.   As  of  any  subsequent
Determination  Date, the lesser of (i) the Original Class B-6 Principal  Balance
less the sum of (a) all amounts  previously  distributed in respect of the Class
B-6 Certificates on prior  Distribution  Dates pursuant to Clause (ii) Paragraph
eighteenth of Section 4.01(a) and (b) the Realized Losses allocated through such
Determination Date to the Class B-6 Certificates pursuant to Section 4.02(b) and
(ii) the Aggregate  Adjusted Pool Amount as of the preceding  Distribution  Date
less the Aggregate Class A 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 as of such  Determination
Date.

                  CLASS   B-6   PRINCIPAL   DISTRIBUTION   AMOUNT:   As  to  any
Distribution  Date,  any amount  distributable  to the  Holders of the Class B-6
Certificates pursuant to Clause (ii) Paragraph eighteenth of Section 4.01(a).

                  CLASS B-6 UNPAID INTEREST  SHORTFALL:  As to any  Distribution
Date,  the amount,  if any,  by which the  aggregate  of the Class B-6  Interest
Shortfall  Amounts  for prior  Distribution  Dates is in  excess of the  amounts
distributed in respect of the Class B-6 Certificates on prior Distribution Dates
pursuant to Clause (ii) Paragraph seventeenth of Section 4.01(a).

                  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 11.18.

                  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 Trustee,
at  which  at  any  particular  time  its  corporate  trust  business  shall  be
administered,  which office at the date of the  execution of this  instrument is
located at 230 South Tryon Street, Charlotte, North Carolina 28288.

                  CROSS-OVER  DATE:  The  Distribution  Date preceding the first
Distribution  Date on which  each of the Group  I-A  Percentage  and Group  II-A
Percentage (in each case,  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  GROUP I-A  INTEREST  DISTRIBUTION  AMOUNT:  As to any
Distribution Date, the amount distributed in respect of the Classes of Group I-A
Certificates  pursuant  to Clause  (i)  Paragraph  first  Clause  (A) of Section
4.01(a) on such Distribution Date.

                  CURRENT GROUP II-A  INTEREST  DISTRIBUTION  AMOUNT:  As to any
Distribution  Date,  the amount  distributed  in respect of the Classes of Group
II-A  Certificates  pursuant to Clause (i) Paragraph first Clause (B) of Section
4.01(a) on such Distribution Date.

                  CURRENT  CLASS  B  INTEREST  DISTRIBUTION  AMOUNT:  As to  any
Distribution  Date, the amount  distributed in respect of the Classes of Class B
Certificates pursuant to Clause (ii) Paragraphs first, fourth,  seventh,  tenth,
thirteenth and sixteenth of Section 4.01(a) 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 Principal  Balances of the Class B-2,  Class B-3,  Class
B-4,  Class B-5 and Class B-6  Certificates  by the Aggregate  Non-PO  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 Principal  Balances of the Class B-3,  Class B-4,  Class
B-5 and Class B-6 Certificates by the Aggregate Non-PO 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 Principal Balances of the Class B-4, Class B-5 and Class
B-6  Certificates by the Aggregate  Non-PO  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 sum of the  Principal  Balances  of the  Class  B-5 and  Class B-6
Certificates  by  the  Aggregate  Non-PO  Principal  Balance.  As to  the  first
Distribution Date, the Original Class B-4 Fractional Interest.

                  CURRENT CLASS B-5 FRACTIONAL INTEREST:  As to any Distribution
Date  subsequent to the first  Distribution  Date,  the  percentage  obtained by
dividing the Principal  Balance of the Class B-6  Certificates  by the Aggregate
Non-PO Principal Balance.  As to the first Distribution Date, the Original Class
B-5 Fractional Interest.

                  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 Trustee,  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  Trustee,   and  thereafter  the
Custodian,  if any, hereafter appointed by the Trustee pursuant to Section 8.13,
or its successor in interest  under the Custodial  Agreement.  The Custodian may
(but need not) be the Trustee or any Person  directly or indirectly  controlling
or controlled by or under common control of the Trustee. 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 11.01.

                  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
11.02.

                  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.

                  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  representing  the  principal  portion  of  the  Cut-Off  Date
Aggregate Principal Balance evidenced by such 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 Group I Discount  Mortgage Loan or
Group II Discount Mortgage Loan.

                  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 Trustee, such that the Trustee, 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 a REMIC or result in the  imposition of any federal tax on
the 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-1A  MORTGAGE   LOAN:  Any  of  the  Mortgage  Loans
identified  in Exhibit F-1A 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-1B  MORTGAGE   LOAN:  Any  of  the  Mortgage  Loans
identified  in Exhibit F-1B 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-2A  MORTGAGE   LOAN:  Any  of  the  Mortgage  Loans
identified  in Exhibit F-2A 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-2B  MORTGAGE   LOAN:  Any  of  the  Mortgage  Loans
identified  in Exhibit F-2B 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-3A  MORTGAGE   LOAN:  Any  of  the  Mortgage  Loans
identified  in Exhibit F-3A 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.

                  EXHIBIT  F-3B  MORTGAGE   LOAN:  Any  of  the  Mortgage  Loans
identified  in Exhibit F-3B 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.

                  FINAL SCHEDULED  MATURITY DATE: The Final  Scheduled  Maturity
Date for each Class of Group I-A  Certificates and Class B Certificates is April
25, 2029, which  corresponds to the "latest possible maturity date" for purposes
of Section  860G(a)(1)  of the Internal  Revenue Code of 1986,  as amended.  The
Final Scheduled Maturity Date for each Class of Group II-A Certificates is April
25, 2014.

                  FITCH: Fitch IBCA, Inc., or its successors in interest.

                  FIXED RETAINED YIELD: The fixed percentage of interest on each
Mortgage Loan with a Mortgage  Interest Rate greater than the sum of (a) 6.500%,
(b) the Servicing Fee Rate and (c) the Master  Servicing Fee Rate, which will be
determined on a loan by loan basis and will equal the Mortgage  Interest Rate on
each Mortgage  Loan minus the sum of (a), (b) and (c),  which is not assigned to
and not part of the Trust Estate.

                  FIXED RETAINED YIELD RATE: With respect to each Mortgage Loan,
a per annum rate equal to the greater of (a) zero and (b) the Mortgage  Interest
Rate on such Mortgage  Loan minus the sum of (i) 6.500%,  (ii) the Servicing Fee
Rate and (iii) the Master Servicing Fee Rate.

                  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  $4,445,951.52  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.

                  GROUP I ADJUSTED POOL AMOUNT: With respect to any Distribution
Date,  the  aggregate  of the  Cut-Off  Date  Principal  Balances of the Group I
Mortgage Loans minus the sum of (i) all amounts in respect of principal received
in respect of the Group I 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 such  Mortgage  Loans from the Cut-Off Date through the
end of the month preceding such Distribution Date.

                  GROUP I 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 that are Group I Mortgage Loans:  the product
of (i) the PO  Fraction  for  each  such  Group I  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 Group I 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 Group I Mortgage  Loan from the Cut-Off  Date  through the end of the month
preceding such Distribution Date.

                  GROUP   I   APPORTIONED   INTEREST   PERCENTAGE:   As  to  any
Distribution   Date  and  any  Class  of  Group  I-A  Certificates  or  Class  B
Certificates,  the percentage  calculated by dividing (a) in the case of a Class
of Group I-A  Certificates,  the  Interest  Accrual  Amount and in the case of a
Class of Class B Certificates,  the Apportioned  Interest Accrual Amount for the
Group I Apportioned  Principal Balance of such Class by (b) the Group I Interest
Accrual  Amount  (determined  without regard to clause (ii) of the definition of
each Interest Accrual Amount).

                  GROUP I APPORTIONED  PRINCIPAL BALANCE: As to any Distribution
Date and any Class of Class B  Certificates,  an amount  equal to the product of
(i) the  Principal  Balance  of the  Class  of Class B  Certificates  and (ii) a
fraction,  the  numerator  of which is the Group I  Subordinate  Amount  and the
denominator of which is the sum of the Group I Subordinate  Amount and the Group
II Subordinate Amount.

                  GROUP I CLASS B  PERCENTAGE:  Any one of the Group I Class B-1
Percentage,  Group I Class B-2 Percentage, Group I Class B-3 Percentage, Group I
Class  B-4  Percentage,  Group I  Class  B-5  Percentage  or  Group I Class  B-6
Percentage.

                  GROUP I  CLASS B  PREPAYMENT  PERCENTAGE:  Any of the  Group I
Class B-1 Prepayment Percentage,  Group I Class B-2 Prepayment Percentage, Group
I Class B-3  Prepayment  Percentage,  Group I Class B-4  Prepayment  Percentage,
Group I Class  B-5  Prepayment  Percentage  or  Group  I  Class  B-6  Prepayment
Percentage.

                  GROUP I CLASS B-1 PERCENTAGE: As to any Distribution Date, the
percentage  calculated by  multiplying  the Group I  Subordinated  Percentage by
either (i) if any Class B Certificates  (other than the Class B-1  Certificates)
are eligible to receive  principal  distributions  for such Distribution Date in
accordance with Section 4.01(d), 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  Principal
Balances of the Classes of Class B  Certificates  eligible to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d) or (ii) except as set forth in Section 4.01(d)(ii), in the event
that the Class B Certificates  (other than the Class B-1  Certificates)  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), one.

                  GROUP  I  CLASS   B-1   PREPAYMENT   PERCENTAGE:   As  to  any
Distribution  Date,  the  percentage  calculated  by  multiplying  the  Group  I
Subordinated  Prepayment  Percentage  by either (i) if any Class B  Certificates
(other  than the Class B-1  Certificates)  are  eligible  to  receive  principal
distributions for such  Distribution Date in accordance with Section 4.01(d),  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  Principal  Balances  of the  Classes of
Class B  Certificates  eligible  to  receive  principal  distributions  for such
Distribution  Date in accordance  with the provisions of Section 4.01(d) or (ii)
except  as set  forth in  Section  4.01(d)(ii),  in the  event  that the Class B
Certificates (other than the Class B-1 Certificates) are not eligible to receive
distributions of principal in accordance with Section 4.01(d)(i), one.

                  GROUP I CLASS B-2  PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group I  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group I Class B-2 Percentage for such Distribution Date will be
zero.

                  GROUP  I  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 Group I 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group I Class B-2 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP I CLASS B-3  PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group I  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group I Class B-3 Percentage for such Distribution Date will be
zero.

                  GROUP  I  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 Group I 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group I Class B-3 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP I CLASS B-4  PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group I  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group I Class B-4 Percentage for such Distribution Date will be
zero.

                  GROUP  I  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 Group I 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group I Class B-4 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP I CLASS B-5  PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group I  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group I Class B-5 Percentage for such Distribution Date will be
zero.

                  GROUP  I  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 Group I 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group I Class B-5 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP I CLASS B-6  PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group I  Subordinated  Percentage  by (ii) a fraction,  the
numerator  of which is the Class B-6  Principal  Balance  (determined  as of the
Determination  Date preceding  such  Distribution  Date) and the  denominator of
which  is  the  sum  of  the  Principal  Balances  of the  Classes  of  Class  B
Certificates  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-6  Certificates  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i),  the Group I Class B-6 Percentage for such Distribution Date will be
zero.

                  GROUP  I  CLASS   B-6   PREPAYMENT   PERCENTAGE:   As  to  any
Distribution  Date,  except as set forth in the next  sentence,  the  percentage
calculated by multiplying (i) the Group I Subordinated  Prepayment Percentage by
(ii) a  fraction,  the  numerator  of which is the Class B-6  Principal  Balance
(determined as of the Determination  Date preceding such Distribution  Date) and
the denominator of which is the sum of the Principal  Balances of the Classes of
Class B  Certificates  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-6
Certificates  are  not  eligible  to  receive   distributions  of  principal  in
accordance with Section 4.01(d)(i),  the Group I Class B-6 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP I DISCOUNT MORTGAGE LOAN: A Group I Mortgage Loan with a
Net Mortgage Interest Rate of less than 6.500%.

                  GROUP I INTEREST ACCRUAL AMOUNT: As to any Distribution  Date,
the sum of the Group I-A Interest  Accrual Amount and the  Apportioned  Interest
Accrual  Amounts for the Group I Apportioned  Principal  Balances of the Class B
Certificates.

                  GROUP I MORTGAGE LOANS: Those Mortgage Loans listed on Exhibit
F-1A, F-2A and F-3A attached hereto.

                  GROUP I NET FORECLOSURE  PROFITS: As to any Distribution Date,
the amount,  if any, by which (i)  Aggregate  Group I  Foreclosure  Profits with
respect to such  Distribution  Date  exceed  (ii)  Liquidated  Loan  Losses with
respect to Group I Mortgage Loans with respect to such Distribution Date.

                  GROUP I POOL BALANCE (NON-PO PORTION):  As of any Distribution
Date,  the  sum of the  amounts  for  each  Group  I  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.

                  GROUP I POOL  BALANCE  (PO  PORTION):  As of any  Distribution
Date,  the  sum of the  amounts  for  each  Group  I  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.

                  GROUP I POOL DISTRIBUTION AMOUNT: As of any Distribution Date,
the funds eligible for distribution to the Holders of the Group I-A Certificates
and Class B 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  Group  I  Mortgage  Loans
(including,  without  limitation,  the proceeds of any  repurchase  of a Group I
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 with respect to Group I Mortgage Loans by
a Servicer pursuant to the related Servicing Agreement or Periodic Advances with
respect to Group I Mortgage  Loans made by the Master  Servicer  or the  Trustee
pursuant to Section 3.03,  and (iii) all other amounts with respect to a Group I
Mortgage Loan 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
Trustee on or prior to the Distribution Date, but excluding the following:

                  (a) amounts received as late payments of principal or interest
         with respect to a Group I Mortgage Loan and respecting which the Master
         Servicer  or the  Trustee  has made one or more  unreimbursed  Periodic
         Advances;

                  (b) the portion of Liquidation  Proceeds used to reimburse any
         unreimbursed  Periodic Advances with respect to a Group I Mortgage Loan
         by the Master Servicer or the Trustee;

                  (c) those portions of each payment of interest on a particular
         Group I Mortgage Loan which  represent (i) the Fixed Retained Yield, if
         any, (ii) the applicable  Servicing Fee and (iii) the Master  Servicing
         Fee;

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

                  (e)  all  Unscheduled   Principal  Receipts  received  by  the
         Servicers  with respect to Group I Mortgage  Loans 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 Group I 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
         Group I Mortgage Loan substituted for a defective Group I Mortgage Loan
         during the month  preceding the month in which such  Distribution  Date
         occurs  and the unpaid  principal  balance  of such  defective  Group I
         Mortgage Loan;

                  (g) that portion of Liquidation Proceeds and REO Proceeds with
         respect  to any Group I  Mortgage  Loan  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 Group I 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)  Group I Net Foreclosure Profits;

                  (k)  Month End Interest in  respect of Group I Mortgage Loans;
         and

                  (l) the amount of any  Recoveries in respect of principal with
         respect to a Group I Mortgage Loan which had previously  been allocated
         as a loss to one or more Classes of the Class A or Class B Certificates
         pursuant to Section 4.02 other than  Recoveries with respect to a Group
         I  Mortgage  Loan that are  covered  by the last  sentence  of  Section
         4.02(d).

                  GROUP  I  POOL  SCHEDULED   PRINCIPAL   BALANCE:   As  to  any
Distribution  Date, the aggregate  Scheduled  Principal  Balances of all Group I
Mortgage Loans that were Outstanding Mortgage Loans on the Due Date in the month
preceding the month of such Distribution Date.

                  GROUP  I  SCHEDULED   PRINCIPAL  AMOUNT:   The  sum  for  each
outstanding Group I 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 Group I-A Non-PO Optimal Principal Amount but without
such amount being multiplied by the Class I-A Percentage.

                  GROUP I SUBORDINATE  AMOUNT: As to any Distribution  Date, the
excess of (i) the Group I Pool Balance (Non-PO  Portion) over (ii) the Group I-A
Non-PO Principal Balance.

                  GROUP I SUBORDINATED PERCENTAGE:  As to any Distribution Date,
the percentage which is the difference between 100% and the Group I-A Percentage
for such date.

                  GROUP  I  SUBORDINATED   PREPAYMENT  PERCENTAGE:   As  to  any
Distribution  Date, the percentage which is the difference  between 100% and the
Group I-A Prepayment Percentage for such date.

                  GROUP  I  UNSCHEDULED  PRINCIPAL  AMOUNT:  The  sum  for  each
outstanding Group I 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 Group I-A  Non-PO  Optimal  Principal  Amount  but
without that amount being multiplied by the Group I-A Prepayment Percentage.

                  GROUP  II  ADJUSTED   POOL   AMOUNT:   With   respect  to  any
Distribution  Date, the aggregate of the Cut-Off Date Principal  Balances of the
Group II Mortgage Loans minus the sum of (i) all amounts in respect of principal
received  in  respect  of  the  Group  II  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 such  Mortgage  Loans from the  Cut-Off  Date
through the end of the month preceding such Distribution Date.

                  GROUP II 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 that are Group II Mortgage Loans: the
product of (i) the PO Fraction for each such Group II 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 Group II 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 Group II Mortgage  Loan from the Cut-Off  Date through the end of the month
preceding such Distribution Date.

                  GROUP  II   APPORTIONED   INTEREST   PERCENTAGE:   As  to  any
Distribution  Date  and  any  Class  of  Group  II-A  Certificates  or  Class  B
Certificates,  the percentage  calculated by dividing (a) in the case of a Class
of Group II-A  Certificates,  the Interest  Accrual  Amount and in the case of a
Class of Class B Certificates,  the Apportioned  Interest Accrual Amount for the
Group  II  Apportioned  Principal  Balance  of such  Class  by (b) the  Group II
Interest  Accrual  Amount  (determined  without  regard  to  clause  (ii) of the
definition of each Interest Accrual Amount).

                  GROUP II APPORTIONED PRINCIPAL BALANCE: As to any Distribution
Date and any Class of Class B  Certificates,  an amount  equal to the product of
(i) the  Principal  Balance  of the  Class  of Class B  Certificates  and (ii) a
fraction,  the  numerator  of which is the Group II  Subordinate  Amount and the
denominator of which is the sum of the Group I Subordinate  Amount and the Group
II Subordinate Amount.

                  GROUP II CLASS B PERCENTAGE: Any one of the Group II Class B-1
Percentage,  Group II Class B-2 Percentage, Group II Class B-3 Percentage, Group
II Class B-4  Percentage,  Group II Class B-5  Percentage  or Group II Class B-6
Percentage.

                  GROUP II CLASS B  PREPAYMENT  PERCENTAGE:  Any of the Group II
Class B-1 Prepayment Percentage, Group II Class B-2 Prepayment Percentage, Group
II Class B-3 Prepayment  Percentage,  Group II Class B-4 Prepayment  Percentage,
Group II Class  B-5  Prepayment  Percentage  or  Group II Class  B-6  Prepayment
Percentage.

                  GROUP II CLASS B-1 PERCENTAGE:  As to any  Distribution  Date,
the percentage calculated by multiplying the Group II Subordinated Percentage by
either (i) if any Class B Certificates  (other than the Class B-1  Certificates)
are eligible to receive  principal  distributions  for such Distribution Date in
accordance with Section 4.01(d), 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  Principal
Balances of the Classes of Class B  Certificates  eligible to receive  principal
distributions  for such  Distribution  Date in accordance with the provisions of
Section 4.01(d) or (ii) except as set forth in Section 4.01(d)(ii), in the event
that the Class B Certificates  (other than the Class B-1  Certificates)  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), one.

                  GROUP  II  CLASS  B-1   PREPAYMENT   PERCENTAGE:   As  to  any
Distribution  Date,  the  percentage  calculated  by  multiplying  the  Group II
Subordinated  Prepayment  Percentage  by either (i) if any Class B  Certificates
(other  than the Class B-1  Certificates)  are  eligible  to  receive  principal
distributions for such  Distribution Date in accordance with Section 4.01(d),  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  Principal  Balances  of the  Classes of
Class B  Certificates  eligible  to  receive  principal  distributions  for such
Distribution  Date in accordance  with the provisions of Section 4.01(d) or (ii)
except  as set  forth in  Section  4.01(d)(ii),  in the  event  that the Class B
Certificates (other than the Class B-1 Certificates) are not eligible to receive
distributions of principal in accordance with Section 4.01(d)(i), one.

                  GROUP II CLASS B-2 PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group II  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group II Class B-2 Percentage for such Distribution Date will be
zero.

                  GROUP  II  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 Group II 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group II Class B-2 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP II CLASS B-3 PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group II  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group II Class B-3 Percentage for such Distribution Date will be
zero.

                  GROUP  II  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 Group II 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group II Class B-3 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP II CLASS B-4 PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group II  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group II Class B-4 Percentage for such Distribution Date will be
zero.

                  GROUP  II  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 Group II 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group II Class B-4 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP II CLASS B-5 PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group II  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  Principal  Balances  of the  Classes  of  Class  B
Certificates  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 Group II Class B-5 Percentage for such Distribution Date will be
zero.

                  GROUP  II  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 Group II 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 Principal  Balances of the Classes of
Class B  Certificates  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 Group II Class B-5 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP II CLASS B-6 PERCENTAGE:  As to any  Distribution  Date,
except  as  set  forth  in the  next  sentence,  the  percentage  calculated  by
multiplying  (i) the Group II  Subordinated  Percentage by (ii) a fraction,  the
numerator  of which is the Class B-6  Principal  Balance  (determined  as of the
Determination  Date preceding  such  Distribution  Date) and the  denominator of
which  is  the  sum  of  the  Principal  Balances  of the  Classes  of  Class  B
Certificates  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-6  Certificates  are not
eligible to receive  distributions  of  principal  in  accordance  with  Section
4.01(d)(i), the Group II Class B-6 Percentage for such Distribution Date will be
zero.

                  GROUP  II  CLASS  B-6   PREPAYMENT   PERCENTAGE:   As  to  any
Distribution  Date,  except as set forth in the next  sentence,  the  percentage
calculated by multiplying (i) the Group II Subordinated Prepayment Percentage by
(ii) a  fraction,  the  numerator  of which is the Class B-6  Principal  Balance
(determined as of the Determination  Date preceding such Distribution  Date) and
the denominator of which is the sum of the Principal  Balances of the Classes of
Class B  Certificates  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-6
Certificates  are  not  eligible  to  receive   distributions  of  principal  in
accordance with Section 4.01(d)(i), the Group II Class B-6 Prepayment Percentage
for such Distribution Date will be zero.

                  GROUP II DISCOUNT MORTGAGE LOAN: A Group II Mortgage Loan with
a Net Mortgage Interest Rate of less than 6.500%.

                  GROUP II INTEREST ACCRUAL AMOUNT: As to any Distribution Date,
the sum of the Group II-A Interest  Accrual Amount and the Apportioned  Interest
Accrual Amounts for the Group II Apportioned  Principal  Balances of the Class B
Certificates.

                  GROUP II  MORTGAGE  LOANS:  Those  Mortgage  Loans  listed  on
Exhibit F-1B, F-2B and F-3B attached hereto.

                  GROUP II NET FORECLOSURE PROFITS: As to any Distribution Date,
the amount,  if any, by which (i) Aggregate  Group II  Foreclosure  Profits with
respect to such  Distribution  Date  exceed  (ii)  Liquidated  Loan  Losses with
respect to Group II Mortgage Loans with respect to such Distribution Date.

                  GROUP II POOL BALANCE (NON-PO PORTION): As of any Distribution
Date,  the sum of the  amounts  for  each  Group  II  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.

                  GROUP II POOL  BALANCE (PO  PORTION):  As of any  Distribution
Date,  the sum of the  amounts  for  each  Group  II  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.

                  GROUP  II POOL  DISTRIBUTION  AMOUNT:  As of any  Distribution
Date,  the funds  eligible  for  distribution  to the  Holders of the Group II-A
Certificates and Class B 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 Group II  Mortgage
Loans (including,  without limitation, the proceeds of any repurchase of a Group
II 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 with respect to Group II
Mortgage  Loans by a Servicer  pursuant to the related  Servicing  Agreement  or
Periodic  Advances  with  respect to Group II Mortgage  Loans made by the Master
Servicer or the Trustee  pursuant  to Section  3.03 and (iii) all other  amounts
with  respect  to a  Group  II  Mortgage  Loan  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 Trustee on or prior to the  Distribution  Date,
but excluding the following:

                           (a) amounts received as late payments of principal or
         interest with respect to a Group II Mortgage Loan and respecting  which
         the Master  Servicer or the  Trustee has made one or more  unreimbursed
         Periodic Advances;

                           (b)  the  portion  of  Liquidation  Proceeds  used to
         reimburse any unreimbursed Periodic Advances with respect to a Group II
         Mortgage Loan by the Master Servicer or the Trustee;

                           (c) those  portions of each  payment of interest on a
         particular  Group  II  Mortgage  Loan  which  represent  (i) the  Fixed
         Retained Yield, if any, (ii) the applicable Servicing Fee and (iii) the
         Master Servicing Fee;

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

                           (e) all Unscheduled  Principal  Receipts  received by
         the  Servicers  with  respect  to Group II  Mortgage  Loans  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 Group II
         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 Group II  Mortgage  Loan  substituted  for a
         defective  Group II Mortgage Loan during the month  preceding the month
         in which such Distribution Date occurs and the unpaid principal balance
         of such defective Group II Mortgage Loan;

                           (g) that  portion  of  Liquidation  Proceeds  and REO
         Proceeds  with respect to any Group II Mortgage  Loan 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 Group II 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)  Group II Net Foreclosure Profits;

                           (k)  Month  End Interest  in respect  of  Group  II 
         Mortgage Loans; and

                           (l)  the  amount  of any  Recoveries  in  respect  of
         principal with respect to a Group II Mortgage Loan which had previously
         been allocated as a loss to one or more Classes of the Class A or Class
         B  Certificates  pursuant to Section  4.02 other than  Recoveries  with
         respect  to a Group  II  Mortgage  Loan  that are  covered  by the last
         sentence of Section 4.02(d).

                  GROUP  II  POOL  SCHEDULED   PRINCIPAL  BALANCE:   As  to  any
Distribution  Date, the aggregate  Scheduled  Principal Balances of all Group II
Mortgage Loans that were Outstanding Mortgage Loans on the Due Date in the month
preceding the month of such Distribution Date.

                  GROUP II SUBORDINATE  AMOUNT: As to any Distribution Date, the
excess of (i) the Group II Pool  Balance  (Non-PO  Portion)  over (ii) the Group
II-A Non-PO Principal Balance.

                  GROUP II SUBORDINATED PERCENTAGE: As to any Distribution Date,
the  percentage  which  is the  difference  between  100%  and  the  Group  II-A
Percentage for such date.

                  GROUP  II  SUBORDINATED  PREPAYMENT  PERCENTAGE:   As  to  any
Distribution  Date, the percentage which is the difference  between 100% and the
Group II-A Prepayment Percentage for such date.

                  GROUP I-A  CERTIFICATE:  Any Class I-A-1,  Class I-A-2,  Class
I-A-3, Class I-A-4, Class I-A-PO or Class I-A-R Certificate.

                  GROUP I-A DISTRIBUTION AMOUNT: As to any Distribution Date and
any Class of Group I-A Certificates (other than the Class I-A-PO  Certificates),
the amount  distributable  to such Class of Group I-A  Certificates  pursuant to
Clause (i)  Paragraphs  first  Clause (A),  second  Clause (A) and third  Clause
(A)(1) of Section  4.01(a).  As to any  Distribution  Date and the Class  I-A-PO
Certificates, the amount distributable to the Class I-A-PO Certificates pursuant
to Clause (i)  Paragraphs  third Clause  (B)(2) and fourth Clause (A) of Section
4.01(a) on such Distribution Date.

                  GROUP I-A  INTEREST  ACCRUAL  AMOUNT:  As to any  Distribution
Date,  the sum of the Interest  Accrual  Amounts for the Class I-A  Certificates
with respect to such Distribution Date.

                  GROUP I-A INTEREST PERCENTAGE: As to any Distribution Date and
any Class of Group I-A Certificates,  the percentage  calculated by dividing the
Interest Accrual Amount of such Class (determined  without regard to clause (ii)
of the definition  thereof) by the Group I-A Interest Accrual Amount (determined
without  regard  to  clause  (ii) of the  definition  of each  Interest  Accrual
Amount).

                  GROUP I-A INTEREST  SHORTFALL  AMOUNT:  As to any Distribution
Date and any Class of Group I-A  Certificates,  any amount by which the Interest
Accrual Amount of such Class with respect to such  Distribution Date exceeds the
amount  distributed in respect of such Class on such  Distribution Date pursuant
to Clause (i) Paragraph first Clause (A) of Section 4.01(a).

                  GROUP I-A LOSS DENOMINATOR:  As to any Determination  Date, an
amount equal to the Group I-A Non-PO Principal Balance.

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

                  GROUP I-A NON-PO OPTIMAL AMOUNT: As to any Distribution  Date,
the sum for such Distribution Date of (i) the Group I-A Interest Accrual Amount,
(ii) the Aggregate Group I-A Unpaid  Interest  Shortfall and (iii) the Group I-A
Non-PO Optimal Principal Amount.

                  GROUP  I-A  NON-PO  OPTIMAL   PRINCIPAL   AMOUNT:  As  to  any
Distribution  Date, an amount equal to the sum, as to each Group I Mortgage Loan
that is an 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 Group  I-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  Group  I-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  Group I-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 Group I-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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  GROUP I-A NON-PO PRINCIPAL BALANCE:  As of any date, an amount
equal to the Group I-A Principal Balance less the Principal Balance of the Class
I-A-PO Certificates.

                  GROUP I-A  NON-PO  PRINCIPAL  DISTRIBUTION  AMOUNT:  As to any
Distribution Date, the aggregate amount distributed in respect of the Classes of
Group I-A  Certificates  pursuant to Clause (A) Paragraph third Clause (A)(1) of
Section 4.01(a).

                  GROUP I-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 Group I-A Non-PO  Principal  Balance  (determined as of
the  Determination  Date preceding such  Distribution  Date) by the Group I 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 Group
I-A Non-PO Principal  Balance to decline to zero following the distribution made
on such Distribution Date.

                  GROUP I-A PREPAYMENT  PERCENTAGE:  As to any Distribution Date
to  and  including  the  Distribution  Date  in  March  2004,  100%.  As to  any
Distribution  Date  subsequent to March 2004 to and  including the  Distribution
Date in March 2005, the Group I-A Percentage as of such  Distribution  Date plus
70% of the Group I Subordinated  Percentage as of such Distribution  Date. As to
any Distribution Date subsequent to March 2005 to and including the Distribution
Date in March 2006, the Group I-A Percentage as of such  Distribution  Date plus
60% of the Group I Subordinated  Percentage as of such Distribution  Date. As to
any Distribution Date subsequent to March 2006 to and including the Distribution
Date in March 2007, the Group I-A Percentage as of such  Distribution  Date plus
40% of the Group I Subordinated  Percentage as of such Distribution  Date. As to
any Distribution Date subsequent to March 2007 to and including the Distribution
Date in March 2008, the Group I-A Percentage as of such  Distribution  Date plus
20% of the Group I Subordinated  Percentage as of such Distribution  Date. As to
any  Distribution  Date subsequent to March 2008, the Group I-A Percentage as of
such  Distribution  Date. The foregoing is subject to the following:  (i) if the
aggregate  distribution to Holders of Group I-A Certificates on any Distribution
Date of the Group I-A Prepayment  Percentage  provided above of (a)  Unscheduled
Principal  Receipts  distributable  on such  Distribution  Date would reduce the
Group I-A  Non-PO  Principal  Balance  below  zero,  the  Group  I-A  Prepayment
Percentage for such Distribution Date shall be the percentage necessary to bring
the Group I-A  Non-PO  Principal  Balance to zero and  thereafter  the Group I-A
Prepayment  Percentage  shall be zero and (ii) if the  Group I-A  Percentage  or
Group II-A Percentage as of any  Distribution  Date is greater than the Original
Group I-A Percentage or Original Group II-A Percentage,  respectively, the Group
I-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 Group I-A  Prepayment
Percentage described in the second through sixth sentences of this definition of
Group I-A  Prepayment  Percentage  shall not be applicable  with respect to such
Distribution  Date. In such event, the Group I-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  Group  I-A  Prepayment  Percentage  for  the
Distribution  Date occurring in the March preceding such  Distribution  Date (it
being  understood  that for the purposes of the  determination  of the Group I-A
Prepayment  Percentage for the current  Distribution Date, the current Group I-A
Percentage and Group I 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 Group I Mortgage Loans or Group II 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 Group I Subordinate Amount or Group II Subordinate  Amount,
as applicable and (b) cumulative  Realized  Losses on the Group I Mortgage Loans
and the Group II Mortgage Loans shall not exceed (1) 30% of the Original Group I
Subordinated  Principal  Balance or  Original  Group II  Subordinated  Principal
Balance,  as applicable,  if such Distribution Date occurs between and including
April 2004 and March 2005 (2) 35% of the Original Group I Subordinated Principal
Balance or Original Group II Subordinated Principal Balance if such Distribution
Date occurs  between  and  including  April 2005 and March 2006,  (3) 40% of the
Original   Group  I  Subordinated   Principal   Balance  or  Original  Group  II
Subordinated Principal Balance, as applicable,  if such Distribution Date occurs
between and including April 2006 and March 2007, (4) 45% of the Original Group I
Subordinated  Principal  Balance or  Original  Group II  Subordinated  Principal
Balance,  as applicable,  if such Distribution Date occurs between and including
April 2007 and March  2008,  and (5) 50% of the  Original  Group I  Subordinated
Principal  Balance or  Original  Group II  Subordinated  Principal  Balance,  as
applicable,  if such  Distribution  Date occurs during or after April 2008. With
respect to any Distribution Date on which the Group I-A Prepayment Percentage is
reduced below the Group I-A  Prepayment  Percentage  for the prior  Distribution
Date, the Master Servicer shall certify to the Trustee,  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.

                  GROUP I-A PRINCIPAL  BALANCE:  As of any date, an amount equal
to the sum of the  Principal  Balances for the Class I-A-1  Certificates,  Class
I-A-2 Certificates,  Class I-A-3 Certificates,  Class I-A-4 Certificates,  Class
I-A-PO Certificates and Class I-A-R Certificate.

                  GROUP I-A SHORTFALL  PERCENTAGE:  As to any Distribution  Date
and any Class of Group I-A Certificates,  the percentage  calculated by dividing
the Class A Unpaid Interest  Shortfall for such Class by the Aggregate Group I-A
Unpaid Interest  Shortfall,  in each case determined as of the day preceding the
applicable Distribution Date.

                  GROUP  II-A  CERTIFICATE:  Any Class  II-A-1 or Class  II-A-PO
Certificate.

                  GROUP II-A  DISTRIBUTION  AMOUNT:  As to any Distribution Date
and any  Class  of  Group  II-A  Certificates  (other  than  the  Class  II-A-PO
Certificates), the amount distributable to such Class of Group II-A Certificates
pursuant to Clause (i) Paragraphs  first Clause (A), second Clause (A) and third
Clause  (A)(1) of Section  4.01(a).  As to any  Distribution  Date and the Class
II-A-PO Certificates, the amount distributable to the Class II-A-PO Certificates
pursuant to Clause (i)  Paragraphs  third Clause (B)(2) and fourth Clause (B) of
Section 4.01(a) on such Distribution Date.

                  GROUP II-A INTEREST  ACCRUAL  AMOUNT:  As to any  Distribution
Date,  the sum of the  Interest  Accrual  Amounts  for the Classes of Group II-A
Certificates with respect to such Distribution Date.

                  GROUP II-A INTEREST  PERCENTAGE:  As to any Distribution  Date
and any Class of Group II-A Certificates,  the percentage calculated by dividing
the Interest Accrual Amount of such Class  (determined  without regard to clause
(ii) of the  definition  thereof)  by the Group  II-A  Interest  Accrual  Amount
(determined  without  regard to clause (ii) of the  definition  of each Interest
Accrual Amount).

                  GROUP II-A INTEREST  SHORTFALL  AMOUNT: As to any Distribution
Date and any Class of Group II-A Certificates,  any amount by which the Interest
Accrual Amount of such Class with respect to such  Distribution Date exceeds the
amount  distributed in respect of such Class on such  Distribution Date pursuant
to Clause (i) Paragraph first Clause (B) of Section 4.01(a).

                  GROUP II-A LOSS DENOMINATOR:  As to any Determination Date, an
amount equal to the Group II-A Non-PO Principal Balance.

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

                  GROUP II-A NON-PO OPTIMAL AMOUNT: As to any Distribution Date,
the sum for  such  Distribution  Date of (i) the  Group  II-A  Interest  Accrual
Amount,  (ii) the Aggregate Group II-A Unpaid  Interest  Shortfall and (iii) the
Group II-A Non-PO Optimal Principal Amount.

                  GROUP  II-A  NON-PO  OPTIMAL   PRINCIPAL  AMOUNT:  As  to  any
Distribution Date, an amount equal to the sum, as to each Group II Mortgage Loan
that is an 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 Group II-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  Group  II-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 Group  II-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 Group II-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 the
         applicable  Servicer,  the Master Servicer or the Trustee in respect of
         such defective Mortgage Loan.

                  GROUP II-A NON-PO PRINCIPAL BALANCE: As of any date, an amount
equal to the Group II-A  Principal  Balance  less the  Principal  Balance of the
Class II-A-PO Certificates.

                  GROUP II-A NON-PO  PRINCIPAL  DISTRIBUTION  AMOUNT:  As to any
Distribution Date, the aggregate amount distributed in respect of the Classes of
Group II-A Certificates  pursuant to Clause (i) Paragraph third Clause (B)(1) of
Section 4.01(a).

                  GROUP II-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  Group  II-A  Non-PO  Principal  Balance
(determined as of the Determination  Date preceding such  Distribution  Date) by
the  Group  II  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 Group II-A  Non-PO  Principal  Balance to decline to zero
following the distribution made on such Distribution Date.

                  GROUP II-A PREPAYMENT PERCENTAGE:  As to any Distribution Date
to  and  including  the  Distribution  Date  in  March  2004,  100%.  As to  any
Distribution  Date  subsequent to March 2004 to and  including the  Distribution
Date in March 2005, the Group II-A Percentage as of such  Distribution Date plus
70% of the Group II Subordinated  Percentage as of such Distribution Date. As to
any Distribution Date subsequent to March 2005 to and including the Distribution
Date in March 2006, the Group II-A Percentage as of such  Distribution Date plus
60% of the Group II Subordinated  Percentage as of such Distribution Date. As to
any Distribution Date subsequent to March 2006 to and including the Distribution
Date in March 2007, the Group II-A Percentage as of such  Distribution Date plus
40% of the Group II Subordinated  Percentage as of such Distribution Date. As to
any Distribution Date subsequent to March 2007 to and including the Distribution
Date in March 2008, the Group II-A Percentage as of such  Distribution Date plus
20% of the Group II Subordinated  Percentage as of such Distribution Date. As to
any Distribution  Date subsequent to March 2008, the Group II-A Percentage as of
such  Distribution  Date. The foregoing is subject to the following:  (i) if the
aggregate distribution to Holders of Group II-A Certificates on any Distribution
Date of the Group II-A Prepayment  Percentage  provided above of (a) Unscheduled
Principal  Receipts  distributable  on such  Distribution  Date would reduce the
Group II-A  Non-PO  Principal  Balance  below  zero,  the Group II-A  Prepayment
Percentage for such Distribution Date shall be the percentage necessary to bring
the Group II-A Non-PO  Principal  Balance to zero and  thereafter the Group II-A
Prepayment  Percentage  shall be zero and (ii) if the  Group I-A  Percentage  or
Group II-A Percentage as of any  Distribution  Date is greater than the Original
Group I-A Percentage or Original Group II-A Percentage,  respectively, the Group
II-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 Group II-A  Prepayment
Percentage described in the second through sixth sentences of this definition of
Group II-A  Prepayment  Percentage  shall not be applicable with respect to such
Distribution Date. In such event, the Group II-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  Group  II-A  Prepayment  Percentage  for the
Distribution  Date occurring in the March preceding such  Distribution  Date (it
being  understood that for the purposes of the  determination  of the Group II-A
Prepayment  Percentage for the current Distribution Date, the current Group II-A
Percentage and Group II 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 Group I Mortgage Loans or Group II 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 Group I Subordinate Amount or Group II Subordinate  Amount,
as applicable and (b) cumulative  Realized  Losses on the Group I Mortgage Loans
or the Group II Mortgage  Loans shall not exceed (1) 30% of the Original Group I
Subordinated  Principal  Balance or  Original  Group II  Subordinated  Principal
Balance,  as applicable,  if such Distribution Date occurs between and including
April 2004 and March 2005 (2) 35% of the Original Group I Subordinated Principal
Balance or Original Group II Subordinated Principal Balance if such Distribution
Date occurs  between  and  including  April 2005 and March 2006,  (3) 40% of the
Original   Group  I  Subordinated   Principal   Balance  or  Original  Group  II
Subordinated Principal Balance, as applicable,  if such Distribution Date occurs
between and including April 2006 and March 2007, (4) 45% of the Original Group I
Subordinated  Principal  Balance or  Original  Group II  Subordinated  Principal
Balance,  as applicable,  if such Distribution Date occurs between and including
April 2007 and March  2008,  and (5) 50% of the  Original  Group I  Subordinated
Principal  Balance or  Original  Group II  Subordinated  Principal  Balance,  as
applicable,  if such  Distribution  Date occurs during or after April 2008. With
respect to any Distribution  Date on which the Group II-A Prepayment  Percentage
is reduced below the Group II-A Prepayment Percentage for the prior Distribution
Date, the Master Servicer shall certify to the Trustee,  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.

                  GROUP II-A PRINCIPAL BALANCE:  As of any date, an amount equal
to the sum of the Principal Balances for the Class II-A-1 Certificates and Class
II-A-PO Certificates.

                  GROUP II-A SHORTFALL  PERCENTAGE:  As to any Distribution Date
and any Class of Group II-A Certificates,  the percentage calculated by dividing
the Class A Unpaid Interest Shortfall for such Class by the Aggregate Group II-A
Unpaid Interest  Shortfall,  in each case determined as of the day preceding the
applicable Distribution Date.

                  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, 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.

                  INTEREST ACCRUAL AMOUNT:  As to any Distribution  Date and any
Class of Class A  Certificates  (other than the Class  I-A-PO and Class  II-A-PO
Certificates),  (i) the product of (a) 1/12th of the Class A  Pass-Through  Rate
for  such  Class  and  (b)  the  Principal  Balance  of  such  Class  as of  the
Determination  Date preceding such  Distribution  Date minus (ii) the sum of (A)
the Group I Apportioned  Interest  Percentage or Group II  Apportioned  Interest
Percentage,  as applicable,  of such Class of the interest portion of any Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
attributable to Group I Mortgage Loans or Group II Mortgage Loans, respectively,
with respect to such  Distribution  Date  pursuant to Section  4.02(e),  (B) the
Group I-A Interest  Percentage or Group II-A Interest Percentage of the interest
portion of any Realized Losses (other than Excess Special Hazard Losses,  Excess
Fraud  Losses  and  Excess  Bankruptcy   Losses)  allocated  to  the  Group  I-A
Certificates  or  Group  II-A  Certificates,  as  applicable,  on or  after  the
Cross-Over  Date  pursuant  to Section  4.02(e)  and (C) the Group I-A  Interest
Percentage or Group II-A Interest  Percentage of such Class of any Non-Supported
Interest  Shortfall  allocated to the Class A Certificates  with respect to such
Distribution Date.
The Class I-A-PO and Class II-A-PO Certificates have no Interest Accrual Amount.

                  As  to  any  Distribution  Date  and  any  Class  of  Class  B
Certificates,  an  amount  equal to (i) the  product  of  1/12th  of the Class B
Pass-Through   Rate  and  the  Principal   Balance  of  such  Class  as  of  the
Determination  Date preceding such  Distribution  Date minus (ii) the sum of (A)
the Class B  Interest  Percentage  of such Class of any  Non-Supported  Interest
Shortfall   allocated  to  the  Class  B  Certificates   with  respect  to  such
Distribution Date and (B) the Group I Apportioned  Interest  Percentage or Group
II Apportioned Interest Percentage, as applicable, of such Class of the interest
portion of any Excess  Special  Hazard  Losses,  Excess  Fraud Losses and Excess
Bankruptcy  Losses  attributable  to the  Group I  Mortgage  Loans  or  Group II
Mortgage Loans, respectively, with respect to such Distribution Date pursuant to
Section 4.02(e).

                  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 Trustee  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.

                  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 11.23.

                  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.

                  MLCC  MORTGAGE LOAN PURCHASE  AGREEMENT:  The master  mortgage
loan purchase  agreement  dated as of April 1, 1998 between Merrill Lynch Credit
Corporation, as seller, and Norwest Funding, Inc., as purchaser.

                  MLCC SERVICING AGREEMENT:  The Servicing Agreement executed by
Merrill  Lynch  Credit  Corporation,  as Servicer  and Norwest  Bank,  as Master
Servicer.

                  MONTH END INTEREST:  As defined in each Servicing Agreement or
with  respect  to  the  MLCC   Servicing   Agreement,   the  amount  defined  as
"Compensating Interest".

                  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).

                  MORTGAGE  100SM  PLEDGE  AGREEMENT:  As  defined  in the  MLCC
Servicing Agreement.

                  MONTH END INTEREST: As defined in each Servicing Agreement.

                  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 PURCHASE  AGREEMENT:  The mortgage loan purchase
agreement dated as of March 29, 1999 between Norwest  Mortgage,  as seller,  and
the Seller, as purchaser.

                  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 Trustee on the Closing  Date as part of the Trust Estate and
attached hereto as Exhibits F-1A,  F-1B,  F-2A,  F-2B, F-3A and F-3B, 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)   the Master Servicing Fee;

                  (xv)     Fixed Retained Yield, if applicable; and

                  (xvi)    for each Exhibit F-3A  Mortgage Loan and Exhibit F-3B
                           Mortgage  Loan, 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 Trustee 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 LIQUIDATION  PROCEEDS:  As to any defaulted Mortgage Loan,
Liquidation Proceeds net of Liquidation Expenses.

                  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 11.22 with
respect to such Mortgage Loan,  (b) the Master  Servicing Fee Rate, as set forth
in Section 11.23 with respect to such  Mortgage Loan and (c) the Fixed  Retained
Yield Rate,  if any,  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 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 6.500%.

                  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
Trustee, as the case may be, and which the Servicer,  the Master Servicer or the
Trustee 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 Trustee (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 Trustee or, in
the case of a Master  Servicer  determination,  an Officer's  Certificate of the
Master Servicer 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  Group  I-A
Certificates and Group II-A Certificates according to the percentage obtained by
dividing the Group I-A Principal  Balance or Group II-A  Principal  Balance,  as
applicable,  by the  Aggregate  Non-PO  Principal  Balance  and (b) the  Class B
Certificates  according  to the  percentage  obtained  by  dividing  the Class B
Principal Balance by the Aggregate Non-PO Principal Balance.

                  NON-U.S. PERSON: As defined in Section 4.01(f).

                  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-1A  Mortgage  Loans,  Exhibit F-1B  Mortgage
Loans,  Exhibit F-2A Mortgage Loans and Exhibit F-2B 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.

                  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;  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 any Class of Class B
Certificates and any Distribution  Date, an Optimal  Adjustment Event will occur
with  respect to such Class if: (i) the  Principal  Balance of such Class 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) the Principal Balance of any Class of Class A Certificates  would be subject
to  further  reduction  as a  result  of the  third or  sixth  sentences  of the
definition of Principal Balance or (b) the Principal Balance of a Class of Class
B Certificates 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 B-1 Principal Balance,  Class B-2 Principal  Balance,  Class
B-3 Principal Balance,  Class B-4 Principal Balance, Class B-5 Principal Balance
or Class B-6 Principal Balance.

                  ORIGINAL  AGGREGATE  NON-PO PRINCIPAL  BALANCE.  The Aggregate
Non-PO Principal Balance as of the Cut-Off Date, as set forth in Section 11.07.

                  ORIGINAL  AGGREGATE  SUBORDINATE  PERCENTAGE:   The  Aggregate
Subordinate Percentage as of the Cut-Off Date, as set forth in Section 11.08.

                  ORIGINAL GROUP I SUBORDINATED PRINCIPAL BALANCE: The aggregate
of the Group I Apportioned  Principal Balances of the Class B Certificates as of
the Cut-Off Date, as set forth in Section 11.10.

                  ORIGINAL  GROUP  II  SUBORDINATED   PRINCIPAL   BALANCE:   The
aggregate  of the  Group  II  Apportioned  Principal  Balances  of the  Class  B
Certificates as of the Cut-Off Date, as set forth in Section 11.11.

                  ORIGINAL GROUP I-A PERCENTAGE:  The Group I-A Percentage as of
the Cut-Off Date, as set forth in Section 11.03.

                  ORIGINAL GROUP II-A PERCENTAGE: The Group I-A Percentage as of
the Cut-Off Date, as set forth in Section 11.04.

                  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,  Original
Class B-5 Principal  Balance and Original  Class B-6 Principal  Balance,  as set
forth in Section 11.09.

                  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,  Original Class B-5 Principal Balance and
the  Original  Class B-6  Principal  Balance by the  Original  Aggregate  Non-PO
Principal  Balance.  The Original Class B-1 Fractional  Interest is specified in
Section 11.13.

                  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,  Original
Class B-5 Principal  Balance and the Original Class B-6 Principal Balance by the
Original Aggregate Non-PO Principal  Balance.  The Original Class B-2 Fractional
Interest is specified in Section 11.14.

                  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,  the Original Class B-5 Principal  Balance and the
Original Class B-6 Principal Balance by the Original  Aggregate Non-PO Principal
Balance.  The  Original  Class B-3  Fractional  Interest is specified in Section
11.15.

                  ORIGINAL  CLASS  B-4  FRACTIONAL  INTEREST:  As to  the  first
Distribution  Date, the percentage  obtained by dividing the sum of the Original
Class B-5 Principal  Balance and the Original Class B-6 Principal Balance by the
Original Aggregate Non-PO Principal  Balance.  The Original Class B-4 Fractional
Interest is specified in Section 11.16.

                  ORIGINAL  CLASS  B-5  FRACTIONAL  INTEREST:  As to  the  first
Distribution  Date, the  percentage  obtained by dividing the Original Class B-6
Principal Balance by the Original Aggregate Non-PO Principal Balance.
The Original Class B-5 Fractional Interest is specified 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 11.12.

                  ORIGINAL CLASS B-2 PRINCIPAL BALANCE:  The Class B-2 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.12.

                  ORIGINAL CLASS B-3 PRINCIPAL BALANCE:  The Class B-3 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.12.

                  ORIGINAL CLASS B-4 PRINCIPAL BALANCE:  The Class B-4 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.12.

                  ORIGINAL CLASS B-5 PRINCIPAL BALANCE:  The Class B-5 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.12.

                  ORIGINAL CLASS B-6 PRINCIPAL BALANCE:  The Class B-6 Principal
Balance as of the Cut-Off Date, as set forth in Section 11.12.

                  ORIGINAL  PRINCIPAL  BALANCE:  Any of the  Original  Principal
Balances of the Classes of Class A  Certificates  as set forth in Section 11.05;
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,
Original Class B-5 Principal  Balance or Original Class B-6 Principal Balance as
set forth in Section 11.12.

                  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 Trustee (or
the  Custodian,  if any) for each  Mortgage  Loan that  contains  the  documents
specified in the  Servicing  Agreements  or, in the case of each  Mortgage  Loan
serviced by Bank  United or Merrill  Lynch  Credit  Corporation,  the  documents
specified in the Bank United  Mortgage Loan Sale Agreement and the MLCC Mortgage
Loan  Purchase  Agreement  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.

                  PARENT POWER(R) GUARANTY AGREEMENT FOR REAL ESTAte: As defined
in the MLCC Servicing Agreement.

                  PARENT POWER(R)  GUARANTY AND SECURITY  AGREEMENT FOR SECURITY
ACCOUnt: As defined in the MLCC Servicing Agreement.

                  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 Trustee,
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.  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 of
a Class,  the undivided  percentage  interest  obtained by dividing the original
principal balance of such Certificate by the Original  Principal Balance of such
Class of Class A Certificates. With respect to a Class B Certificate of a Class,
the undivided  percentage  interest obtained by dividing the original  principal
balance of such Certificate by the Original  Principal  Balance of such Class of
Class B Certificates.

                  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  Trustee  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 Trustee 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  Trustee,  as the  case  may be and (z)  have  not been
determined by the Master Servicer, such Servicer or Trustee 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 SCHEDULED PRINCIPAL BALANCE:  The sum of the Group I Pool
Scheduled Principal Balance and Group II Pool Scheduled Principal Balance.

                  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 B-1 Optimal
Principal  Amount,  Class  B-2  Optimal  Principal  Amount,  Class  B-3  Optimal
Principal  Amount,  Class  B-4  Optimal  Principal  Amount,  Class  B-5  Optimal
Principal  Amount  or Class  B-6  Optimal  Principal  Amount  is  calculated  in
accordance with the proviso in such definition with respect to any  Distribution
Date,  the Principal  Adjustment  for such Class of Class B  Certificates  shall
equal the difference  between (i) the amount that would have been distributed to
such Class 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.

                  PRINCIPAL BALANCE:  As of the first  Determination Date and as
to any Class of Class A  Certificates,  the Original  Principal  Balance of such
Class. As of any subsequent  Determination Date prior to the Cross-Over Date and
as to any Class of Class A  Certificates  (other than the Class I-A-PO and Class
II-A-PO Certificates), the Original Principal Balance of such Class less the sum
of (a) all  amounts  previously  distributed  in  respect of such Class on prior
Distribution  Dates (i) pursuant to Clause (i) Paragraph  third clause (B)(1) of
Section 4.01(a),  (ii) pursuant to Clause (iv) of Section 4.01(b) and (iii) as a
result of a Principal Adjustment,  and (b) the Realized Losses allocated through
such  Determination  Date to such Class pursuant to Section  4.02(b).  After the
Cross-Over  Date,  each such  Principal  Balance  will also be  reduced  on each
Determination  Date by an  amount  equal to the  product  of the  Group I-A Loss
Percentage or Group II-A Loss Percentage,  as applicable,  of such Class and the
excess,  if any, of (i) the Group I Non-PO Principal  Balance or Group II Non-PO
Principal Balance,  as applicable,  as of such Determination Date without regard
to this sentence over (ii) the difference  between (A) the Group I Adjusted Pool
Amount  or Group II  Adjusted  Pool  Amount,  as  applicable  for the  preceding
Distribution Date and (B) the Group I Adjusted Pool Amount (PO Portion) or Group
II  Adjusted  Pool  Amount  (PO  Portion),  as  applicable,  for  the  preceding
Distribution Date.

                  As  of  any  subsequent   Determination   Date  prior  to  the
Cross-Over Date and as to the Class I-A-PO and Class II-A-PO  Certificates,  the
Original  Principal  Balance  of such  Class  less  the  sum of (a) all  amounts
previously  distributed  in respect of the Class  I-A-PO  Certificates  on prior
Distribution  Dates  pursuant to Clause (i)  Paragraphs  third clause (A)(2) and
fourth Clause (A) of Section  4.01(a) or all amounts  previously  distributed in
respect of the Class II-A-PO  Certificates on prior  Distribution Dates pursuant
to Clause (i)  Paragraphs  third clause  (B)(2) and fourth Clause (B) of Section
4.01(a),  as  applicable,  and (b) the Realized  Losses  allocated  through such
Determination  Date to the  Class  I-A-PO  or  Class  II-A-PO  Certificates,  as
applicable,  pursuant  to  Section  4.02(b).  After the  Cross-Over  Date,  such
Principal Balance will also be reduced on each  Determination  Date by an amount
equal to the  difference,  if any,  between  such  Principal  Balance as of such
Determination Date without regard to this sentence and the Group I Adjusted Pool
Amount  (PO  Portion)  or  Group  II  Adjusted  Pool  Amount  (PO  Portion),  as
applicable, for the preceding Distribution Date.

                  As to the  Class  B  Certificates,  the  Class  B-1  Principal
Balance,  Class B-2 Principal Balance,  Class B-3 Principal  Balance,  Class B-4
Principal Balance,  Class B-5 Principal Balance and Class B-6 Principal Balance,
respectively.

                  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.

                  PRIORITY AMOUNT: For any Distribution Date means the lesser of
(i) the Principal  Balance of the Class I-A-3  Certificates and (ii) the product
of (1) the Priority  Percentage,  (2) the Shift  Percentage,  and (3) sum of the
Group I Scheduled Principal Amount and the Group I Unscheduled Principal Amount.

                  PRIORITY PERCENTAGE:  The Principal Balance of the Class I-A-3
Certificates  divided by the Class A Non-PO Principal  Balance for the Group I-A
Certificates.

                  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 B-1
Certificates  are S&P and Fitch. The Rating Agency for the Class B-2, Class B-3,
Class B-4 and Class B-5 Certificates is Fitch. 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  and the  Master  Servicer.
References  herein to the highest  short-term rating category of a Rating Agency
shall mean A-1+ in the case of S&P and F-1+ in the case of Fitch 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 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

                  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.  "The REMIC"  means the REMIC  constituted  by the Trust
Estate.

                  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,
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 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.

                  S&P:  Standard & Poor's, or its successor in interest.

                  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  applicable  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.

                  SELLER:  Norwest Integrated  Structured  Assets,  Inc., or its
successor in interest.

                  SERVICER  MORTGAGE  LOAN  FILE:  As  defined  in  each  of the
Servicing Agreements.

                  SERVICERS:  Each of Norwest  Mortgage,  Inc.,  North  American
Mortgage Company, Homeside Lending, Bank United, National City Mortgage Company,
Columbia Equities, Ltd., NOVUS Financial Corporation,  FT Mortgage Companies and
Merrill  Lynch  Credit  Corporation,  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 11.22.

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

DISTRIBUTION DATE
OCCURRING IN                                         PREPAYMENT SHIFT PERCENTAGE

April 1999 through March 2004...................                      0%
April 2004 through March 2005...................                     30%
April 2005 through March 2006...................                     40%
April 2006 through March 2007...................                     60%
April 2007 through March 2008...................                     80%


                  SIMILAR LAW: As defined in Section 5.02(c).

                  SINGLE CERTIFICATE:  A Certificate of any Class that evidences
the smallest  permissible  Denomination  for such Class, as set forth in Section
11.21.

                  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 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 the Servicing Agreement.

                  SPECIAL HAZARD LOSS AMOUNT:  As of any  Distribution  Date, an
amount  equal to  $2,222,975.76  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  Trustee.  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.

                  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.

                  SURETY BOND: As defined in the MLCC Servicing Agreement.

                  TRUST  ESTATE:  The  corpus  of  the  trust  created  by  this
Agreement,  consisting  of the  Mortgage  Loans  (other than any Fixed  Retained
Yield), such amounts as may be held from time to time in the Certificate Account
(other than any Fixed Retained Yield),  the rights 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 and property which
secured a Mortgage  Loan and which has been acquired by  foreclosure  or deed in
lieu of foreclosure.

                  TRUSTEE:   First  Union  National  Bank,  a  national  banking
association with its principal office located in Charlotte,  North Carolina,  or
any successor trustee appointed as herein provided.

                  UNPAID  INTEREST  SHORTFALLS:  Each  of  the  Class  A  Unpaid
Interest  Shortfalls,  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,  the Class B-5 Unpaid Interest Shortfall and the
Class B-6 Unpaid Interest Shortfall.

                  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.

                  U.S. PERSON: As defined in Section 4.01(f).

                  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,  the Holders of each
Class of  Certificates  will  collectively  be entitled  to the then  applicable
percentage of the aggregate  Voting  Interest  represented  by all  Certificates
equal to the ratio  obtained by dividing the Principal  Balance of such Class by
the sum of the Group I-A Principal Balance, the Group II-A Principal Balance and
the Class B Principal  Balance.  Each  Certificateholder  of a Class will have a
Voting  Interest equal to the product of the Voting Interest to which such Class
is collectively  entitled and the Percentage  Interest in such Class represented
by such Holder's  Certificates.  With respect to any provisions hereof providing
for  action,  consent or  approval of each Class of  Certificates  or  specified
Classes of Certificates,  each  Certificateholder  of a Class will have a Voting
Interest in such Class equal to such Holder's Percentage Interest in such Class.

                  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.  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,  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  and  the
Authenticating Agent) shall be proved by the Certificate  Register,  and neither
the Trustee,  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 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.



<PAGE>

                                   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 (other than the portion, if any, representing the Fixed Retained Yield)
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, (d) all of the Seller's right,  title and interest in and to
each Mortgage 100SM Pledge Agreement, each Parent Power(R) Guaranty and Security
Agreement for Securities Account and each Parent Power(R) Guaranty Agreement for
Real Estate with respect to each  additional  Collateral  Mortgage  Loan and (e)
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
Trustee, 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 Trustee 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 Trustee 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  Trustee  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 Trustee within one (1) year following the Closing Date any original Mortgage
or assignment of a Mortgage not delivered to the Trustee on the Closing Date.

                  In lieu of recording an  assignment of any Mortgage the Seller
may, to the extent set forth in the applicable Servicing  Agreement,  deliver or
cause to be delivered to the Trustee the  assignment  of the Mortgage  Loan from
the Seller to the Trustee 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 Trustee  and the Trustee  shall  within five  Business  Days (or such
other reasonable  period of time mutually agreed upon by the Master Servicer and
the Trustee) ) of its receipt of such notice deliver each previously  unrecorded
assignment to the related Servicer for recordation.

                  Section 2.02      Acceptance by Trustee.

                  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
Trustee  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 Trustee 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 Trustee 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 Trustee 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 Trustee'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 less any Fixed Retained Yield 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 Trustee 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 the
Servicer, the Master Servicer or the Trustee 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 Trustee 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 Trustee 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 or the Trustee on behalf of the
Certificateholders.  The failure of the Trustee 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 Trustee 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  Trustee  appoints  a
Custodian to hold the Mortgage Notes,  the Mortgages,  the assignments and other
documents related to the Mortgage Loans received by 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 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
         Master Servicer or any of its assets;

                     (iii) This Agreement, assuming due authorization, execution
         and delivery by the Trustee 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 Trustee or the Custodian.

                  (b) The Seller hereby  represents  and warrants to the Trustee
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 Trustee 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
         Trustee 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 Trustee 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  escrow  funds  for  the
         completion  of  swimming  pools);  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 secured by
         a  Mortgaged  Property  located  in any  jurisdiction,  as to  which an
         opinion  of  counsel  of  the  type   customarily   rendered   in  such
         jurisdiction 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 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 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  National  Flood
         Insurance  Act of 1968,  as amended;  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  (in the case of a Group I  Mortgage  Loan) or
         180 months (in the case of a Group II Mortgage Loan);

                     (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(a)(3) of the Code;

                     (xxiv)  With  respect  to each  Mortgage  where a lost note
         affidavit  has been  delivered  to the  Trustee 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  Trustee  and shall  inure to the
benefit of the Trustee, notwithstanding any restrictive or qualified endorsement
or assignment.

                  (c) Upon discovery by either the Seller,  the Master Servicer,
the Trustee 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  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 Trustee  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,  has  executed  and  delivered  to or upon the order of the
Seller,  in exchange  for the  Mortgage  Loans  together  with all other  assets
included  in the  definition  of  "Trust  Estate",  receipt  of which is  hereby
acknowledged,  Certificates in authorized denominations which 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  Classes  of  Class  A
Certificates (other than the Class I-A-R Certificate) and the Classes of Class B
Certificates as classes of "regular  interests" and the Class I-A-R  Certificate
as the single class of "residual interest" in the 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 the REMIC within the meaning of Code Section
860G(a)(9).  The "latest possible maturity date" of the regular interests in the
REMIC is April 25, 2029 for purposes of Code Section 860G(a)(1).



<PAGE>


                                   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 or any amounts received by
it upon the  sale of any  Additional  Collateral  pursuant  to the  terms of the
Mortgage  100SM  Pledge  Agreement,  the Parent  Power(R)  Guaranty and Security
Agreement for Securities  Account or the Parent Power(R) Guaranty  Agreement for
Real Estate or any amounts  received  pursuant to the Surety Bond, 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  Trustee,  if any and any  amounts  deemed
         received by the Master Servicer pursuant to Section 3.01(d); 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  the  Trust  Estate 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.

                  (d) For purposes of this  Agreement,  the Master Servicer will
be deemed to have received from a Servicer on the applicable Remittance Date for
such funds all amounts deposited by such Servicer into the Custodial Account for
P&I maintained in accordance with the applicable  Servicing  Agreement,  if such
Custodial  Account  for  P&I is not an  Eligible  Account  as  defined  in  this
Agreement,  to the extent such amounts are not  actually  received by the Master
Servicer  on such  Remittance  Date as a result of the  bankruptcy,  insolvency,
receivership or other financial distress of the depository  institution in which
such  Custodial  Account  for P&I is being held.  To the extent that  amounts so
deemed to have been received by the Master Servicer are subsequently remitted to
the Master  Servicer,  the Master  Servicer  shall be  entitled  to retain  such
amounts.

                  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 Trustee or any
         Servicer  for  Periodic  Advances  made by the Master  Servicer  or the
         Trustee  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
         Trustee  for any  Periodic  Advances  determined  in good faith to have
         become Nonrecoverable  Advances provided,  however, that any portion of
         Nonrecoverable  Advances  representing  Fixed  Retained  Yield shall be
         reimbursable  only from amounts  constituting  Fixed Retained Yield and
         not from the assets of the Trust Estate;

                     (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
         Trustee (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
         Liquidation  Proceeds  allocable  to interest  the amount of any unpaid
         Master  Servicing  Fee or Servicing  Fee (as  adjusted  pursuant to the
         related  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;

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

                     (xii) to pay to Norwest Mortgage from any Mortgagor payment
         on account of interest or other  recovery  (including Net REO Proceeds)
         with respect to a particular  Mortgage Loan, the Fixed Retained  Yield,
         if any, with respect to such Mortgage  Loan;  provided,  however,  that
         with respect to any payment of interest received by the Master Servicer
         in  respect  of a  Mortgage  Loan  (whether  paid by the  Mortgagor  or
         received as  Liquidation  Proceeds,  Insurance  Proceeds or  otherwise)
         which is less than the full amount of interest then due with respect to
         such Mortgage Loan,  only that portion of such payment of interest that
         bears the same  relationship  to the total  amount of such  payment  of
         interest as the Fixed  Retained  Yield Rate, if any, in respect of such
         Mortgage Loan bears to the Mortgage Interest Rate shall be allocated to
         the Fixed Retained Yield with respect thereto.

                  (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 Trustee.

                  (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  Trustee  shall,  to the extent  required by Section  8.15,  make such
Periodic  Advance to the extent provided  hereby,  provided that the Trustee has
previously  received the  certificate  of the Master  Servicer  described in the
following  sentence.  The Master  Servicer  shall  certify to the  Trustee  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  Trustee 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 Trustee or Master Servicer shall
be  deposited  in the  Certificate  Account on the  related  Distribution  Date.
Notwithstanding the foregoing,  neither the Master Servicer nor the Trustee will
be obligated  to make a Periodic  Advance  that it  reasonably  believes to be a
Nonrecoverable  Advance. The Trustee 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
Trustee that such failure has occurred. Upon receipt of such certification,  the
Trustee  shall  advance  such funds and take such steps as are  necessary to pay
such taxes or insurance premiums.

                  (c) The Master Servicer and the Trustee 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 Trustee 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  Trustee,
withdraw  from the  Certificate  Account and remit to the Trustee any amounts to
which the Trustee 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 Trustee  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      Trustee 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 Trustee 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 Trustee.
The Trustee  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 Trustee and the Trustee 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
Trustee 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 Trustee 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 Trustee to the Master  Servicer
or such Servicer, as appropriate.

                  Upon  written  certification  of the  Master  Servicer  or the
Servicer of such  Mortgage  Loan,  the Trustee  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 Trustee and a statement  as to the
reason such  documents or pleadings  are  required  and that the  execution  and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the Mortgage,  except for the  termination of such a lien upon  completion of
the foreclosure proceeding or trustee's sale.

                  Section 3.05      Reports to the Trustee; 
                                    Annual Compliance Statements.

                  (a) Not later than 15 days after each  Distribution  Date, the
Master  Servicer  shall  deliver to the  Trustee 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 Trustee to any Certificateholder upon
written  request,  provided  such  statement  is  delivered,  or  caused  to  be
delivered, by the Master Servicer to the Trustee.

                  (b) The Master  Servicer  shall  deliver to the  Trustee 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  Trustee  to  any
Certificateholder  upon written request  provided such certificate is delivered,
or caused to be delivered, by the Master Servicer to the Trustee.

                  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 Trustee 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 Trustee  shall have no further  responsibility  with regard to such
Owner  Mortgage Loan File or Servicer  Mortgage Loan File.  Neither the Trustee,
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
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 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  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 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,  the
Trustee  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  or the Trustee,  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 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 Trust Estate of REMIC status for federal
income tax purposes or (iii) the imposition of any Prohibited Transaction Tax or
any federal taxes on the 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 Trustee 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  Trustee 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 under
this  Agreement  is  intended  by  the  parties  to be  that  of an  independent
contractor and not that of a joint venture, 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  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 to  repurchase  at its option (i)
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 or (ii) any Mortgage Loan in
the Trust Estate which, pursuant to paragraph 5(b) of the Mortgage Loan Purchase
Agreement,  Norwest  Mortgage  requests the Seller to repurchase  and to sell to
Norwest Mortgage to facilitate the exercise of Norwest  Mortgage's right against
the  originator or a prior holder of such Mortgage  Loan. 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 for
such Mortgage Loan,  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  Trustee  the  certification  required  by  Section  3.04 and the
Trustee 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 Trustee  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 Trustee shall have no further  responsibility  with regard to such Owner
Mortgage  Loan File or Servicer  Mortgage  Loan File.  Neither the Trustee,  the
Master Servicer nor any Servicer, acting on behalf of the Trustee, shall provide
financing from the Trust Estate to any purchaser of a Mortgage Loan.

                  The Master Servicer, on behalf of the Trustee, 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 REMIC.

                  Additional  Collateral  may be  liquidated  and  the  proceeds
applied to cover any shortfalls  upon the  liquidation of a Mortgaged  Property;
provided,  however, that the Trust Estate in no event shall acquire ownership of
the Additional  Collateral unless the Trust Administrator shall have received an
Opinion of Counsel that such ownership  shall not cause the Trust Estate to fail
to qualify as two separate REMICs or subject either REMIC to any tax.

                  The  Master  Servicer  may  enter  into  a  special  servicing
agreement with an unaffiliated  holder of 100% Percentage Interest of a Class of
Class B Certificates 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  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 Trustee is  obligated  to make an advance  pursuant to Section 3.03 and (ii)
the Trustee 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 Trustee  shall  terminate  the  Norwest  Servicing
Agreement without the recommendation of the Master Servicer. 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 termination of such Servicing  Agreement at the direction of the
Master Servicer. 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 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      Application of Net Liquidation Proceeds.

                  For  all  purposes  under  this  agreement,   Net  Liquidation
Proceeds received from a Servicer shall be allocated first to accrued and unpaid
interest on the related Mortgage Loan and then to the unpaid  principal  balance
thereof.

                  Section 3.11      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 I-A-PO and Class II-A-PO  Certificates)  and
the Class B-1, Class B-2 and Class B-3  Certificates  pursuant to the Securities
Exchange Act of 1934, as amended.



<PAGE>


                                   ARTICLE IV

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

                  Section 4.01 Distributions.

                  (a) On each  Distribution  Date, the Group I Pool Distribution
Amount and Group II Pool  Distribution  Amount will be applied in the  following
amounts,  to the extent the Group I Pool  Distribution  Amount and Group II Pool
Distribution Amount are sufficient  therefor,  in the manner and in the order of
priority  as  follows,   subject  to  adjustment  in  accordance   with  Section
4.01(b)(iii) below:

                     (i) with  respect to the Group I-A  Certificates  and Group
         II-A Certificates,  from the Group I Pool Distribution Amount and Group
         II Pool Distribution Amount, respectively, as follows:

                  first, (A) to the Classes of Group I-A Certificates, pro rata,
based upon their respective  Interest Accrual Amounts, in an aggregate amount up
to the Group I-A Interest Accrual Amount with respect to such  Distribution Date
or (B) to the  Classes of Group II-A  Certificates,  pro rata,  based upon their
respective Interest Accrual Amounts, in an aggregate amount up to the Group II-A
Interest Accrual Amount with respect to such Distribution Date;

                  second,  (A) to the  Classes  of Group I-A  Certificates,  pro
rata,  based upon their  respective  Class A Unpaid Interest  Shortfalls,  in an
aggregate amount up to the Aggregate Group I-A Unpaid Interest  Shortfall or (B)
to the Classes of Group II-A Certificates, pro rata, based upon their respective
Class A Unpaid Interest  Shortfalls,  in an aggregate amount up to the Aggregate
Group II-A Unpaid Interest Shortfall;

                  third, (A) concurrently,  to the Group I-A Certificates (other
than the Class I-A-PO Certificates) and the Class I-A-PO Certificates, pro rata,
based on their  respective  Group I-A Non-PO Optimal  Principal Amount and Class
I-A-PO Optimal  Principal  Amount,  (1) to the Classes of Group I-A Certificates
(other than the Class I-A-PO  Certificates),  in an  aggregate  amount up to the
Group I-A Non-PO Optimal  Principal  Amount,  such  distribution to be allocated
among such Classes in accordance with Section 4.01(b)(i) or Section 4.01(c),  as
applicable,  and (2) to the  Class  I-A-PO  Certificates  in an amount up to the
Class I-A-PO Optimal  Principal  Amount or (B)  concurrently,  to the Group II-A
Certificates  (other than the Class II-A-PO  Certificates) and the Class II-A-PO
Certificates,  pro rata,  based on their  respective  Group II-A Non-PO  Optimal
Principal Amount and Class II-A-PO Optimal Principal Amount,  (1) to the Classes
of Group II-A Certificates  (other than the Class II-A-PO  Certificates),  in an
aggregate  amount up to the Group II-A Non-PO  Optimal  Principal  Amount,  such
distribution  to be  allocated  among such  Classes in  accordance  with Section
4.01(b)(ii)  or Section  4.01(c),  as  applicable,  and (2) to the Class II-A-PO
Certificates in an amount up to the Class II-A-PO Optimal Principal Amount;

                  fourth,  (A) to the Class I-A-PO  Certificates in an amount up
to the  Class  I-A-PO  Deferred  Amount  from  amounts  otherwise  distributable
(without  regard to this Clause (ii)  Paragraph  fourth)  first to the Class B-6
Certificates pursuant to Clause (ii) Paragraph eighteenth,  below, second to the
Class B-5 Certificates pursuant to Clause (ii) Paragraph fifteenth, below, third
to the Class B-4 Certificates pursuant to Clause (ii) Paragraph twelfth,  below,
fourth to the Class B-3  Certificates  pursuant to Clause (ii) Paragraph  ninth,
below,  fifth to the Class B-2  Certificates  pursuant to Clause (ii)  Paragraph
sixth  below,  and sixth to the Class B-1  Certificates  pursuant to Clause (ii)
Paragraph  third below or (B) to the Class II-A-PO  Certificates in an amount up
to the Class  II-A-PO  Deferred  Amount  from  amounts  otherwise  distributable
(without  regard to this Clause (ii)  Paragraph  fourth)  first to the Class B-6
Certificates pursuant to Clause (ii) Paragraph eighteenth,  below, second to the
Class B-5 Certificates pursuant to Clause (ii) Paragraph fifteenth, below, third
to the Class B-4 Certificates pursuant to Clause (ii) Paragraph twelfth,  below,
fourth to the Class B-3  Certificates  pursuant to Clause (ii) Paragraph  ninth,
below,  fifth to the Class B-2  Certificates  pursuant to Clause (ii)  Paragraph
sixth  below,  and sixth to the Class B-1  Certificates  pursuant to Clause (ii)
Paragraph third below; provided,  however, to the extent necessary to reduce the
Class I-A-PO  Deferred  Amount and Class II-A-PO  Deferred  Amount to zero,  any
amounts  otherwise  distributable  to a Class  of Class B  Certificates  will be
allocated  pro rata  between  the Class  I-A-PO  Deferred  Amount  and the Class
II-A-PO Deferred Amount; and

                     (ii) to the  Class B  Certificates,  from the  Group I Pool
         Distribution  Amount  and  Group II  Distribution  Amount,  subject  to
         Section 4.01(b)(iii), as follows:

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

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

                  third,  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  Clause  (ii)
Paragraph  third  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
I-A-PO Deferred  Amount and Class II-A-PO  Deferred Amount as provided in Clause
(i) Paragraph fourth above;

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

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

                  sixth,  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  Clause  (ii)
Paragraph  sixth  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
I-A-PO Deferred  Amount and Class II-A-PO  Deferred Amount as provided in Clause
(i) Paragraph fourth above;

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

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

                  ninth,  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  Clause  (ii)
Paragraph  ninth  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
I-A-PO Deferred  Amount and Class II-A-PO  Deferred Amount as provided in Clause
(i) Paragraph fourth above;

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

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

                  twelfth,  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  Clause  (ii)
Paragraph  twelfth 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
I-A-PO Deferred  Amount and Class II-A-PO  Deferred Amount as provided in Clause
(i) Paragraph fourth above;

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

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

                  fifteenth,  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  Clause  (ii)
Paragraph  fifteenth 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
I-A-PO Deferred  Amount and Class II-A-PO  Deferred Amount as provided in Clause
(i) Paragraph fourth above;

                  sixteenth,  to the Class B-6  Certificates  in an amount up to
the Interest Accrual Amount for the Class B-6 Certificates  with respect to such
Distribution Date;

                  seventeenth,  to the Class B-6 Certificates in an amount up to
the Class B-6 Unpaid Interest Shortfall;

                  eighteenth,  to the Class B-6  Certificates in an amount up to
the Class B-6  Optimal  Principal  Amount;  provided,  however,  that the amount
distributable  to the  Class  B-6  Certificates  pursuant  to this  Clause  (ii)
Paragraph eighteenth will be reduced by the amount, if any, that would have been
distributable  to the Class  B-6  Certificates  hereunder  used to pay the Class
I-A-PO Deferred  Amount and Class II-A-PO  Deferred Amount as provided in Clause
(i) Paragraph fourth above; and

                  nineteenth, to the Holder of the Class I-A-R Certificate.

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

                  In addition,  Group I Net Foreclosure Profits and Group II 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 I-A-R Certificate.

                  With  respect  to any  Distribution  Date,  the  amount of the
Principal Adjustment,  if any, attributable to any Class of Class B Certificates
will be allocated to the Classes of Class A  Certificates  (other than the Class
I-A-PO and Class  II-A-PO  Certificates)  and any Class of Class B  Certificates
with a lower numerical designation pro rata based on their outstanding Principal
Balances.

                  (b) (i) On each  Distribution  Date  prior  to the  Cross-Over
         Date,  the Group  I-A  Non-PO  Principal  Distribution  Amount  will be
         allocated and distributed in reduction of the Principal Balances of the
         Classes of Group I-A Certificates  (other than the Principal Balance of
         the Class I-A-PO Certificates) as follows:

                  first,  to the Class  I-A-3  Certificates  up to the  Priority
Amount for such Distribution Date;

                  second,  to the Class I-A-R  Certificate,  until the Principal
Balance thereof has been reduced to zero;

                  third, sequentially, to the Class I-A-1, Class I-A-2 and Class
I-A-4  Certificates,  in that order,  until the  Principal  Balance of each such
Class has been reduced to zero; and;

                  fourth, to the Class I-A-3 Certificates, without regard to the
Priority Amount for such Distribution  Date, until the Principal Balance thereof
has been reduced to zero.

                     (ii)   On   each    Distribution    Date   prior   to   the
         Cross-Over-Date,  the Group II-A Non-PO Principal  Distribution  Amount
         will  be  distributed,  to the  Class  II-A-1  Certificates  until  the
         Principal Balance thereof has been reduced to zero.

                     (iii)   Notwithstanding   the   foregoing,   (X)   on   any
         Distribution  Date  occurring  prior to the  Cross-Over  Date but on or
         after  the  date on which  the  Principal  Balances  of the  Group  I-A
         Certificates  (other  than  the  Class  I-A-PO   Certificates)  or  the
         Principal Balances of the Group II-A Certificates (other than the Class
         II-A-PO  Certificates)  have been  reduced to zero and on which (a) the
         Aggregate  Subordinate  Percentage for such  Distribution  Date is less
         than 200% of the Original Aggregate  Subordinate  Percentage or (b) the
         aggregate outstanding principal balance of the Mortgage Loans in either
         Loan Group  delinquent 60 days or more over the preceding six months as
         a percentage of the related Group Subordinate Amount is greater than or
         equal to 50%, the  remaining  Class or Classes of Class A  Certificates
         (other   than  the  Class   I-A-PO   Certificates   or  Class   II-A-PO
         Certificates,  as applicable) will be entitled to receive as principal,
         in addition to any  principal  payments  described  in Section  4.01(a)
         above,   in  accordance  with  the  priorities  set  forth  in  Section
         4.01(b)(i) or (ii) above and until the  Principal  Balance of each such
         Class  of  Class A  Certificates  has been  reduced  to  zero,  amounts
         otherwise  distributable  (without regard to this Clause (iv)) first to
         the Class B-6 Certificates pursuant to Clause (ii) Paragraph eighteenth
         above,  second to the Class B-5  Certificates  pursuant  to Clause (ii)
         Paragraph fifteenth above, third to the Class B-4 Certificates pursuant
         to  Clause  (ii)  Paragraph  twelfth  above,  fourth  to the  Class B-3
         Certificates  pursuant to Clause (ii) Paragraph  ninth above,  fifth to
         the Class B-2  Certificates  pursuant  to Clause (ii)  Paragraph  sixth
         above and sixth to the Class B-1  Certificates  pursuant to Clause (ii)
         Paragraph  third  above  but in each  case  only  up to the  applicable
         Apportioned  Class B  Principal  Distribution  Amount for such Class of
         Class B Certificates and (Y) if on any Distribution  Date the Group I-A
         Non-PO Principal  Balance or Group II-A Non-PO Principal Balance (after
         giving  effect  to all  distributions  on such  Distribution  Date)  is
         greater than the Group I-A Pool Balance (Non-PO  Portion) or Group II-A
         Pool Balance (Non-PO Portion), respectively (the Group I-A Certificates
         or Group  II-A  Certificates,  as  applicable,  in such  instance,  the
         "UNDERCOLLATERALIZED  GROUP"), the Class A Certificates (other than the
         Class  I-A-PO or Class  II-A-PO  Certificates,  as  applicable)  of the
         Undercollateralized  Group will be entitled to receive first in respect
         of any Class A Unpaid Interest Shortfalls therefor (including any Group
         I Interest  Shortfall Amount or Group II Interest  Shortfall Amount, as
         applicable, arising on such Distribution Date) and second as principal,
         in addition to any  principal  payments  described  in Section  4.01(a)
         above,   in  accordance  with  the  priorities  set  forth  in  Section
         4.01(b)(i) or (ii) above and until the aggregate  Principal  Balance of
         the Class A Certificates  (other than the Class I-A-PO or Class II-A-PO
         Certificates,  as applicable) of the  Undercollateralized  Group equals
         the Group I Pool  Balance  (Non-PO  Portion)  or Group II Pool  Balance
         (Non-PO Portion), as applicable (such amount, the  "UNDERCOLLATERALIZED
         AMOUNT"),  all amounts otherwise  distributable (without regard to this
         Clause  (iii)) first to the Class B-6  Certificates  pursuant to Clause
         (ii) Paragraph  eighteenth above,  second to the Class B-5 Certificates
         pursuant to Clause (ii) Paragraph  fifteenth above,  third to the Class
         B-4  Certificates  pursuant to Clause  (ii)  Paragraph  twelfth  above,
         fourth to the Class B-3 Certificates  pursuant to Clause (ii) Paragraph
         ninth  above,  fifth to the Class B-2  Certificates  pursuant to Clause
         (ii)  Paragraph  sixth  above and  sixth to the Class B-1  Certificates
         pursuant to Clause (ii) Paragraph third above (less any amounts used to
         pay any  Class  I-A-PO  Deferred  Amounts  or  Class  II-A-PO  Deferred
         Amounts).

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

                  (d) (i) For  purposes  of  determining  whether the Classes 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 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,
         Class B-5 and Class B-6  Certificates  shall not be eligible to receive
         distributions of principal; or

                  (B) 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, Class B-5 and
         Class B-6 Certificates  shall not be eligible to receive  distributions
         of principal; or

                  (C) 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,  Class B-5 and Class B-6
         Certificates  shall  not  be  eligible  to  receive   distributions  of
         principal; or

                  (D) 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 and Class B-6  Certificates
         shall not be eligible to receive distributions of principal; or

                  (E) if the Current Class B-5 Fractional  Interest is less than
         the Original Class B-5 Fractional  Interest and the Class B-5 Principal
         Balance is greater than zero, the Class B-6  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  Classes  of  Class  B
Certificates  entitled to receive  distributions  of principal  would reduce the
Principal  Balances of the Classes of Class B  Certificates  entitled to receive
distributions  of  principal  below zero,  first the Group I Class B  Prepayment
Percentage  and Group II Class B Prepayment  Percentage of any affected Class of
Class B  Certificates  for such  Distribution  Date  beginning with the affected
Class with the lowest  numerical Class  designation and then, if necessary,  the
Group I Class B Percentage  and Group II Percentage of such Class of the Class B
Certificates  for such  Distribution  Date shall be  reduced  to the  respective
percentages  necessary to bring the  Principal  Balance of such Class of Class B
Certificates  to  zero.  The  Class B  Prepayment  Percentages  and the  Class B
Percentages of the remaining  Classes of Class B Certificates will be recomputed
substituting  for the Group I  Subordinated  Prepayment  Percentage and Group II
Subordinated  Prepayment  Percentages  and Group I  Subordinated  Percentage and
Group II Subordinated Percentage in such computations the difference between (A)
the  Group  I  Subordinated  Prepayment  Percentage  or  Group  II  Subordinated
Prepayment   Percentage  or  Group  I   Subordinated   Percentage  or  Group  II
Subordinated Percentage,  as the case may be, and (B) the percentages determined
in  accordance  with the  preceding  sentence  necessary to bring the  Principal
Balances of the  affected  Classes of Class B  Certificates  to zero;  provided,
however,  that  if the  Principal  Balances  of  all  the  Classes  of  Class  B
Certificates  eligible to receive distributions of principal shall be reduced to
zero on such Distribution Date, the Group I Class B Prepayment Percentage, Group
II Class B Prepayment Percentage,  Group I Class B Percentage and Group II Class
B  Percentage  of the Class of Class B  Certificates  with the lowest  numerical
Class designation  which would otherwise be ineligible to receive  distributions
of principal in  accordance  with this Section  shall equal the remainder of the
Group I Subordinated  Prepayment Percentage and Group II Subordinated Prepayment
Percentage  for such  Distribution  Date  minus  the sum of the  Group I Class B
Prepayment  Percentages  and  Group II  Class B  Prepayment  Percentages  of the
Classes of Class B Certificates  having lower numerical Class  designations,  if
any,  and the  remainder  of the Group I  Subordinated  Percentage  and Group II
Subordinated  Percentage for such Distribution Date minus the sum of the Group I
Class B Percentages  and Group II Class B Percentages  of the Classes of Class B
Certificates  having lower numerical Class designations,  if any,  respectively.
Any  entitlement  of any Class of Class B  Certificates  to  principal  payments
solely pursuant to this clause (ii) shall not cause such Class to be regarded as
being eligible to receive  principal  distributions  for the purpose of applying
the  definition of its Group I Class B Percentage,  Group II Class B Percentage,
Group  II  Class  B  Prepayment  Percentage  or  Group  II  Class  B  Prepayment
Percentage.

                  (e)  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 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(e)
respecting the final distribution in respect of any Class) 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 11.20,  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 I-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 of the Group I-A  Distribution
Amount or Group II-A Distribution  Amount,  as applicable,  with respect to each
Class of Class A Certificates  and the Class B Distribution  Amount with respect
to each Class of Class B Certificates.

                  In the event that, on any Distribution Date prior to the Final
Distribution  Date,  the Principal  Balance of any Class of Class A Certificates
(other than the Class I-A-R  Certificate) or the Principal  Balance of any Class
of Class B Certificates  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 Trustee.  The Trustee will then send a notice to each
Certificateholder  of  such  Class  with a copy  to the  Certificate  Registrar,
specifying that the final  distribution  with respect to such Class 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 Trustee 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).

                  (f) 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  or  partnership  (unless,  in the case of a partnership,
Treasury regulations are adopted that provide otherwise) created or organized in
or under the laws of the United  States,  any state  thereof or the  District of
Columbia,  including  an entity  treated as a  corporation  or  partnership  for
federal income tax purposes,  an estate whose income is subject to United States
federal  income tax  regardless of its source,  or a trust if a court within the
United States is able to exercise primary supervision over the administration of
such trust,  and one or more such U.S. Persons have the authority to control all
substantial  decisions of such trust (or, to the extent  provided in  applicable
Treasury  regulations,  certain trusts in existence on August 20, 1996 which are
eligible to be treated as U.S. Persons).

                  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) occurring with
respect to Group I Mortgage  Loans and Group II Mortgage Loans will be allocated
as follows:

                  first,  to the  Class  B-6  Certificates  until  the Class B-6
Principal Balance has been reduced to zero;

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

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

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

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

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

                  seventh,  (i)  with  respect  to such  losses  occurring  with
respect to Group I Mortgage Loans,  concurrently,  to the Group I-A Certificates
(other than the Class I-A-PO  Certificates) and Class I-A-PO  Certificates,  pro
rata,  based on the Non-PO  Fraction and the PO Fraction of such Mortgage Loans,
respectively,  and (ii) with  respect to such losses  occurring  with respect to
Group II Mortgage Loans,  concurrently,  to the Group II-A  Certificates  (other
than the Class II-A-PO Certificates) and Class II-A-PO  Certificates,  pro rata,
based  on the  Non-PO  Fraction  and the PO  Fraction  of such  Mortgage  Loans,
respectively.

                  This  allocation of Realized  Losses will be effected  through
the reduction of the applicable Class'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 Group I Mortgage Loan or Group
II Mortgage Loan  allocable to the Class I-A-PO or Class  II-A-PO  Certificates,
respectively,  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 with
respect to any  Mortgage  Loan in Loan  Group I or Loan Group II,  respectively,
remaining after allocation to the Class I-A-PO or Class II-A-PO Certificates, as
applicable,  in accordance  with the preceding  sentence  shall be allocated pro
rata among the Group I-A Certificates (other than the Class I-A-PO Certificates)
or  Group  II-A  Certificates  (other  than  the  Class  II-A-PO  Certificates),
respectively,  and each  Class of Class B  Certificates  based on the  Group I-A
Non-PO Principal  Balance or Group II-A Non-PO Principal  Balance in the case of
such  Group  I-A  Certificates  or  Group  II-A  Certificates  and  the  Group I
Apportioned  Principal Balance or Group II Apportioned  Principal Balance in the
case of each  Class  of  Class  B  Certificates,  respectively.  Any  such  loss
allocated to the Group I-A  Certificates  shall be  allocated on the  subsequent
Determination Date to the outstanding  Classes of Group I-A Certificates  (other
than the  Class  I-A-PO  Certificates)  in  accordance  with the  Group I-A Loss
Percentages  as of such  Determination  Date and any such loss  allocated to the
Group II-A Certificates shall be allocated on the subsequent  Determination Date
to the  outstanding  Classes of Group II-A  Certificates  (other  than the Class
II-A-PO  Certificates)  in accordance with the Group II-A Loss Percentages as of
such Determination Date.

                  (c)  Any  Realized  Losses  allocated  to a Class  of  Class A
Certificates  or Class B  Certificates  pursuant  to Section  4.02(a) or Section
4.02(b) shall be allocated  among the  Certificates of such 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 of a Loan Group which had  previously
been allocated as a Realized Loss to any Classes of Class A Certificates  or any
Classes of Class B Certificates,  each outstanding  Class to which such Realized
Loss had previously  been allocated shall be entitled to its share (with respect
to the Class I-A-PO and Class II-A-PO Certificates,  based on the PO Fraction of
such Mortgage Loan and, with respect to the Class A Certificates (other than the
Class I-A-PO and Class II-A-PO 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 on the  Distribution  Date in the month  following the month in which such
recovery is received.  When the Principal Balance of a Class of Certificates has
been  reduced to zero,  such Class  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  in  accordance  with the
preceding  provisions,  each outstanding Class 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.  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 of
Certificates  whose principal  balances were  previously  reduced as a result of
such  Realized  Loss  being less than such Class  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 occurring with respect to any
Group I Mortgage  Loan or Group II Mortgage  Loan shall be  allocated  among (i)
each Class of Group I-A Certificates or Group II-A Certificates,  as applicable,
and (ii) each Class of Class B  Certificates,  pro rata based upon each  Class's
Group I  Apportioned  Interest  Percentage  or  Group  II  Apportioned  Interest
Percentage,  as applicable for the related Distribution Date. In addition, after
the Class B Principal  Balance has been reduced to zero, the interest portion of
Realized  Losses (other than Excess Special  Hazard Losses,  Excess Fraud Losses
and Excess  Bankruptcy  Losses)  occurring  with respect to any Group I Mortgage
Loan or Group II Mortgage Loan will be allocated among the  outstanding  Classes
of Group I-A Certificates and Group II-A  Certificates,  respectively,  based on
their Group I-A Interest Percentages and Group II-A 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.

                  Section 4.03      Paying Agent.

                  (a) The Master Servicer hereby appoints the Trustee 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 Trustee to execute and  deliver to the Trustee an  instrument  in which such
Paying Agent agrees with the Trustee 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  Trustee  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 Trustee,  forthwith pay to the
         Trustee 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)  Group I Net  Foreclosure
Profits  and Group II 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 Trustee,  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 Trustee and the Seller.

                  Concurrently  with  each  distribution   pursuant  to  Section
4.01(e),  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  of  Class A  Certificates  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
         Class of Class A Certificates  allocable to interest, (b) the amount of
         the Current Group I-A Interest  Distribution  Amount  allocated to each
         Class of  Group  I-A  Certificates  and  Current  Group  II-A  Interest
         Distribution Amount allocated to each Class of Group II-A Certificates,
         (c) any  Group I  Interest  Shortfall  Amounts  or  Group  II  Interest
         Shortfall  Amounts arising with respect to such  Distribution  Date and
         any remaining  Class A Unpaid  Interest  Shortfall with respect to each
         Class after giving effect to such  distribution,  (d) the amount of any
         Non-Supported  Interest  Shortfall  allocated  to each Class of Class A
         Certificates 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 for such Distribution Date;

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

                     (iv) (a) the amount of such distribution to Holders of each
         Class of Class B Certificates  allocable to interest, (b) the amount of
         the Current  Class B Interest  Distribution  Amount  allocated  to each
         Class of  Class B  Certificates,  (c) any  Class B  Interest  Shortfall
         Amounts  arising  with  respect  to  such  Distribution  Date  and  any
         remaining Class B Unpaid Interest  Shortfall with respect to each Class
         of Class B Certificates after giving effect to such  distribution,  (d)
         the amount of any Non-Supported  Interest  Shortfall  allocated to each
         Class of Class B Certificates 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  of  Class B
         Certificates for such Distribution Date;

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

                     (vi) the  number  of Group I  Mortgage  Loans  and Group II
         Mortgage Loans outstanding as of the preceding Determination Date;

                     (vii) the  Group  I-A  Principal  Balance,  the Group  II-A
         Principal  Balance,  the  Principal  Balance  of each  Class of Class A
         Certificates,  the Class B Principal  Balance and the Principal Balance
         of each Class 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;

                     (viii)  the  Group I  Adjusted  Pool  Amount,  the Group II
         Adjusted  Pool Amount,  the Group II Adjusted Pool Amount (PO Portion),
         the  Group II  Adjusted  Pool  Amount  (PO  Portion),  the Group I Pool
         Scheduled  Principal  Balance  of the Group I  Mortgage  Loans for such
         Distribution Date, the Group II Pool Scheduled Principal Balance of the
         Group II  Mortgage  Loans for such  Distribution  Date,  the  aggregate
         Scheduled  Principal Balance of the Group I Discount Mortgage Loans for
         such  Distribution  Date  and (ii) the  aggregate  Scheduled  Principal
         Balance of the Group II Discount  Mortgage Loans for such  Distribution
         Date;

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

                     (x) the Group I-A Percentage and Group II-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);

                     (xi) the Group I-A  Prepayment  Percentage  and Group  II-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);

                     (xii) the Group I Class B-1,  Class B-2,  Class B-3,  Class
         B-4, Class B-5 and Class B-6  Percentages and Group II Class B-1, Class
         B-2, Class B-3, Class B-4, Class B-5 and Class B-6  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);

                     (xiii) the Group I Class B-1,  Class B-2,  Class B-3, Class
         B-4, Class B-5 and Class B-6 Prepayment  Percentages and Group II Class
         B-1,  Class  B-2,  Class  B-3,  Class  B-4,  Class  B-5 and  Class  B-6
         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);

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

                     (xv) the number and  aggregate  principal  balances  of the
         Group I Mortgage Loans and Group II Mortgage Loans in foreclosure as of
         the preceding Determination Date;

                     (xvi) the book  value of any real  estate  with  respect to
         Group I Mortgage  Loans or Group II  Mortgage  Loans  acquired  through
         foreclosure or grant of a deed in lieu of foreclosure;

                     (xvii)  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;

                     (xviii) the  principal  and  interest  portions of Realized
         Losses  with  respect to Group I Mortgage  Loans and Group II  Mortgage
         Loans  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  with  respect to Group I Mortgage
         Loans and Group II Mortgage Loans;

                     (xix) the aggregate  amount of Bankruptcy  Losses allocated
         to each  Class of  Class B  Certificates  in  accordance  with  Section
         4.02(a) since the Relevant Anniversary;

                     (xx) the  amount by which  the  Principal  Balance  of each
         Class of Class B Certificates  has been reduced as a result of Realized
         Losses  with  respect to Group I Mortgage  Loans and Group II  Mortgage
         Loans allocated as of such Distribution Date;

                     (xxi) the unpaid principal  balance of any Group I Mortgage
         Loan or  Group  II  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;

                     (xxii)  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;

                     (xxiii) the Class I-A-PO  Deferred Amount and Class II-A-PO
Deferred Amount, if any; and

                     (xxiv)  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 Trustee,  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 Class
of Class A Certificates  pursuant to clauses (i) and (ii) above and with respect
to a Class of Class B Certificates pursuant to clauses (iii) and (iv) above, the
amounts shall be expressed as a dollar amount per Class A or Class B Certificate
(other than the Class I-A-R  Certificate) with a $1,000  Denomination,  and as a
dollar amount per Class I-A-R Certificate with a $100 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 and the information set
forth  in  clauses   (iii)  and  (iv)(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  Trustee,  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 Group I-A Distribution  Amount or Group II-A
Distribution  Amount,  as  applicable,  with  respect  to each  Class of Class A
Certificates  and the Class B Distribution  Amount with respect to each Class of
Class B Certificates.  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  Trustee  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 I-A-PO, Class II-A-PO,  Class B-4, Class B-5
or Class B-6 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
Trustee  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.



<PAGE>


                                    ARTICLE V

                                THE CERTIFICATES

                  Section 5.01      The Certificates.

                  (a) The Class A and Class B Certificates  shall be issued only
in  minimum  Denominations  of a Single  Certificate  and,  except for the Class
I-A-PO, Class I-A-R and Class II-A-PO Certificates, integral multiples of $1,000
in excess  thereof  (except,  if necessary,  for one  Certificate  of each Class
(other than the Class I-A-R  Certificates) that evidences one Single Certificate
plus  such  additional  principal  portion  as is  required  in  order  for  all
Certificates of such Class to equal the aggregate  Original Principal Balance of
such Class,  as the case may be), and shall be  substantially  in the respective
forms  set forth as  Exhibits  A-I-A-1,  A-I-A-2,  A-I-A-3,  A-I-A-4,  A-I-A-PO,
A-I-A-R,  A-II-A-1,  A-II-A-PO, B-1, B-2, B-3, B-4, B-5, B-6 and C (reverse side
of Certificates)  hereto.  On original issue the Certificates  shall be executed
and  delivered by the Trustee to or upon the order of the Seller upon receipt by
the Trustee or the  Custodian of the documents  specified in Section  2.01.  The
aggregate  principal  portion  evidenced by the Class A 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  Trustee  by  any  Responsible  Officer  thereof.
Certificates  bearing the manual or facsimile signatures of individuals who were
at any  time  the  proper  officers  of  the  Trustee  shall  bind  the  Trustee
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the 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 Trustee, 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  Trustee  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  Trustee 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 Trustee at the Corporate Trust Office.

                  Section 5.02      Registration of Certificates.

                  (a) The  Trustee  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 Trustee shall provide for the registration of Certificates and of
transfers and exchanges of  Certificates as herein  provided.  The Trustee 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 Trustee 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.

                  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 upon surrender of
the  Certificates  to be  exchanged  at any such office or agency.  Whenever any
Certificates  are so surrendered  for exchange,  the Trustee 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 Trustee) 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  Trustee 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 Trustee or the  Authenticating
Agent in accordance with their standard procedures.

                  (b) No transfer of a Class I-A-PO,  Class II-A-PO,  Class B-4,
Class  B-5 or Class  B-6  Certificate  shall  be made  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 Trustee 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 I-A-PO,  Class  II-A-PO,  Class B-4,  Class B-5 or
Class B-6  Certificateholder  to deliver a written Opinion of Counsel acceptable
to and in form and substance  satisfactory to the Trustee 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 Trustee, the Seller or the Master Servicer,  and (ii) the Trustee
shall  require  the  transferee  (other than an  affiliate  of the Seller on the
Closing  Date) to execute an  investment  letter in the form of Exhibit J hereto
certifying to the Seller and the Trustee the facts  surrounding  such  transfer,
which  investment  letter shall not be an expense of the Trustee,  the Seller or
the Master  Servicer.  The Holder of a Class I-A-PO,  Class II-A-PO,  Class B-4,
Class B-5 or Class B-6 Certificate  desiring to effect such transfer shall,  and
does hereby agree to, indemnify 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  Trustee  is  under an
obligation to register the Class I-A-PO, Class II-A-PO,  Class B-4, Class B-5 or
Class B-6 Certificates under said Act or any other securities law.

                  (c) No transfer of a Class  I-A-PO,  Class  II-A-PO or Class B
Certificate shall be made (other than the transfer of the Class I-A-PO and Class
II-A-PO  Certificates  to an affiliate of the Seller on the Closing Date) unless
the Trustee shall have received (i) a representation  letter from the transferee
in the form of Exhibit J hereto,  in the case of a Class I-A-PO,  Class II-A-PO,
Class  B-4,  Class B-5 or Class  B-6  Certificate,  or in the form of  Exhibit K
hereto,  in the case of a Class B-1, Class B-2 or Class B-3 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, 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 Trustee, the Seller or the
Master  Servicer or (b) with respect to the Class B  Certificates  only, if such
transferee is an insurance company, (A) the source of funds used to purchase the
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)), (B) 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 and (C) the purchase
and  holding of such Class B  Certificates  are covered by Sections I and III of
PTE 95-60 or (ii) in the case of any such Class I-A-PO, Class II-A-PO 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  Trustee and the
Seller to the effect that the  purchase or holding of such Class  I-A-PO,  Class
II-A-PO 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 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 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
Trustee, the Seller or the Master Servicer.  The Class I-A-PO, Class II-A-PO 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 I-A-R  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 acting on behalf of or 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  I-A-R
Certificate  in  connection  with the conduct of a trade or business  within the
United States and has furnished the transferor and the Trustee 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  Trustee an opinion of a  nationally
recognized  tax  counsel  to the effect  that the  transfer  of the Class  I-A-R
Certificate  to it is in accordance  with the  requirements  of the Code and the
regulations  promulgated  thereunder  and that such  transfer of the Class I-A-R
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 Trustee shall not execute,  and shall not
authenticate (or cause the Authenticating  Agent to authenticate) and deliver, a
new  Class  I-A-R  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 Trustee shall accept a surrender for
transfer or  registration  of  transfer,  or register the transfer of, the Class
I-A-R  Certificate,  unless the transferor shall have provided to the Trustee 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  I-A-R  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
I-A-R 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 I-A-R 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  I-A-R  Certificate  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  I-A-R  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
I-A-R  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 the Class I-A-R  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
the Class I-A-R  Certificate,  and (ii) the Master Servicer agrees to furnish to
the  Internal  Revenue  Service  and  to  any  transferor  of  the  Class  I-A-R
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 I-A-R 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 Trustee
or the Authenticating Agent, or the Trustee 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 Trustee 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 Trustee or the  Authenticating
Agent that such  Certificate  has been  acquired by a bona fide  purchaser,  the
Trustee 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.  Upon the
issuance  of  any  new  Certificate  under  this  Section,  the  Trustee  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  Trustee  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
Certificate  Registrar  and any agent of the Seller,  the Master  Servicer,  the
Trustee  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
Certificate  Registrar  nor any agent of the Seller,  the Master  Servicer,  the
Trustee  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 Trustee is not acting as Certificate Registrar, the
Certificate  Registrar  shall  furnish or cause to be  furnished to the Trustee,
within 15 days after  receipt by the  Certificate  Registrar of a request by the
Trustee in writing, a list, in such form as the Trustee may reasonably  require,
of the names and  addresses  of the  Certificateholders  of each Class as of the
most recent Record Date.

                  (b) If five or more  Certificateholders  (hereinafter referred
to as "applicants") apply in writing to the Trustee, 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 Trustee  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
Trustee. 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  Trustee  is not the  Certificate
Registrar,  the Trustee 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  and the Trustee that  neither the Seller,  the Master  Servicer,  the
Certificate Registrar 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 Trustee 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  Trustee  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 Trustee 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 Trustee 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 Class of Book-Entry Certificates advise the
Trustee 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 Trustee 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 Trustee 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 Trustee  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 nor the Trustee
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  Trustee  shall  give all such  notices  and  communications
specified  herein  to be given to  Holders  of  Book-Entry  Certificates  to the
Clearing Agency.



<PAGE>


                                   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
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.  No
such  resignation  shall  become  effective  until the  Trustee  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 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  (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,  in the  exercise  of its  reasonable
judgment,  and executes and  delivers to the Trustee an  agreement,  in form and
substance reasonably  satisfactory to the Trustee,  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 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 and Seller by Master
Servicer.

                  The Master  Servicer  shall  indemnify  and hold  harmless the
Trustee 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 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.

                  Section 6.08 Master  Servicer  Covenants  Concerning Year 2000
Compliance.

                  The Master Servicer covenants that it is working to modify its
computer  and other  systems  used in the  performance  of its  duties as Master
Servicer  for the  Certificates  to operate in a manner such that,  on and after
January 1, 2000, the Master  Servicer can perform its duties in accordance  with
the terms of this Agreement.



<PAGE>


                                   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 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 Trustee pursuant
to and under this  Section,  subject to the  provisions  of Section  7.05;  and,
without  limitation,  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 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  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 rights 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  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 may, but need not if the Trustee 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,  the Trustee 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      Trustee to Act; Appointment of Successor.

                  When  the  Master  Servicer  receives  notice  of  termination
pursuant to Section 7.01 or the Trustee  receives the  resignation of the Master
Servicer  evidenced  by an Opinion  of Counsel  pursuant  to Section  6.04,  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  Trustee is  succeeding  to the Master
Servicer as the Master Servicer, as compensation  therefor, the Trustee 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
Trustee 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 Trustee 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
Trustee  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
Trustee is  required  to solicit  bids as  provided  above,  the  Trustee  shall
solicit,   by  public   announcement,   bids  from   housing  and  home  finance
institutions,   banks  and   mortgage   servicing   institutions   meeting   the
qualifications  set forth 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 Trustee  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 Trustee  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 Trustee 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  Trustee  to the Master  Servicer  at the time of such  sale,  transfer  and
assignment to the Master  Servicer's  successor.  The Trustee 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
Trustee and any successor  servicer in effecting the  termination  of the Master
Servicer's  servicing  responsibilities  and rights hereunder and shall promptly
provide  the Trustee 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
Trustee 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 Trustee 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 Trustee)  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 Trustee shall
give prompt  written notice thereof to  Certificateholders  at their  respective
addresses appearing in the Certificate Register.  The Trustee shall also, within
45 days after the occurrence of any Event of Default known to the Trustee,  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.



<PAGE>


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                         Section 8.01 Duties of Trustee.

                  The Trustee,  prior to the  occurrence  of an Event of Default
and  after  the  curing  of all  Events  of  Default  which  may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in this Agreement. In case an Event of Default has occurred (which has not
been cured), the Trustee, 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,  upon receipt of all  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision of this Agreement, shall examine them to determine whether they are in
the form required by this Agreement;  PROVIDED,  HOWEVER, that the Trustee 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 from  liability  for its own  negligent  action,  its own  negligent
failure to act or its own willful misconduct; PROVIDED, HOWEVER, that:

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

                     (ii)  The  Trustee  shall  not be  personally  liable  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,  or exercising  any trust or power  conferred upon the Trustee
         under this Agreement; and

                     (iii) The  Trustee  shall  not be  liable  for any error of
         judgment made in good faith by any of its Responsible Officers,  unless
         it shall be proved that the Trustee 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 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.

                  Except as otherwise provided in Section 8.01:

                     (i) The Trustee may request and 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  and the  manner  of  obtaining  consents  and  evidencing  the
         authorization  of the  execution  thereof  shall  be  subject  to  such
         reasonable regulations as the Trustee and prescribe;

                     (ii) The Trustee may consult with counsel,  and any written
         advice of such  counsel or 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 advice or Opinion of Counsel;

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

                     (iv)  Subject to Section  7.04,  the  Trustee  shall not be
         accountable,  shall have no liability and makes no representation as to
         any acts or omissions  hereunder of the Master Servicer until such time
         as the Trustee may be  required to act as Master  Servicer  pursuant to
         Section  7.05  and  thereupon  only for the  acts or  omissions  of the
         Trustee as successor Master Servicer; and

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

                  Section 8.03      Trustee Not 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,  the Trustee
shall not be bound to make any investigation into the facts or matters stated in
any resolution,  certificate,  statement,  instrument,  opinion, report, notice,
request, consent, order, 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 of the
costs, expenses or liabilities likely to be incurred by it in the making of such
investigation is, in the opinion of the Trustee,  not reasonably  assured to the
Trustee  by the  security  afforded  to it by the terms of this  Agreement,  the
Trustee may require reasonable  indemnity against such expense or liability as a
condition to so proceeding.  The reasonable  expense of every such investigation
shall be paid by the Master Servicer or, if paid by the Trustee, shall be repaid
by the Master Servicer upon demand.

                  Section 8.04      Trustee Not Liable for Certificates 
                                    or Mortgage Loans.

                  The recitals  contained herein and in the Certificates  (other
than the certificate of authentication  on the  Certificates)  shall be taken as
the statements of the Seller,  and the Trustee assumes no  responsibility  as to
the  correctness  of the  same.  The  Trustee  makes no  representation  for the
correctness of the same. The Trustee makes no  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,  the  Trustee  shall  not 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 May Own Certificates.

                  The Trustee 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  or such  agent  and may  transact
banking  and/or trust  business  with the Seller,  the Master  Servicer or their
Affiliates.

                  Section 8.06 The Master Servicer to Pay Fees and Expenses.

                  The Master Servicer covenants and agrees to pay to the Trustee
from time to time,  and the Trustee  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 and the
Master  Servicer  will pay or  reimburse  the  Trustee  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.

                  The Trustee  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 shall cease to be eligible in  accordance  with the
provisions of this Section,  the Trustee shall resign  immediately in the manner
and with the effect specified in Section 8.08.

                  Section 8.08      Resignation and Removal.

                  The Trustee 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  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor trustee.

                  If at any time the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 8.07 and shall fail to resign after
written  request for its resignation by the Master  Servicer,  or if at any time
the Trustee 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 of the
property or affairs of the Trustee 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 appoint a successor  trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
Trustee so removed and one copy to the successor trustee.

                  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  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 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  appointed as provided in Section 8.08
shall  execute,  acknowledge  and  deliver  to the  Master  Servicer  and to its
predecessor  trustee an instrument  accepting such  appointment  hereunder,  and
thereupon the  resignation  or removal of the  predecessor  trustee shall become
effective,  and such successor,  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
herein.  The  predecessor  trustee  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 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  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, the successor trustee
shall cause such notice to be mailed at the expense of the Master Servicer.

                  Section 8.10      Merger or Consolidation.

                  Any Person into which the  Trustee 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 shall be a party, or any Person succeeding to
the business of such entity,  shall be the  successor of the Trustee  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 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 the REMIC to federal,  state or local tax or
cause the REMIC to not qualify as a REMIC,  which Opinion of Counsel shall be at
the sole expense of the Trustee.

                  Section 8.11      Authenticating Agent.

                  The Trustee may appoint an Authenticating  Agent,  which shall
be  authorized to act on behalf of the Trustee in  authenticating  Certificates.
Wherever   reference  is  made  in  this  Agreement  to  the  authentication  of
Certificates  by the Trustee or the Trustee's  countersignature,  such reference
shall be deemed to  include  authentication  on  behalf  of the  Trustee  by the
Authenticating  Agent and a certificate of authentication  executed on behalf of
the  Trustee  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 Trustee 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 Seller
and the Master Servicer. The Trustee 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 Trustee  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 Trustee.
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 Trustee 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 Trustee, by entering into a Custodial Agreement. Subject to this Article
VIII, the Trustee  agrees to comply with the terms of each  Custodial  Agreement
and to enforce the terms and  provisions  thereof  against the Custodian for the
benefit  of  the  Certificateholders.  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 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
other  action  that  would (i) affect the  determination  of the Trust  Estate's
status as a REMIC;  or (ii) cause the imposition of any federal,  state or local
income, prohibited transaction, contribution or other tax on either the REMIC or
the Trust Estate. The Master Servicer, or, in the case of any action required by
law to be performed directly by the Trustee,  the Trustee,  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
using a calendar  year as the taxable year for the REMIC and the accrual  method
of accounting;  (ii) in the first such federal tax return,  make, or cause to be
made, elections  satisfying the requirements of the REMIC Provisions,  on behalf
of the  Trust  Estate,  to treat the Trust  Estate  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 REMIC, 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  Trustee  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 REMIC,
including but not limited to the income,  expenses,  individual  Mortgage  Loans
(including REO Mortgage Loans,  other assets and  liabilities of the REMIC,  and
the fair market value and adjusted  basis of the REMIC  property  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 the REMIC within the meaning of Code
Section  860D(a)(2)  other than the  interests  represented  by the Class I-A-1,
Class I-A-2, Class I-A-3,  Class I-A-4, Class I-A-PO,  Class I-A-R, Class II-A-1
and Class II-A-PO  Certificates  and the Class B-l,  Class B-2, Class B-3, Class
B-4, Class B-5 and Class B-6 Certificates;  (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 that such occurrence would not (a) result in a taxable
gain,  (b) otherwise  subject either the Trust Estate or the REMIC to tax or (c)
cause the Trust Estate to fail to qualify as a REMIC;  (ix) exercise  reasonable
care not to allow the 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  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 REMIC  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 REMIC within the meaning of Treasury Regulations Section
1.860F-4(d),  and the Master Servicer is hereby designated as agent of the Class
I-A-R  Certificateholder  for such purpose (or if the Master  Servicer is not so
permitted, the Holder of the Class I-A-R Certificate shall be tax matters person
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
shall sign the tax  returns  referred  to in clause (i) of the second  preceding
sentence.

                  In order to enable the Master Servicer 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 of  Certificates  and the
Mortgage  Loans in the  aggregate.  Thereafter,  the Seller shall provide to the
Master  Servicer  or the  Trustee,  as the case may be,  promptly  upon  request
therefor,  any such  additional  information or data that the Master Servicer 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  and  the  Trustee  for  any  losses,
liabilities,  damages,  claims or expenses of the Master Servicer or the Trustee
arising from any errors or miscalculations by the Master Servicer 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
or the  Trustee,  as the case may be, on a timely  basis.  The  Master  Servicer
hereby  indemnifies  the Seller and the  Trustee  for any  losses,  liabilities,
damages, claims or expenses of the Seller 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  Trustee  prepares  any of the  federal,  state and local tax
returns of the REMIC as described  above,  the Trustee  hereby  indemnifies  the
Seller and the Master Servicer for any losses,  liabilities,  damages, claims or
expenses of the Seller or the Master Servicer arising from the Trustee's willful
misfeasance, bad faith or negligence in connection with such preparation.

                  (b)   Notwithstanding   anything  in  this  Agreement  to  the
contrary,  each of the Master  Servicer  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 or the Trustee 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  Trustee  shall make a Periodic  Advance as
required by Section 3.03 hereof;  PROVIDED,  HOWEVER,  the Trustee  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
Trustee 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.

                  Section 8.16      Trustee Covenants Concerning Year 2000 
                                    Compliance.

                  The  Trustee  covenants  that  it is  working  to  modify  its
computer and other systems used in the  performance of its duties as trustee for
the Certificates to operate in a manner such that, on and after January 1, 2000,
the  Trustee  can  perform  its  duties  in  accordance  with the  terms of this
Agreement.



<PAGE>



                                   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  and the Trustee  created
hereby (other than the obligation of the Trustee 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 Trustee 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 less any Fixed
Retained Yield on each Mortgage Loan  (including any REO Mortgage Loan) 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  11.19.  In the case of any purchase by the Seller  pursuant to
said  clause (i),  the Seller  shall  provide to the  Trustee the  certification
required  by Section  3.04 and the  Trustee 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 Trustee 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   Trustee   (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  Trustee  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 Trustee therein specified. If
the  Master  Servicer  is  obligated  to give  notice to  Certificateholders  as
aforesaid,  it  shall  give  such  notice  to the  Trustee  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
Trustee  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 Classes of Class A  Certificates,  the  respective
Principal  Balance  together with any related Class A Unpaid Interest  Shortfall
and one month's  interest in an amount equal to the respective  Interest Accrual
Amount, (ii) as to the Classes of Class B Certificates, the respective Principal
Balance  together  with any related  Class B Unpaid  Interest  Shortfall and one
month's  interest in an amount equal to the respective  Interest  Accrual Amount
and (iii) as to the Class I-A-R Certificate,  the amounts,  if any, which remain
on deposit in the  Certificate  Account  (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.  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 Trustee 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 Trustee 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
Trustee (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 Trustee may take appropriate steps, or may appoint an agent to
take appropriate steps, to contact the remaining  Certificateholders  concerning
surrender of their  Certificates,  and the cost thereof shall be paid out of the
funds 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  Trustee  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  the REMIC to federal tax or cause the
Trust Estate to fail to qualify as a REMIC 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 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 return of the 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  Trustee  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.



<PAGE>


                                    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 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 a REMIC 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 or the REMIC  pursuant to
the Code that would be a claim against the Trust  Estate,  provided that (a) the
Trustee  has  received  an Opinion of Counsel to the effect  that such action is
necessary or desirable to maintain  such  qualification  or to avoid or minimize
the risk of the  imposition  of any such tax and (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  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 Trust  Estate or the 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  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 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; 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 in a manner other than as
described in clause (i) hereof without the consent of Holders of Certificates of
such Class evidencing,  as to such Class, Voting Interests  aggregating not less
than 66-2/3% or (iii) reduce the  aforesaid  percentage of  Certificates  of any
Class the  Holders  of which are  required  to  consent  to any such  amendment,
without  the  consent  of the  Holders  of all  Certificates  of such Class then
outstanding.

                  Notwithstanding any contrary provision of this Agreement,  the
Trustee  shall not consent to any  amendment to this  Agreement  unless it shall
have first received an Opinion of Counsel to the effect that such amendment will
not subject  the REMIC to tax or cause the Trust  Estate 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 Trustee 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 Trustee 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  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-1A  Mortgage  Loansand  Exhibit F-1B
                       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 Trustee.

                  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 Trustee,
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 Trustee 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 Trustee
to  institute  such  action,  suit  or  proceeding  in its own  name as  Trustee
hereunder and shall have offered to the Trustee such reasonable  indemnity as it
may require against the cost, expenses and liabilities to be incurred therein or
thereby, and the Trustee, 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 Trustee,  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  Trustee  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  Integrated  Structured  Assets,  Inc., 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 and
(iii) in the case of the Trustee,  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, 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 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 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 Trustee 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  pursuant
             to Section 8.08;

                       (iii) the appointment of a successor  trustee 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.



<PAGE>



                                   ARTICLE XI

                             TERMS FOR CERTIFICATES

                  Section 11.01 Cut-Off Date.

                  The Cut-Off Date for the Certificates is March 1, 1999.

                  Section 11.02     Cut-Off Date Aggregate Principal Balance.

                  The   Cut-Off   Date    Aggregate    Principal    Balance   is
$222,297,575.89.

                  Section 11.03     Original Group I-A Percentage.

                  The Original Group I-A Percentage is 92.99766855%.

                  Section 11.04     Original Group II-A Percentage.

                  The Original Group II-A Percentage is 92.99346858%.

                  Section 11.05  Original  Principal  Balances of the Classes of
Class A Certificates.

                  As to the  following  Classes  of  Class A  Certificates,  the
Principal Balance of such Class as of the Cut-Off Date, as follows:

                                                           Original
                    CLASS                              PRINCIPAL BALANCE
                    -----                              -----------------
                    Class I-A-1                        $     130,136,000.00
                    Class I-A-2                        $       6,860,000.00
                    Class I-A-3                        $      17,023,000.00
                    Class I-A-4                        $       4,246,800.00
                    Class I-A-PO                       $          56,678.60
                    Class I-A-R                        $             100.00
                    Class II-A-1                       $      48,365,647.00
                    Class II-A-PO                      $          48,519.13

                  Section 11.06 Original Aggregate Non-PO Principal Balance.

                  The   Original   Aggregate   Non-PO   Principal   Balance   is
$222,192,378.16.

                  Section 11.07 Original Aggregate Subordinate Percentage.

                  The Original Aggregate Subordinate Percentage is 7.00331456%.

                  Section 11.08     Original Class B Principal Balance.

                  The Original Class B Principal Balance is $15,560,831.16.

                  Section 11.09 Original Group I Subordinated Principal Balance.

                  The  Original  Group  I  Subordinated   Principal  Balance  is
$11,916,753.46.

                  Section  11.10  Original  Group  II   Subordinated   Principal
Balance.

                  The  Original  Group  II  Subordinated  Principal  Balance  is
$3,644,077.70.

                  Section 11.11  Original  Principal  Balances of the Classes of
Class B Certificates.

                  As to the  following  Classes  of  Class  B  Certificate,  the
Principal Balance of such Class as of the Cut-Off Date, is as follows:

                  ORIGINAL
                  CLASS                                 PRINCIPAL BALANCE
                  -----------                           -----------------
                    Class B-1                        $   5,556,000.00
                    Class B-2                        $   5,335,000.00
                    Class B-3                        $   2,224,000.00
                    Class B-4                        $   1,000,000.00
                    Class B-5                        $     555,000.00
                    Class B-6                        $     890,831.16

                  Section 11.12     Original Class B-1 Fractional Interest.

                  The Original Class B-1 Fractional Interest is 4.50277873%.

                  Section 11.13     Original Class B-2 Fractional Interest.

                  The Original Class B-2 Fractional Interest is 2.10170627%.

                  Section 11.14     Original Class B-3 Fractional Interest.

                  The Original Class B-3 Fractional Interest is 1.10077185%.

                  Section 11.15     Original Class B-4 Fractional Interest.

                  The Original Class B-4 Fractional Interest is 0.65071141%.

                  Section 11.16     Original Class B-5 Fractional Interest.

                  The Original Class B-5 Fractional Interest is 0.40092786%.

                  Section 11.17     Closing Date.

                  The Closing Date is March 29, 1999.

                  Section 11.18     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  aggregate
Scheduled Principal Balance of the Mortgage Loans being less than $22,229,757.59
(10% of the Cut-Off Date  Aggregate  Principal  Balance) at the time of any such
purchase.

                  Section 11.19     Wire Transfer Eligibility.

                  With respect to the Class A Certificates (other than the Class
I-A-PO,   Class  I-A-R  and  Class  II-A-PO   Certificates)   and  the  Class  B
Certificates,  the  minimum  Denomination  eligible  for wire  transfer  on each
Distribution  Date is  $500,000.  With  respect  to the Class  I-A-PO  and Class
II-A-PO  Certificates,  the minimum  Denomination  eligible for wire transfer on
each Distribution Date is 100% Percentage Interest.  The Class I-A-R Certificate
is not eligible for wire transfer.

                  Section 11.20     Single Certificate.

                  A Single  Certificate  for the Class  I-A-1,  Class  I-A-3 and
Class II-A-1 Certificates and each Class of Class B Certificates (other than the
Class  B-4,  Class  B-5  and  Class  B-6  Certificates)  represents  a  $100,000
Denomination.  A  Single  Certificate  for  the  Class  I-A-2  and  Class  I-A-4
Certificates  represents a $1,000  Denomination.  A Single  Certificate  for the
Class I-A-PO and Class II-A-PO  Certificates  represents a Denomination equal to
the respective  Original  Principal Balance for such Class. A Single Certificate
for the  Class  I-A-R  Certificate  represents  a $100  Denomination.  A  Single
Certificate for the Class B-4, Class B-5 and Class B-6 Certificates represents a
$250,000 Denomination.

                  Section 11.21     Servicing Fee Rate.

                  The rate used to calculate the Servicing Fee shall be equal to
0.250% per annum.

                  Section 11.22     Master Servicing Fee Rate.

                  The rate used to calculate  the Master  Servicing Fee for each
Mortgage Loan shall be 0.017% per annum.



<PAGE>





                  IN WITNESS  WHEREOF,  the Seller,  the Master Servicer 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 INTEGRATED STRUCTURED ASSETS, INC.
                                            as Seller


                                      By:                                       
                                          --------------------------------------
                                            Name:
                                            Title:


                                      NORWEST BANK MINNESOTA,
                                        NATIONAL ASSOCIATION
                                            as Master Servicer


                                      By:
                                          --------------------------------------
                                            Name:
                                            Title:


                                      FIRST UNION NATIONAL BANK
                                          as Trustee


                                      By:                                       
                                          --------------------------------------
                                            Name:
                                            Title:



Attest:
By: ______________________________________________________
Name: ____________________________________________________
Title: ___________________________________________________



<PAGE>





STATE OF MARYLAND     )
                      ss.:
COUNTY OF FREDERICK   )

                  On this 29th day of March, 1999, before me, a notary public in
and for the State of Maryland,  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 Vice President of Norwest Integrated  Structured Assets,  Inc., 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 MARYLAND      )
                       ss.:
COUNTY OF FREDERICK    )

                  On this 29th day of March, 1999, before me, a notary public in
and for the State of Maryland, personally appeared Nancy E. Burgess, known to me
who,  being by me duly sworn,  did depose and say that she resides at Frederick,
Maryland;  that she 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 she signed 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 29th day of March, 1999, 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, 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 29th day of March, 1999, 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, 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>





                                   SCHEDULE I

                   Norwest Integrated Structured Assets, Inc.,
         Mortgage Asset-Backed Pass-Through Certificates, Series 1999-1
                 Applicable Unscheduled Principal Receipt Period


<TABLE>
<CAPTION>

                                                                 FULL UNSCHEDULED                      PARTIAL UNSCHEDULED
SERVICER                                                        PRINCIPAL RECEIPTS                     PRINCIPAL RECEIPTS
- ------------------------------------------------                --------------------                   ---------------------
<S>                                                             <C>                                     <C>

Norwest Mortgage, Inc. (Exhibits F-1A and F-1B)                     Prior Month                            Prior Month
Norwest Mortgage, Inc. (Exhibits F-2A) and F-2B)                     Mid Month                              Mid Month
North American Mortgage Company                                      Mid Month                             Prior Month
Home Side Lending                                                   Prior Month                            Prior Month
Bank United                                                          Mid Month                             Prior Month
National City Mortgage Company                                       Mid Month                             Prior Month
Home Side Lending                                                   Prior Month                            Prior Month
Columbia Equities, Ltd.                                             Prior Month                            Prior Month
NOVUS Financial Corporation                                         Prior Month                            Prior Month
Merrill Lynch Credit Corporation                                     Mid Month                             Prior Month

</TABLE>



<PAGE>

                                 EXHIBIT A-I-A-1
                    [FORM OF FACE OF CLASS I-A-1 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
    DEPOSITORY TRUST COMPANY TO THE TRUSTEE 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 ASSET-BACKED PASS-THROUGH CERTIFICATE
                           SERIES 1999-1, CLASS I-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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: March 1, 1999

CUSIP No.:                      First  Distribution  Date:  April 26, 1999

                                Denomination: $

Percentage Interest evidenced     
by this Certificate:  %         Final Scheduled  Maturity Date:  April 25, 2029

THIS CERTIFIES THAT  ___________________________  is the registered owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the  Holders of the Class  I-A-1  Certificates  with  respect to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  I-A
Distribution Amount for the Class I-A-1 Certificates  required to be distributed
to Holders of the Class I-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  Classes of Class A  Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Classes of Group I-A  Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class I-A-1 Certificates applicable to each Distribution Date will be 6.500% 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 I-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 Trustee 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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                            Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:

<PAGE>

                                 EXHIBIT A-I-A-2
                    [FORM OF FACE OF CLASS I-A-2 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
    DEPOSITORY TRUST COMPANY TO THE TRUSTEE 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 ASSET-BACKED PASS-THROUGH CERTIFICATE
                           SERIES 1999-1, CLASS I-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

THIS CERTIFIES THAT  ___________________________  is the registered owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the  Holders of the Class  I-A-2  Certificates  with  respect to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  I-A
Distribution Amount for the Class I-A-2 Certificates  required to be distributed
to Holders of the Class I-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  Classes of Class A  Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Classes of Group I-A  Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class I-A-2 Certificates applicable to each Distribution Date will be 6.500% 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 I-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 Trustee 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 March 29, 1999,  and based on its issue
price of 96.63056%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus four 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
100% of the  Prepayment  Vector (as defined in the Prospectus  Supplement  dated
March 22, 1999 with respect to the offering of the Class A  Certificates  (other
than the Class I-A-PO and Class II-A-PO  Certificates)  and the Class B-1, Class
B-2 and Class B-3 Certificates)  used to price this Certificate:  (i) the amount
of OID as a percentage of the initial  principal  balance of this Certificate is
approximately   3.44166667%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 6.92%; and (iii) the amount of
OID  allocable to the short first  accrual  period  (March 29, 1999 to April 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.01317929%.

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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                         First Union National Bank,
                                             Trustee



                                         By:
                                            Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:


<PAGE>

                                 EXHIBIT A-I-A-3
                    [FORM OF FACE OF CLASS I-A-3 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
    DEPOSITORY TRUST COMPANY TO THE TRUSTEE 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 ASSET-BACKED PASS-THROUGH CERTIFICATE
                           SERIES 1999-1, CLASS I-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR
AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,
THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

THIS CERTIFIES THAT  ___________________________  is the registered owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the  Holders of the Class  I-A-3  Certificates  with  respect to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  I-A
Distribution Amount for the Class I-A-3 Certificates  required to be distributed
to Holders of the Class I-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  Classes of Class A  Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Classes of Group I-A  Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class I-A-3 Certificates applicable to each Distribution Date will be 6.500% 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 I-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 Trustee 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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                         First Union National Bank,
                                             Trustee



                                         By:
                                            Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:



<PAGE>

                                 EXHIBIT A-I-A-4
                    [FORM OF FACE OF CLASS I-A-4 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
    DEPOSITORY TRUST COMPANY TO THE TRUSTEE 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 ASSET-BACKED PASS-THROUGH CERTIFICATE
                           SERIES 1999-1, CLASS I-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

THIS CERTIFIES THAT  ___________________________  is the registered owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the  Holders of the Class  I-A-4  Certificates  with  respect to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  I-A
Distribution Amount for the Class I-A-4 Certificates  required to be distributed
to Holders of the Class I-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  Classes of Class A  Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Classes of Group I-A  Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class I-A-4 Certificates applicable to each Distribution Date will be 6.500% 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 I-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 Trustee 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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:


<PAGE>

                                EXHIBIT A-I-A-PO
                   [FORM OF FACE OF CLASS I-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  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.

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                           SERIES 1999-1, CLASS I-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

THIS CERTIFIES THAT  ____________________________ is the registered owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the Holders of the Class  I-A-PO  Certificates  with  respect to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  I-A
Distribution Amount for the Class I-A-PO Certificates required to be distributed
to Holders of the Class I-A-PO  Certificates on such Distribution  Date, subject
to adjustment in certain events as specified in the Agreement.  The Class I-A-PO
Certificates are not 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, 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 Trustee for that purpose in the notice
of final distribution.

No transfer of a Class I-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 Trustee or the Seller may require the Holder to deliver an opinion
of counsel  acceptable to and in form and substance  satisfactory to the Trustee
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  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.  In  connection  with any such
transfer, the Trustee 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,  (a) an  opinion  of  counsel
acceptable  to and in form and  substance  satisfactory  to the  Trustee 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 March 29,  1999,  at an issue  price of
66.31250%  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 100% of the
Prepayment Vector (as defined in the Prospectus  Supplement dated March 22, 1999
with respect to the offering of the Class A  Certificates  (other than the Class
I-A-PO and Class II-A-PO  Certificates)  and the Class B-1,  Class B-2 and Class
B-3  Certificates)  used to price this  Certificate:  (i) the amount of OID as a
percentage of the initial principal balance of this Certificate is approximately
33.68750000%; (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is  approximately  9.05%; and (iii) the amount of OID allocable to the
short first accrual period (March 29, 1999 to April 25, 1999) as a percentage of
the initial principal  balance of this  Certificate,  calculated using the exact
method, is approximately 0.43308023%.

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
Trustee by manual  signature,  this  Certificate  shall not be  entitled  to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:


<PAGE>

                                 EXHIBIT A-I-A-R
                    [Form of Face of Class I-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 TRUSTEE 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 I-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 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
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.

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                           SERIES 1999-1, CLASS I-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

THIS CERTIFIES THAT  __________________________  is the registered  owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the  Holder  of the Class  I-A-R  Certificate  with  respect  to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  I-A
Distribution  Amount for the Class I-A-R Certificate  required to be distributed
to Holders of the Class I-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  Classes of Class A  Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Classes of Group I-A  Certificates  in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class I-A-R Certificate  applicable to each Distribution Date will be 6.500% 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 I-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 Trustee 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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:


<PAGE>

                                EXHIBIT A-II-A-1
                   [FORM OF FACE OF CLASS II-A-1 CERTIFICATE]

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
    DEPOSITORY TRUST COMPANY TO THE TRUSTEE 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 ASSET-BACKED PASS-THROUGH CERTIFICATE
                           SERIES 1999-1, CLASS II-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2014

THIS CERTIFIES THAT  ___________________________  is the registered owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the Holders of the Class  II-A-1  Certificates  with  respect to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  II-A
Distribution Amount for the Class II-A-1 Certificates required to be distributed
to Holders of the Class II-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  Classes of Class A  Certificates
may not commence on the first  Distribution Date specified above.  Distributions
of principal will be allocated  among the Classes of Group II-A  Certificates in
accordance with the provisions of the Agreement.  The  pass-through  rate on the
Class II-A-1  Certificates  applicable to each  Distribution Date will be 6.500%
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 II-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 Trustee 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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:


<PAGE>

                                EXHIBIT A-II-A-PO
                   [FORM OF FACE OF CLASS II-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  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.

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                          SERIES 1999-1, CLASS II-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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2014

THIS CERTIFIES THAT  ____________________________ is the registered owner of the
Percentage  Interest  evidenced by this Certificate in monthly  distributions to
the Holders of the Class  II-A-PO  Certificates  with  respect to a Trust Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans",  respectively) formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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  Group  II-A
Distribution  Amount  for  the  Class  II-A-PO   Certificates   required  to  be
distributed to Holders of the Class II-A-PO  Certificates  on such  Distribution
Date, subject to adjustment in certain events as specified in the Agreement. The
Class  II-A-PO  Certificates  are not  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, 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 Trustee for that purpose in the notice
of final distribution.

No transfer of a Class II-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 Trustee or the Seller may require the Holder to deliver an opinion
of counsel  acceptable to and in form and substance  satisfactory to the Trustee
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  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.  In  connection  with any such
transfer, the Trustee 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,  (a) an  opinion  of  counsel
acceptable  to and in form and  substance  satisfactory  to the  Trustee 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 March 29,  1999,  at an issue  price of
71.46875%  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 100% of the
Prepayment Vector (as defined in the Prospectus  Supplement dated March 22, 1999
with respect to the offering of the Class A  Certificates  (other than the Class
I-A-PO and Class II-A-PO  Certificates)  and the Class B-1,  Class B-2 and Class
B-3  Certificates)  used to price this  Certificate:  (i) the amount of OID as a
percentage of the initial principal balance of this Certificate is approximately
28.53125000%; (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is  approximately  9.11%; and (iii) the amount of OID allocable to the
short first accrual period (March 29, 1999 to April 25, 1999) as a percentage of
the initial principal  balance of this  Certificate,  calculated using the exact
method, is approximately 0.46979423%.

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
Trustee by manual  signature,  this  Certificate  shall not be  entitled  to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



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
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."

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                            SERIES 1999-1, CLASS B-1

                  evidencing an interest in two pools 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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

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 two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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 B-1
Distribution  Amount  required  to be  distributed  to  Holders of the 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 6.500% 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 Trustee 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  Trustee  (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,  (a) an opinion of counsel  acceptable to and in form and
substance  satisfactory  to the Trustee  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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



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
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."

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                            SERIES 1999-1, CLASS B-2

                  evidencing an interest in two pools 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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

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 two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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 each  Class  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 the 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 6.500% 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 Trustee 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  Trustee  (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,  (a) an opinion of counsel  acceptable to and in form and
substance  satisfactory  to the Trustee  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 March 29, 1999,  and based on its issue
price of 96.59931%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus four 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
100% of the  Prepayment  Vector (as defined in the Prospectus  Supplement  dated
March 22, 1999 with respect to the offering of the Class A  Certificates  (other
than the Class I-A-PO and Class II-A-PO  Certificates)  and the Class B-1, Class
B-2 and Class B-3 Certificates)  used to price this Certificate:  (i) the amount
of OID as a percentage of the initial  principal  balance of this Certificate is
approximately   3.47291667%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 6.99%; and (iii) the amount of
OID  allocable to the short first  accrual  period  (March 29, 1999 to April 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.01810738%.

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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



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 B-1  CERTIFICATES  AND THE  CLASS B-2  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."

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                            SERIES 1999-1, CLASS B-3

                  evidencing an interest in two pools 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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

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 two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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 each  Class  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 the 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 6.500% 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 Trustee for that purpose in the notice
of final distribution.

No transfer  of a Class B-3  Certificate  will be made unless the Holder  hereof
desiring  to  make  any  such  transfer  shall  deliver  to  the  Trustee  (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,  (a) an opinion of counsel  acceptable to and in form and
substance  satisfactory  to the Trustee  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 March 29, 1999,  and based on its issue
price of 89.93656%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus four 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
100% of the  Prepayment  Vector (as defined in the Prospectus  Supplement  dated
March 22, 1999 with respect to the offering of the Class A  Certificates  (other
than the Class I-A-PO and Class II-A-PO  Certificates)  and the Class B-1, Class
B-2 and Class B-3 Certificates)  used to price this Certificate:  (i) the amount
of OID as a percentage of the initial  principal  balance of this Certificate is
approximately   10.13566667%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 8.04%; and (iii) the amount of
OID  allocable to the short first  accrual  period  (March 29, 1999 to April 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.05230129%.

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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



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 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."

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                            SERIES 1999-1, CLASS B-4

                  evidencing an interest in two pools 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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

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 two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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 each  Class  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 the 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 6.500% 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 Trustee 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 Trustee or the Seller may require the Holder to deliver an opinion
of counsel  acceptable to and in form and substance  satisfactory to the Trustee
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  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.  In  connection  with any such
transfer, the Trustee 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, (a)
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trustee 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 March 29, 1999,  and based on its issue
price of 75.03681%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus four 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
100% of the  Prepayment  Vector (as defined in the Prospectus  Supplement  dated
March 22, 1999 with respect to the offering of the Class A  Certificates  (other
than the Class I-A-PO and Class II-A-PO  Certificates)  and the Class B-1, Class
B-2 and Class B-3 Certificates)  used to price this Certificate:  (i) the amount
of OID as a percentage of the initial  principal  balance of this Certificate is
approximately   25.03541667%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate,  compounded monthly, is approximately  10.84%; and (iii) the amount
of OID allocable to the short first accrual  period (March 29, 1999 to April 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.11761577%.

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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



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 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."

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                            SERIES 1999-1, CLASS B-5

                  evidencing an interest in two pools 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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

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 two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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 each  Class  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 the 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 6.500% 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 Trustee 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 Trustee or the Seller may require the Holder to deliver an opinion
of counsel  acceptable to and in form and substance  satisfactory to the Trustee
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  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.  In  connection  with any such
transfer, the Trustee 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, (a)
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trustee 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 March 29, 1999,  and based on its issue
price of 62.08368%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus four 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
100% of the  Prepayment  Vector (as defined in the Prospectus  Supplement  dated
March 22, 1999 with respect to the offering of the Class A  Certificates  (other
than the Class I-A-PO and Class II-A-PO  Certificates)  and the Class B-1, Class
B-2 and Class B-3 Certificates)  used to price this Certificate:  (i) the amount
of OID as a percentage of the initial  principal  balance of this Certificate is
approximately   37.98854167%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate,  compounded monthly, is approximately  14.04%; and (iii) the amount
of OID allocable to the short first accrual  period (March 29, 1999 to April 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.15969390%.

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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:


<PAGE>

                                   EXHIBIT B-6
                     [FORM OF FACE OF CLASS B-6 CERTIFICATE]

THIS   CERTIFICATE  IS   SUBORDINATED  IN  RIGHT  OF  PAYMENT  TO  THE  CLASS  A
CERTIFICATES,  THE CLASS B-1 CERTIFICATES, THE CLASS B-2 CERTIFICATES, THE CLASS
B-3  CERTIFICATES,  THE CLASS B-4 CERTIFICATES AND THE CLASS B-5 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."

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATE
                            SERIES 1999-1, CLASS B-6

                  evidencing an interest in two pools 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 INTEGRATED STRUCTURED ASSETS, INC.
                (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 OR ANY OF THEIR AFFILIATES,  AND IS NOT
INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER,  THE TRUSTEE 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:  March 1, 1999

CUSIP No.:                       First Distribution Date:  April 26, 1999

                                 Denomination: $

Percentage Interest evidenced
by this Certificate:   %         Final Scheduled Maturity Date:  April 25, 2029

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-6  Certificates  with  respect  to a Trust  Estate
consisting of two pools of fixed interest rate, conventional, monthly pay, fully
amortizing,  first lien, one- to four-family  residential  mortgage loans, other
than the Fixed  Retained  Yield,  if any,  with respect  thereto,  and which may
include loans secured by shares issued by cooperative housing  corporations (the
"Group I Mortgage Loans" and "Group II Mortgage Loans", respectively), formed by
Norwest Integrated  Structured Assets,  Inc.  (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 March 29, 1999 (the "Agreement") among the Seller, Norwest Bank Minnesota,
National Association, as master servicer (the "Master Servicer") and First Union
National Bank, 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 each  Class  of Class B  Certificates
bearing a lower numerical  designation as specified in the Agreement,  any Class
B-6  Distribution  Amount required to be distributed to Holders of the Class B-6
Certificates  on such  Distribution  Date,  subject  to  adjustment,  in certain
events,  as specified in the Agreement.  The pass-through  rate on the Class B-6
Certificates  applicable to each Distribution Date will be 6.500% 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-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 Trustee for that purpose in the notice
of final distribution.

No transfer  of a Class B-6  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 Trustee or the Seller may require the Holder to deliver an opinion
of counsel  acceptable to and in form and substance  satisfactory to the Trustee
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  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.  In  connection  with any such
transfer, the Trustee 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, (a)
an opinion of counsel  acceptable to and in form and substance  satisfactory  to
the Trustee 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 March 29, 1999,  and based on its issue
price of 25.50556%, including accrued interest, and a stated redemption price at
maturity equal to its initial  principal  balance (plus four 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
100% of the  Prepayment  Vector (as defined in the Prospectus  Supplement  dated
March 22, 1999 with respect to the offering of the Class A  Certificates  (other
than the Class I-A-PO and Class II-A-PO  Certificates)  and the Class B-1, Class
B-2 and Class B-3 Certificates)  used to price this Certificate:  (i) the amount
of OID as a percentage of the initial  principal  balance of this Certificate is
approximately   74.56666667%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate,  compounded monthly, is approximately  34.91%; and (iii) the amount
of OID allocable to the short first accrual  period (March 29, 1999 to April 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.17246140%.

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
Trustee,  by manual  signature,  this  Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed as of the date set forth below.

Dated:


                                        First Union National Bank,
                                            Trustee



                                        By:
                                           Authorized Officer:

Countersigned:


First Union National Bank,
    Trustee



By:
   Authorized Officer:


<PAGE>

                                    EXHIBIT C
                 [Form of Reverse of Series 1999-1 Certificates]

                   NORWEST INTEGRATED STRUCTURED ASSETS, INC.
                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
                                  SERIES 1999-1

This  Certificate is one of a duly authorized  issue of  Certificates  issued in
several Classes designated as Mortgage Asset-Backed 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 Trustee,  such advances
are  reimbursable  to such Servicer,  the Master  Servicer or the Trustee 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
Trustee, as applicable,  of advances made by such Servicer,  the Master Servicer
or the Trustee.

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,   and  the  Trustee  and  the  rights  of  the
Certificateholders  under the  Agreement  at any time by the Seller,  the Master
Servicer  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 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 Trustee,  duly endorsed by, or accompanied by
an assignment in the form below or other written  instrument of transfer in form
satisfactory to the Trustee and the Certificate Registrar,  duly executed by the
Holder  hereof  or such  Holder's  attorney  duly  authorized  in  writing,  and
thereupon one or more new  Certificates of authorized  Denominations  evidencing
the  same  Class  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  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 Trustee 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 Trustee and the Certificate Registrar,  and
any agent of the Seller,  the Master  Servicer,  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 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 Trustee 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.

                                   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   Asset-Backed
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, 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


                            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 D

                                    RESERVED




<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 Trustee  (including its  successors  under the
Pooling  and  Servicing   Agreement  defined  below,  the  "Trustee"),   NORWEST
INTEGRATED STRUCTURED ASSETS, INC. (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, and the Trustee, have entered
into a Pooling and  Servicing  Agreement  dated as of March 29, 1999 relating to
the issuance of Mortgage Asset-Backed Pass-Through  Certificates,  Series 1999-1
(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 Trustee 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 Trustee,  the Seller,  the
Master Servicer and the Custodian hereby agree as follows:


                                  ARTICLE XII

                                   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 XIII

                          CUSTODY OF MORTGAGE DOCUMENTS

         Section 13.01 CUSTODIAN TO ACT AS AGENT; ACCEPTANCE OF CUSTODIAL FILES.
The Custodian,  as the duly appointed  agent of the Trustee 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 Trustee  subsequent to the date hereof (the "Custodial  Files") as agent for
the  Trustee,  in trust,  for the use and  benefit  of all  present  and  future
Certificateholders.

         Section  13.02  RECORDATION  OF  ASSIGNMENTS.  If  any  Custodial  File
includes one or more  assignments  to the Trustee 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 13.03 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 Trustee.

         Section  13.04   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 Trustee.

         Section 13.05 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 13.06 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 XIV

                            CONCERNING THE CUSTODIAN

         Section 14.01 CUSTODIAN A BAILEE AND AGENT OF THE TRUSTEE. 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  Trustee,  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  14.02  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  14.03  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 14.04 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 14.05 CUSTODIAN MAY RESIGN;  TRUSTEE 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 Trustee 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 Trustee 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 Trustee may remove the  Custodian  at any time.  In such event,  the Trustee
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 Trustee
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 Trustee without the prior approval of
the Seller and the Master Servicer.

         Section 14.06 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 14.07  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 XV

                            MISCELLANEOUS PROVISIONS

         Section 15.01 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 15.02 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 Trustee  shall enter into any  amendment  hereof  except as permitted by the
Pooling and  Servicing  Agreement.  The Trustee  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 15.03  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  15.04  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 Trustee,  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 15.05  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 INTEGRATED STRUCTURED
                                        ASSETS, INC.


7485 New Horizon Way
Frederick, Maryland 21703          By:
                                        Name:___________________________________
                                        Title:__________________________________


Address:                           NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION



7485 New Horizon Way               By:
Frederick, Maryland 21703               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  Integrated
Structured Assets, Inc. 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-1A

        [Schedule of Group I Mortgage Loans Serviced by Norwest Mortgage
                 from locations other than Frederick, Maryland]


<TABLE>
<CAPTION>

(i)       (ii)                                   (iii)    (iv)       (v)        (vi)      (vii)    (viii)     (ix)            (x)   
- --------  --------------------  -------  ------  -------- --------   --------   -------   -------- ---------  ------------    ----- 
                                                                     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         LTV   
- --------  --------------------  -------  ------  -------- --------   --------   -------   -------- ---------  ------------    ----- 
<S>       <C>                    <C>      <C>    <C>      <C>        <C>        <C>       <C>      <C>        <C>             <C>   

6993462   SNOWMASS VILLAGE        CO      81615  PUD       8.250      6.500     $2,146.44    180   1-Nov-11   $202,014.06     75.00 


                                                                                                              $202,014.06
</TABLE>




          
(i)       (xi)     (xii)     (xiii)   (xiv)      (xv)          (xvi)     
- --------  -------   --------- ------- ---------  ---------   ----------- 
                                                                         
MORTGAGE            MORTGAGE           T.O.P.     MASTER        FIXED    
LOAN                INSURANCE SERVICE  MORTGAGE   SERVICE       RETAINED 
NUMBER    SUBSIDY   CODE      FEE      LOAN       FEE           YIELD    
- --------  -------   --------- ------- ---------  ---------   ----------- 
                                                                         
6993462                        0.250              0.017         1.483    
                                                                         
                                                                         
          
COUNT:                     1
WAC:                    8.25
WAM:                     152
WALTV:                    75


<PAGE>


                                  EXHIBIT F-1B

        [Schedule of Group II Mortgage Loans Serviced by Norwest Mortgage
                 from locations other than Frederick, Maryland]


<TABLE>
<CAPTION>

(i)         (ii)                           (iii)       (iv)         (v)         (vi)       (vii)       (viii)      (ix)             
- -----       ------------- -----    -----  --------    --------     --------    ---------- --------    ----------  --------------    

                                                                   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>
6871520    BATON ROUGE    LA       70820   LCO        7.375        6.500       $458.06      360       1-Jun-28    $65,854.46 

                                                                                                                  $65,854.46
</TABLE>



(i)       (x)   (xi)      (xii)       (xiii)    (xiv)        (xv)      (xvi)    
- -----    ----- --------- ----------  --------  -----------  --------- -------   
                                                                                
MORTGAGE                 MORTGAGE              T.O.P.       MASTER     FIXED    
LOAN                     INSURANCE   SERVICE   MORTGAGE     SERVICE    RETAINED 
NUMBER   LTV   SUBSIDY   CODE        FEE       LOAN         FEE        YIELD    
- -------- ----- --------- ----------  --------  -----------  --------- -------   
                                                                                
6871520  75.36                       0.250                  0.017      0.608   

           
COUNT:                                1
WAC:                              7.375
WAM:                                351
WALTV:                            75.36


<PAGE>


                                  EXHIBIT F-2A

        [Schedule of Group I Mortgage Loans Serviced by Norwest Mortgage
                             in Frederick, Maryland]


<TABLE>
<CAPTION>

(i)         (ii)                             (iii)       (iv)        (v)      (vi)       (vii)      (viii)          (ix)
- -----       ----------------------   -----  --------    --------   --------  ---------- --------   ----------    --------------
                                                                      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>

4695754     NEWARK              DE    19713    SFD      7.625       6.500  $1,494.61     180        1-Aug-13      $156,589.94
4748259     OKLAHOMA CITY       OK    73118    MF2      6.875       6.500    $574.35     180        1-Sep-13       $63,147.48
4755317     GLASTONBURY         CT    06033    SFD      6.875       6.500    $713.48     180        1-Jul-13       $77,917.42
4776507     DUMFRIES            VA    22026    SFD      7.625       6.500    $398.88     180        1-Jun-13       $41,522.37
4786129     LISLE               IL    60532    SFD      6.875       6.500  $1,890.74     180        1-Aug-13      $203,658.16
4794165     CARLSBAD            CA    92008    LCO      7.400       6.500  $1,179.32     180        1-May-13      $118,492.55
4796750     RICHMOND            VA    23235    SFD      8.125       6.500    $805.93     180        1-May-13       $81,233.67
4802108     HYANNIS             MA    02601    LCO      7.375       6.500    $331.18     180        1-Jul-13       $34,985.95
4803080     LEAGUE CITY         TX    77573    SFD      7.375       6.500    $531.26     180        1-Jul-13       $56,308.59
4814084     CENTRE              AL    35960    SFD      7.125       6.500    $688.44     180        1-Sep-13       $74,555.56
4815280     ATLANTIC BEACH      FL    32233    SFD      7.500       6.500    $908.94     180        1-Aug-13       $95,937.83
4816453     CRESSKILL           NJ    07626    SFD      7.250       6.500  $2,510.37     180        1-Dec-13      $272,437.85
4824396     CLOSTER             NJ    07624    SFD      7.250       6.500  $1,752.70     180        1-Sep-13      $188,389.66
4825029     HILLSBOROUGH        NJ    08876    MF2      8.375       6.500    $781.95     180        1-Aug-13       $78,401.53
4825991     ASHTABULA           OH    44004    SFD      7.625       6.500    $495.09     180        1-Oct-13       $47,081.74
4829240     GREENSBORO          NC    27410    MF2      7.250       6.500    $356.02     180        1-Sep-13       $38,266.64
4831331     MORAINE             OH    45439    SFD      8.500       6.500    $292.97     180        1-Jun-13       $28,885.00
4832006     DEAL                NJ    07723    SFD      7.875       6.500  $1,422.68     180        1-Feb-14      $149,561.70
4835058     ATLANTIC BEACH      FL    32233    SFD      7.375       6.500  $2,244.62     180        1-Sep-13      $239,460.53
4835977     BOWLING GREEN       KY    42101    SFD      7.875       6.500  $1,892.16     180        1-Apr-13      $192,873.04
4836081     CLINTON             MO    64735    SFD      7.375       6.500    $603.47     180        1-Sep-13       $64,379.58
4838461     ESKO                MN    55733    SFD      7.375       6.500    $515.16     180        1-Jul-13       $53,909.30
4840388     BRENTWOOD           PA    15227    MF2      7.500       6.500    $577.53     180        1-Oct-13       $61,347.41
4842466     FRANKLIN SQUARE     NY    11010    MF2      7.250       6.500  $1,574.69     180        1-Dec-13      $170,892.82
4842476     MONTGOMERY          AL    36109    SFD      7.500       6.500    $545.09     180        1-Sep-13       $57,717.67
4842478     DECATUR             GA    30030    SFD      7.375       6.500  $1,931.84     180        1-Nov-13      $207,076.28
4844634     BREA                CA    92821    SFD      7.625       6.500    $915.45     180        1-Sep-13       $96,215.42
4845446     CENTRE              AL    35960    SFD      7.000       6.500    $826.93     180        1-Sep-13       $90,232.82
4846965     BOWLING GREEN       OH    43402    SFD      7.750       6.500    $560.06     180        1-Oct-13       $58,609.63
4847486     HOUSTON             TX    77054    LCO      7.500       6.500    $259.57     180        1-Sep-13       $27,484.58
4848870     MIDDLETOWN          OH    45044    SFD      7.375       6.500    $574.03     180        1-Dec-13       $61,824.89
4849031     STATEN ISLAND       NY    10301    MF4      7.625       6.500  $1,193.36     180        1-Dec-13      $126,597.86
4850237     TEMPE               AZ    85281    LCO      7.750       6.500    $470.64     180        1-Sep-13       $49,074.93
4851090     WILMINGTON          NC    28405    SFD      7.125       6.500  $1,068.89     180        1-Oct-13      $116,136.69
4857649     HAMPTON             VA    23669    SFD      7.500       6.500    $512.18     180        1-Oct-13       $54,405.16
4858024     WOODMERE            NY    11598    MF2      7.750       6.500  $1,506.05     180        1-Dec-13      $158,572.67
4859541     LEETSDALE           PA    15056    MF3      7.375       6.500    $547.36     180        1-Nov-13       $58,727.01
4859554     FREEDOM             PA    15042    SFD      7.250       6.500    $979.05     180        1-Nov-13      $105,908.80
4863332     OAKLAND             CA    94618    LCO      7.125       6.500  $1,448.43     180        1-Nov-13      $157,886.05
4863761     FORT LAUDERDALE     FL    33308    MF2      7.375       6.500    $912.57     180        1-Nov-13       $97,977.18
4864405     AMITE               LA    70422    SFD      7.125       6.500    $615.97     180        1-Oct-13       $66,926.22
4864446     COROLLA             NC    27927    SFD      7.375       6.500  $2,605.23     180        1-Nov-13      $279,709.07
4864891     BURLEY              ID    83318    SFD      7.500       6.500    $661.89     180        1-Oct-13       $70,288.73
4867131     AUSTIN              TX    78723    MF2      7.500       6.500    $600.71     180        1-Oct-13       $63,809.15
4868156     CARROLLTON          TX    75007    SFD      6.750       6.483    $622.98     180        1-Oct-13       $69,252.26
4869618     SILVER SPRING       MD    20902    THS      6.875       6.500    $679.15     180        1-Dec-13       $75,301.79
4871010     HARTSDALE           NY    10530    COP      8.375       6.500    $483.83     180        1-Jan-14       $49,208.91
4871239     FLUSHING            NY    11355    MF2      7.500       6.500  $1,529.57     180        1-Sep-13      $161,962.97
4871383     PLAINVIEW           NY    11803    SFD      7.250       6.500  $1,716.18     180        1-Dec-13      $186,248.42
4873320     WOODLAWN            TN    37191    SFD      6.625       6.358    $611.08     180        1-Sep-13       $68,220.10
4874671     SUMMERLAND KEY      FL    33042    SFD      7.250       6.500  $3,258.92     180        1-Dec-13      $353,673.85
4874866     FISHERS             IN    46038    SFD      6.625       6.358    $651.47     180        1-Oct-13       $72,442.09
4875960     INDIANAPOLIS        IN    46237    SFD      7.000       6.500    $755.02     180        1-Oct-13       $82,659.34
4876467     FAIRLAWN            NJ    07410    SFD      7.750       6.500  $1,317.79     180        1-Nov-13      $138,329.42
4881707     BEECH GROVE         IN    46107    SFD      7.000       6.500    $440.43     180        1-Oct-13       $48,217.94
4881712     INDIANAPOLIS        IN    46268    LCO      7.750       6.500    $372.75     180        1-Oct-13       $39,007.39
4882035     DALLAS              TX    75206    MF2      8.000       6.500  $1,080.36     180        1-Nov-13      $111,730.11
4884438     INDIANAPOLIS        IN    46222    SFD      6.125       5.858    $110.59     180        1-Nov-13       $12,769.89
4885665     CLOVIS              NM    88101    SFD      6.875       6.500    $891.86     180        1-Nov-13       $98,713.22
4887258     ELYRIA              OH    44035    SFD      7.125       6.500    $489.15     180        1-Nov-13       $53,319.85
4890336     GATLINBURG          TN    37738    LCT      7.125       6.500    $355.09     180        1-Nov-13       $38,706.26
4891371     MORNINGVIEW         KY    41063    SFD      7.250       6.500    $456.43     180        1-Dec-13       $49,534.15
4891380     TAYLOR MILL         KY    41015    SFD      7.250       6.500  $1,051.62     180        1-Dec-13      $114,126.68
4894702     TULSA               OK    74105    SFD      6.875       6.500  $1,159.41     180        1-Dec-13      $127,573.30
4896936     REDMOND             WA    98053    SFD      7.000       6.500  $2,876.25     180        1-Dec-13      $316,953.55
4897796     EASTPORT            NY    11941    LCO      7.875       6.500    $948.45     180        1-Dec-13       $99,117.63
4901174     LANCASTER           NY    14086    SFD      7.875       6.500    $659.41     180        1-Dec-13       $68,911.53
4906697     SACRAMENTO          CA    95824    SFD      6.875       6.500    $564.99     180        1-Dec-13       $62,740.38
4907279     WESLEY CHAPEL       FL    33543    SFD      7.125       6.500    $634.09     180        1-Nov-13       $69,118.33
4908606     ACWORTH             GA    30102    SFD      7.625       6.500    $653.89     180        1-Dec-13       $69,368.72
4908614     MARIETTA            GA    30062    SFD      7.625       6.500    $732.36     180        1-Dec-13       $77,692.95
4909835     STILLWATER          OK    74075    MF2      7.375       6.500    $975.12     180        1-Dec-13      $105,023.04
4909938     OSAGE BEACH         MO    65065    LCO      7.625       6.500    $579.16     180        1-Nov-13       $61,252.10
4910829     KEYSTONE            CO    80435    HCO      7.500       6.500  $1,216.71     180        1-Dec-13      $130,053.36
4911357     MANOR               PA    15665    SFD      7.750       6.500    $489.47     180        1-Dec-13       $51,536.10
4913874     CAPE CORAL          FL    33904    MF2      8.000       6.500    $602.07     180        1-Dec-13       $62,450.14
4913903     JONESBORO           AR    72404    SFD      7.500       6.500    $903.84     180        1-Jan-14       $96,785.96
4914335     NORWALK             CT    06854    MF3      7.750       6.500  $1,449.57     180        1-Jan-14      $153,087.08
4915444     FAIRPORT            NY    14450    MF2      8.125       6.500    $895.49     180        1-Jan-14       $92,466.60
4915456     HOMESTEAD           FL    33031    SFD      7.500       6.500  $1,965.27     180        1-Dec-13      $210,067.16
4917483     HAMILTON            OH    45015    SFD      7.375       6.500    $448.46     180        1-Jan-14       $48,451.37
4917537     DOUGLASVILLE        GA    30134    SFD      8.250       6.500    $339.55     180        1-Nov-13       $34,600.19
4917564     COLUMBUS            OH    43223    SFD      7.875       6.500    $515.96     180        1-Jan-14       $54,081.04
4917568     COLUMBUS            OH    43207    SFD      7.875       6.500    $546.31     180        1-Jan-14       $57,262.28
4917745     FENTON              MO    63026    SFD      7.875       6.500    $521.65     180        1-Feb-14       $54,839.29
4918740     HOWARD BEACH        NY    11414    MF2      7.625       6.500  $1,700.12     180        1-Dec-13      $180,358.63
4919591     ALTON               IL    62002    SFD      8.625       6.500    $223.22     180        1-Dec-13       $22,314.17
4919805     COLORADO SPRINGS    CO    80906    MF2      8.000       6.500    $988.87     180        1-Dec-13      $102,571.89
4920060     WARMINSTER          PA    18974    SFD      7.375       6.500  $1,398.29     180        1-Jan-14      $150,599.06
4922349     MIAMI               FL    33135    MF2      8.125       6.500    $844.93     180        1-Dec-13       $86,992.50
4923278     BOGART              GA    30622    SFD      7.625       6.500  $2,421.27     180        1-Dec-13      $252,171.69
4924091     CORDOVA             TN    38018    SFD      7.625       6.500  $1,120.03     180        1-Jan-14      $116,214.24
4924527     DANIA               FL    33004    SFD      7.500       6.500    $571.97     180        1-Jan-14       $61,326.15
4925184     ISLIP               NY    11751    SFD      7.000       6.500  $1,035.46     180        1-Mar-14      $115,200.00
4928799     NANUET              NY    10954    SFD      7.750       6.500    $790.67     180        1-Jan-14       $82,523.35
4928813     ANCHORAGE           AK    99517    SFD      7.750       6.500    $705.96     180        1-Dec-13       $74,330.94
4932571     BERRIEN SPRINGS     MI    49103    MF4      7.500       6.500    $590.97     180        1-Dec-13       $63,121.90
4932600     ANCHORAGE           AK    99517    MF4      7.625       6.500  $1,439.49     180        1-Dec-13      $152,710.26
4934194     SILOAM SPRINGS      AR    72761    SFD      6.875       6.500  $2,762.96     180        1-Jul-13      $301,735.15
4937848     ALTON               IL    62002    MF3      8.250       6.500    $509.32     180        1-Mar-14       $52,500.00
4937854     ALTON               IL    62002    MF4      8.250       6.500    $516.11     180        1-Mar-14       $53,200.00
4937867     ALTON               IL    62002    MF2      8.250       6.500    $529.70     180        1-Mar-14       $54,600.00
4938481     DOUGLASVILLE        GA    30135    SFD      8.500       6.500    $344.66     180        1-Jan-14       $34,805.83
4938500     DOUGLASVILLE        GA    30134    SFD      8.500       6.500    $344.66     180        1-Jan-14       $33,427.72
4938573     KEYSTONE            CO    80435    LCO      7.375       6.500    $933.73     180        1-Feb-14      $101,190.07
4938894     RIDGEWOOD           NJ    07451    SFD      7.250       6.500  $2,263.90     180        1-Feb-14      $247,234.43
4939826     MILTON              DE    19968    SFD      7.625       6.500    $817.36     180        1-Jan-14       $86,975.60
4940520     FAIRBORN            OH    45324    MF2      7.375       6.500    $459.97     180        1-Mar-14       $50,000.00
4941338     PIGEON FORGE        TN    37863    HCO      8.000       6.500    $709.10     180        1-Jan-14       $73,769.71
4941923     SOUTHAVEN           MS    38671    SFD      8.000       6.500    $764.52     180        1-Jan-14       $79,536.09
4943298     NORTH MYRTLE BEACH  SC    29582    LCO      8.250       6.500    $915.82     180        1-Jan-14       $93,864.53
4945816     ST. PAUL            MN    55106    MF2      7.875       6.500    $663.92     180        1-Feb-14       $69,795.46
4946547     DALLAS              TX    75208    MF2      7.875       6.500    $496.99     180        1-Jan-14       $52,092.77
4946821     AUSTIN              TX    78702    SFD      6.875       6.500    $445.93     180        1-Mar-14       $50,000.00
4946875     RIDGEWOOD           NY    11385    MF2      7.500       6.500  $1,385.89     180        1-Feb-14      $149,048.49
4947416     HUDSON              NC    28638    SFD      8.125       6.500    $492.04     180        1-Feb-14       $50,953.95
4947448     CINCINNATI          OH    45255    SFD      7.250       6.500  $5,214.28     180        1-Jan-14      $567,662.79
4947626     GOSHEN              NY    10924    MF2      8.125       6.500    $818.45     180        1-Jan-14       $84,210.46
4948316     LINCOLN PARK        NJ    07035    SFD      6.750       6.483  $1,226.49     180        1-Dec-13      $137,251.85
4949308     DOUGLASVILLE        GA    30134    SFD      8.500       6.500    $344.66     180        1-Jan-14       $34,805.83
4951558     MILTON              DE    19968    SFD      7.625       6.500    $840.72     180        1-Jan-14       $89,460.61
4951562     MILTON              DE    19968    SFD      7.625       6.500    $840.72     180        1-Jan-14       $89,460.61
4951804     PATERSON            NJ    07502    MF3      8.000       6.500    $955.65     180        1-Mar-14      $100,000.00
4953454     DALLAS              TX    75208    MF2      7.875       6.500    $496.99     180        1-Jan-14       $52,092.77
4956054     GRANITE BAY         CA    95746    SFD      6.500       6.233  $1,376.35     180        1-Feb-14      $157,479.48
4957055     VISALIA             CA    93291    SFD      7.000       6.500    $413.47     180        1-Mar-14       $46,000.00
4957572     HATFIELD            PA    19440    MF2      7.125       6.500  $1,050.77     180        1-Mar-14      $116,000.00
4957601     TELLURIDE           CO    81435    SFD      7.500       6.500  $5,256.17     180        1-Mar-14      $567,000.00
4957608     LAUDERDALE LAKES    FL    33308    SFD      7.500       6.500    $661.89     180        1-Mar-14       $71,400.00
4961597     GULFPORT            MS    39503    SFD      8.000       6.500    $614.96     180        1-Feb-14       $64,164.04
4962332     FORT LAUDERDALE     FL    33301    SFD      7.500       6.500    $480.20     180        1-Mar-14       $51,800.00
4962336     FORT LAUDERDALE     FL    33307    SFD      7.500       6.500    $454.24     180        1-Mar-14       $49,000.00
4964877     GLENDALE            AZ    85304    SFD      7.500       6.500    $617.40     180        1-Mar-14       $66,600.00
4964880     GLENDALE            AZ    85301    SFD      7.500       6.500    $800.94     180        1-Mar-14       $86,400.00
4964881     PHOENIX             AZ    85051    SFD      7.500       6.500    $709.17     180        1-Mar-14       $76,500.00
4968287     CANTON              GA    30114    SFD      6.875       6.500    $445.93     180        1-Mar-14       $50,000.00
4968325     GULFPORT            MS    39507    SFD      8.250       6.500    $414.74     180        1-Feb-14       $42,629.17
4971794     COPPELL             TX    75019    SFD      6.875       6.500    $634.56     180        1-Mar-14       $71,150.00
4971806     FAIRBORN            OH    45385    MF2      7.375       6.500    $425.93     180        1-Mar-14       $46,300.00
4975462     HOUSTON             TX    77083    PUD      7.250       6.500    $715.69     180        1-Mar-14       $78,400.00
4975742     MIAMI               FL    33137    LCO      7.625       6.500    $264.83     180        1-Mar-14       $28,350.00
4978810     DOUGLASVILLE        GA    30134    SFD      8.375       6.500    $390.97     180        1-Mar-14       $40,000.00
4979115     LOS ANGELES         CA    90048    LCO      6.750       6.483    $991.10     180        1-Mar-14      $112,000.00
4979126     JACKSON             MS    39206    SFD      7.750       6.500    $338.86     180        1-Mar-14       $36,000.00
4979178     KENNESAW            GA    30144    SFD      7.500       6.500    $865.83     180        1-Mar-14       $93,400.00
6428146     SANTA FE            NM    87501    SFD      7.750       6.500  $1,058.94     180        1-Aug-13      $109,817.63
6706820     BULLHEAD CITY       AZ    86442    SFD      7.750       6.500  $1,030.70     180        1-Jul-13      $105,216.00
6801722     NEWARK              DE    19702    PUD      7.875       6.500    $554.84     180        1-Sep-13       $57,457.42
6826764     CHAMBERSBURG        PA    17201    SFD      6.875       6.500  $1,783.71     180        1-Jun-13      $194,125.77
6985340     COLUMBUS            OH    43202    MF2      7.750       6.500    $475.34     180        1-Aug-13       $49,435.19
6987221     COLUMBUS            OH    43202    MF2      7.750       6.500    $484.76     180        1-Aug-13       $50,414.05
6988564     ALEXANDRIA          MN    56308    SFD      7.500       6.500    $827.82     180        1-Jul-13       $87,094.65
7024263     RICHMOND            VA    23228    SFD      7.375       6.500    $883.13     180        1-Jan-14       $95,411.94
7029417     GREENSBURG          PA    15601    SFD      7.625       6.500    $700.60     180        1-Aug-13       $73,401.51
7068041     SARASOTA            FL    34236    MF2      7.750       6.500    $683.84     180        1-Aug-13       $71,118.09
7078625     CRANSTON            RI    02910    MF2      7.875       6.500    $867.83     180        1-Aug-13       $89,486.80
7083482     EL PASO             TX    79925    SFD      7.875       6.500    $431.54     180        1-Aug-13       $44,325.16
7088388     NASSAU BAY          TX    77058    SFD      7.125       6.500  $2,173.63     180        1-Aug-13      $234,511.00
7092644     LAS VEGAS           NM    87701    MAN      7.000       6.500    $539.30     180        1-Sep-13       $58,847.51
7101295     MT LAUREL           NJ    08054    SFD      7.500       6.500  $1,425.28     180        1-Sep-13      $150,920.06
7109667     ATLANTA             GA    30305    PUD      7.250       6.500  $2,036.60     180        1-Sep-13      $218,904.87
7112942     CHAPEL HILL         NC    27514    SFD      7.250       6.500  $2,978.22     180        1-Oct-13      $321,153.15
7112943     RIO RANCHO          NM    87124    SFD      7.500       6.500  $1,379.39     180        1-Aug-13      $145,594.67
7117621     LONDONDERRY         NH    03053    SFD      7.250       6.500    $885.48     180        1-Nov-13       $95,487.71
7118928     HOLUALOA            HI    96725    SFD      7.000       6.500  $2,236.28     180        1-Oct-13      $243,758.89
7124665     JACKSONVILLE        NC    28546    SFD      7.500       6.500    $370.80     180        1-Oct-13       $39,388.41
7125338     HURST               TX    76054    MF2      7.250       6.500  $1,022.41     180        1-Sep-13      $109,893.97
7128341     YERINGTON           NV    89447    MF2      7.250       6.500    $766.80     180        1-Sep-13       $81,840.46
7138745     MARBLEHEAD          MA    01945    SFD      7.375       6.500  $2,299.81     180        1-Nov-13      $246,031.84
7149284     AVON                CT    06001    SFD      7.500       6.500    $964.09     180        1-Sep-13      $101,576.32
7153459     WHITE PLAINS        NY    10606    LCO      6.625       6.358    $877.12     180        1-Nov-13       $98,586.82
7163381     BALDWINSVILLE       NY    13027    SFD      7.500       6.500    $775.91     180        1-Oct-13       $82,420.20
7164464     GREELEY             CO    80631    MF2      7.875       6.500    $763.98     180        1-Nov-13       $79,588.77
7167095     JACKSONVILLE        NC    28546    SFD      6.750       6.483    $530.95     180        1-Sep-13       $58,822.86
7177764     FORT RIPLEY         MN    56449    SFD      7.125       6.500  $1,413.10     180        1-Oct-13      $153,096.98
7186949     PERU                IN    46970    SFD      7.875       6.500    $294.49     180        1-Nov-13       $30,683.52
7186963     PERU                IN    46970    SFD      7.875       6.500    $273.15     180        1-Oct-13       $28,363.43
7196578     TARPON SPRINGS      FL    34689    SFD      7.375       6.500    $657.75     180        1-Oct-13       $70,394.90
7206047     PITTSBURGH          PA    15236    SFD      7.375       6.500    $539.08     180        1-Oct-13       $57,694.08
7206203     JACKSONVILLE BEAC   FL    32250    SFD      6.625       6.358    $707.88     180        1-Nov-13       $79,565.22
7210517     OSSINING            NY    10562    LCO      7.375       6.500  $1,655.86     180        1-Nov-13      $177,781.20
7211183     IRVINE              CA    92604    LCO      7.375       6.500  $1,039.51     180        1-Nov-13      $111,607.11
7212670     RUTHERON            NM    87551    SFD      7.500       6.500    $813.92     180        1-Nov-13       $86,729.34
7213686     LAGUNA HILLS        CA    92653    SFD      7.000       6.500  $2,458.30     180        1-Nov-13      $270,018.15
7217667     PORTERVILLE         CA    93257    SFD      6.750       6.483    $328.30     180        1-Oct-13       $36,495.17
7221590     BULLHEAD CITY       AZ    86429    SFD      7.375       6.500  $1,701.86     180        1-Dec-13      $183,294.92
7223778     NORTH CHARLESTON    SC    29418    SFD      7.750       6.500    $211.98     180        1-Oct-13       $22,182.98
7224136     NORTH FORK          ID    83466    SFD      7.250       6.500    $876.35     180        1-Oct-13       $94,500.24
7227448     HIGH ROLLS          NM    88317    SFD      7.125       6.500    $724.66     180        1-Oct-13       $78,736.80
7228151     BIG RIVER           CA    92242    SFD      7.750       6.500    $301.21     180        1-Nov-13       $31,618.15
7231665     NEWTON CENTER       MA    02159    SFD      6.750       6.483  $2,212.27     180        1-Nov-13      $246,660.89
7234037     LA PORTE            IN    46350    SFD      7.000       6.500    $503.34     180        1-Oct-13       $55,005.69
7235449     BRANDON             FL    33510    SFD      7.625       6.500  $1,868.26     180        1-Oct-13      $196,974.66
7238371     KEENE               NH    03431    MF2      7.375       6.500    $600.25     180        1-Nov-13       $64,445.69
7238835     SALT LAKE CITY      UT    84103    MF4      6.750       6.483  $1,951.23     180        1-Nov-13      $217,632.24
7239703     MELBOURNE           FL    32935    LCO      7.375       6.500    $347.73     180        1-Nov-13       $37,334.05
7258001     HOSCHTON            GA    30548    MF2      7.750       6.500    $790.67     180        1-Dec-13       $83,250.67
7270995     SEA ISLE CITY       NJ    08243    SFD      6.750       6.483  $5,375.83     180        1-Nov-13      $599,599.08
7282836     WICKLIFFE           OH    44095    LCO      7.250       6.500    $500.25     180        1-Nov-13       $54,117.17
7283511     WAREHAM             MA    02571    SFD      8.625       6.500    $399.81     180        1-Dec-13       $39,967.16
7283842     MELBOURNE           FL    32934    SFD      7.250       6.500  $1,329.13     180        1-Nov-13      $143,785.79
7283938     LARGO               FL    33778    SFD      7.250       6.500    $702.06     180        1-Dec-13       $76,190.52
7285155     LOS FRESNOS         TX    78566    SFD      7.625       6.500    $655.76     180        1-Dec-13       $68,964.99
7289974     SUNRISE             FL    33343    SFD      7.875       6.500    $529.24     180        1-Dec-13       $55,283.19
7297905     YUMA                AZ    85364    MF2      7.000       6.500    $640.42     180        1-Dec-13       $70,530.21
7301185     MILLBROOK           NY    12545    MF2      7.500       6.500    $876.03     180        1-Dec-13       $93,638.43
7314261     BRECKENRIDGE        CO    80424    LCT      6.375       6.108    $331.44     180        1-Nov-13       $37,835.09
7318304     LOUISVILLE          KY    40202    MF4      7.750       6.500    $423.57     180        1-Nov-13       $44,440.15
7321017     N CHARLESTON        SC    29406    SFD      8.625       6.500    $127.98     180        1-Nov-13       $12,757.43
7324218     VESTAL              NY    13850    SFD      7.875       6.500    $384.12     180        1-Feb-14       $40,381.66
7325650     AMHERST             NH    03031    SFD      7.250       6.500  $2,738.59     180        1-Dec-13      $297,204.91
7330254     EL PASO             TX    79932    SFD      6.875       6.500    $445.93     180        1-Dec-13       $49,518.84
7349304     LA PORTE            IN    46350    SFD      7.500       6.500    $417.16     180        1-Nov-13       $44,007.11
7352349     SHAWNEE             KS    66226    SFD      6.875       6.500    $891.85     180        1-Jan-14       $98,959.16
7358063     POCATELLO           ID    83201    SFD      7.250       6.500    $620.75     180        1-Jan-14       $67,578.90
7370849     LOUISVILLE          KY    40207    MF4      8.000       6.500  $1,051.22     180        1-Nov-13      $108,715.67
7376313     HOUSTON             TX    77000    SFD      6.875       6.500    $891.85     180        1-Nov-13       $98,713.26
7384636     SEAFORD             NY    11783    SFD      6.875       6.500  $1,204.00     180        1-Dec-13      $133,700.90
7385112     OCEANSIDE           CA    92054    SFD      7.625       6.500  $1,177.00     180        1-Dec-13      $124,863.69
7389105     POTOMAC             MD    20854    PUD      7.000       6.500  $3,559.36     180        1-Dec-13      $382,142.35
7394658     NEW YORK            NY    10021    HCO      7.500       6.500  $1,476.27     180        1-Feb-14      $158,769.04
7399301     ROCHESTER           MN    55902    LCO      7.500       6.500    $381.93     180        1-Nov-13       $40,546.65
7400320     NEW PHILADELPHIA    OH    44663    SFD      7.375       6.500  $1,729.46     180        1-Jan-14      $186,848.39
7400328     DOVER               OH    44622    SFD      7.375       6.500    $758.02     180        1-Jan-14       $81,895.25
7400497     DOVER               OH    44622    SFD      7.375       6.500    $869.33     180        1-Jan-14       $93,921.13
7400802     DOVER               OH    44622    MF2      7.375       6.500  $1,103.91     180        1-Jan-14      $119,264.93
7404982     OLD ORCHARD BEACH   ME    04064    LCO      7.125       6.500    $398.57     180        1-Jan-14       $43,724.54
7406033     FRASER              CO    80442    SFD      7.250       6.500    $547.72     180        1-Dec-13       $59,325.52
7413671     YUMA                AZ    85364    SFD      6.750       6.483    $542.89     180        1-Dec-13       $60,702.98
7415273     LAURENS             NY    13796    SFD      7.625       6.500    $859.40     180        1-Jan-14       $91,448.62
7425949     CATHEDRAL CITY      CA    92234    SFD      7.375       6.500    $504.12     180        1-Jan-14       $54,464.31
7426010     STATEN ISLAND       NY    10302    MF3      6.750       6.483    $398.21     180        1-Jan-14       $44,656.94
7426330     W MELBOURNE         FL    32904    LCO      6.875       6.500    $492.30     180        1-Dec-13       $54,613.79
7427799     JACKSON             TN    38305    SFD      7.250       6.500  $1,030.62     180        1-Dec-13      $111,848.12
7427989     ARDMORE             OK    73400    SFD      6.875       6.500    $517.28     180        1-Nov-13       $57,253.66
7430701     CARLTON             GA    30627    SFD      8.000       6.500    $809.44     180        1-Feb-14       $84,455.23
7431282     DALLAS              TX    75230    LCO      7.500       6.500    $155.74     180        1-Dec-13       $16,646.82
7443700     LITTLE ROCK         AR    72205    SFD      8.000       6.500    $606.36     180        1-Jan-14       $63,082.06
7445483     TUCSON              AZ    85705    MF3      7.625       6.500    $420.36     180        1-Dec-13       $44,468.87
7446378     KEANSBURG           NJ    07734    MF3      7.875       6.500    $763.50     180        1-Feb-14       $80,264.78
7459032     CHAPEL HILL         NC    27516    LCT      7.875       6.500  $1,128.42     180        1-Feb-14      $118,627.35
7465448     SAN MARINO          CA    91108    SFD      7.375       6.500  $3,670.49     180        1-Jan-14      $396,555.91
7471225     SANDUSKY            OH    44870    SFD      7.625       6.500    $496.02     180        1-Jan-14       $52,781.77
7474050     HURON               OH    44846    LCO      7.875       6.500    $379.85     180        1-Feb-14       $39,932.98
7474940     SPRING HILL         FL    34606    SFD      8.500       6.500    $389.96     180        1-Dec-13       $39,269.28
7475838     LAS VEGAS           NV    89147    SFD      7.750       6.500    $815.00     180        1-Jan-14       $86,071.73
7477342     DOVER               OH    44622    MF2      7.625       6.500    $810.82     180        1-Jan-14       $86,279.79
7482753     MALDEN              MA    02148    SFD      7.500       6.500  $1,409.06     180        1-Feb-14      $151,540.94
7486685     PRESCOTT VALLEY     AZ    86314    SFD      7.625       6.500    $747.30     180        1-Feb-14       $79,761.03
7489914     WATERLOO            NY    13165    MF2      8.125       6.500    $337.97     180        1-Feb-14       $34,999.69
7494638     INDIAN HILLS        CO    80454    SFD      7.875       6.500  $9,484.50     180        1-Jan-14      $994,136.82
7497629     MIDLAND             TX    79701    SFD      8.250       6.500    $309.96     180        1-Jan-14       $31,768.78
7505030     LANSING             MI    48912    SFD      7.500       6.500    $249.83     180        1-Feb-14       $26,868.61
7507758     MINNEAPOLIS         MN    55408    MF2      7.375       6.500    $593.35     180        1-Feb-14       $64,303.06
7527886     TRUSSVILLE          AL    35173    SFD      8.125       6.500    $996.58     180        1-Feb-14      $103,204.20
7528015     ODESSA              TX    79764    SFD      6.750       6.483    $311.49     180        1-Feb-14       $35,086.51
7530960     DES MOINES          IA    50310    MF2      7.125       6.500    $578.83     180        1-Jan-14       $63,499.97
7531138     MIDLAND             TX    79701    SFD      8.000       6.500    $283.83     180        1-Jan-14       $29,527.77
7532529     SANTA CRUZ          CA    95062    SFD      7.500       6.500  $2,254.49     180        1-Feb-14      $242,465.51
7539496     MORRISTOWN          NJ    07960    SFD      7.000       6.500  $1,887.54     180        1-Feb-14      $209,337.46
7544997     KAILUA-KONA         HI    96740    LCO      7.625       6.500    $882.75     180        1-Feb-14       $94,213.02
7545493     TEMPE               AZ    85282    PUD      8.000       6.500    $561.92     180        1-Feb-14       $58,630.08
7561144     SANTA CRUZ          CA    95062    SFD      7.125       6.500  $2,447.56     180        1-Feb-14      $269,356.75
7563211     PATTERSON           CA    95363    SFD      7.375       6.500  $1,057.91     180        1-Mar-14      $115,000.00
7567174     SANTA CRUZ          CA    95060    SFD      7.500       6.500  $2,410.23     180        1-Mar-14      $260,000.00
7568522     TORRANCE            CA    90503    SFD      7.125       6.500  $3,622.87     180        1-Feb-14      $398,701.83
7569490     CLEARWATER          FL    33756    SFD      8.000       6.500    $974.77     180        1-Mar-14      $102,000.00
7571332     SANTA MONICA        CA    90405    SFD      7.875       6.500  $3,224.73     180        1-Feb-14      $339,006.52
7605725     LA PORTE            IN    46350    SFD      7.250       6.500    $511.20     180        1-Mar-14       $56,000.00
7625528     RENO                NV    89511    SFD      7.875       6.500  $1,778.34     180        1-Mar-14      $187,500.00
7630889     LONGVIEW            WA    98632    SFD      7.875       6.500    $625.98     180        1-Mar-14       $66,000.00

                                                                      $29,655,178.51

                                                                                                    
</TABLE>


<TABLE>
<CAPTION>

(i)         (ii)                     (x)    (xi)       (xii)        (xiii)   (xiv)        (xv)            (xvi)
- -----       ---------------------    ------ --------  ---------   -------- -----------  -----------    ----------
                                  
MORTGAGE                                               MORTGAGE              T.O.P.       MASTER         FIXED
LOAN                                                   INSURANCE    SERVICE  MORTGAGE     SERVICE        RETAINED
NUMBER      CITY                     LTV    SUBSIDY    CODE         FEE      LOAN         FEE            YIELD
- --------    ---------------------    ---------------  ---------   -------- -----------  -----------    ----------
<S>         <C>                      <C>    <C>        <C>         <C>      <C>           <C>            <C> 

4695754     NEWARK                    62.03                        0.250                   0.017          0.858
4748259     OKLAHOMA CITY             85.87             17         0.250                   0.017          0.108
4755317     GLASTONBURY               53.33                        0.250                   0.017          0.108
4776507     DUMFRIES                  70.00                        0.250                   0.017          0.858
4786129     LISLE                     80.00                        0.250                   0.017          0.108
4794165     CARLSBAD                  38.21                        0.250                   0.017          0.633
4796750     RICHMOND                  85.87             06         0.250                   0.017          1.358
4802108     HYANNIS                   80.00                        0.250                   0.017          0.608
4803080     LEAGUE CITY               78.04                        0.250                   0.017          0.608
4814084     CENTRE                    80.00                        0.250                   0.017          0.358
4815280     ATLANTIC BEACH            74.99                        0.250                   0.017          0.733
4816453     CRESSKILL                 73.33                        0.250                   0.017          0.483
4824396     CLOSTER                   80.00                        0.250                   0.017          0.483
4825029     HILLSBOROUGH              40.40                        0.250                   0.017          1.608
4825991     ASHTABULA                 50.00                        0.250                   0.017          0.858
4829240     GREENSBORO                65.00                        0.250                   0.017          0.483
4831331     MORAINE                   70.83                        0.250                   0.017          1.733
4832006     DEAL                      40.54                        0.250                   0.017          1.108
4835058     ATLANTIC BEACH            80.00                        0.250                   0.017          0.608
4835977     BOWLING GREEN             75.00                        0.250                   0.017          1.108
4836081     CLINTON                   80.00                        0.250                   0.017          0.608
4838461     ESKO                      43.08                        0.250                   0.017          0.608
4840388     BRENTWOOD                 70.00                        0.250                   0.017          0.733
4842466     FRANKLIN SQUARE           75.00                        0.250                   0.017          0.483
4842476     MONTGOMERY                70.00                        0.250                   0.017          0.733
4842478     DECATUR                   73.68                        0.250                   0.017          0.608
4844634     BREA                      70.00                        0.250                   0.017          0.858
4845446     CENTRE                    78.63                        0.250                   0.017          0.233
4846965     BOWLING GREEN             70.00                        0.250                   0.017          0.983
4847486     HOUSTON                   74.57                        0.250                   0.017          0.733
4848870     MIDDLETOWN                73.41                        0.250                   0.017          0.608
4849031     STATEN ISLAND             70.00                        0.250                   0.017          0.858
4850237     TEMPE                     70.42                        0.250                   0.017          0.983
4851090     WILMINGTON                80.00                        0.250                   0.017          0.358
4857649     HAMPTON                   89.98             01         0.250                   0.017          0.733
4858024     WOODMERE                  64.00                        0.250                   0.017          0.983
4859541     LEETSDALE                 62.96                        0.250                   0.017          0.608
4859554     FREEDOM                   75.00                        0.250                   0.017          0.483
4863332     OAKLAND                   79.99                        0.250                   0.017          0.358
4863761     FORT LAUDERDALE           80.00                        0.250                   0.017          0.608
4864405     AMITE                     85.00             06         0.250                   0.017          0.358
4864446     COROLLA                   56.64                        0.250                   0.017          0.608
4864891     BURLEY                    85.00             06         0.250                   0.017          0.733
4867131     AUSTIN                    80.00                        0.250                   0.017          0.733
4868156     CARROLLTON                80.00                        0.250                   0.017          0.000
4869618     SILVER SPRING             78.51                        0.250                   0.017          0.108
4871010     HARTSDALE                 89.84             33         0.250                   0.017          1.608
4871239     FLUSHING                  62.26                        0.250                   0.017          0.733
4871383     PLAINVIEW                 80.00                        0.250                   0.017          0.483
4873320     WOODLAWN                  78.20                        0.250                   0.017          0.000
4874671     SUMMERLAND KEY            70.00                        0.250                   0.017          0.483
4874866     FISHERS                   70.00                        0.250                   0.017          0.000
4875960     INDIANAPOLIS              80.00                        0.250                   0.017          0.233
4876467     FAIRLAWN                  80.00                        0.250                   0.017          0.983
4881707     BEECH GROVE               70.00                        0.250                   0.017          0.233
4881712     INDIANAPOLIS              76.15                        0.250                   0.017          0.983
4882035     DALLAS                    70.00                        0.250                   0.017          1.233
4884438     INDIANAPOLIS              40.63                        0.250                   0.017          0.000
4885665     CLOVIS                    80.00                        0.250                   0.017          0.108
4887258     ELYRIA                    69.68                        0.250                   0.017          0.358
4890336     GATLINBURG                70.00                        0.250                   0.017          0.358
4891371     MORNINGVIEW               41.67                        0.250                   0.017          0.483
4891380     TAYLOR MILL               80.00                        0.250                   0.017          0.483
4894702     TULSA                     76.47                        0.250                   0.017          0.108
4896936     REDMOND                   80.00                        0.250                   0.017          0.233
4897796     EASTPORT                  68.26                        0.250                   0.017          1.108
4901174     LANCASTER                 90.00             17         0.250                   0.017          1.108
4906697     SACRAMENTO                79.19                        0.250                   0.017          0.108
4907279     WESLEY CHAPEL             65.35                        0.250                   0.017          0.358
4908606     ACWORTH                   70.00                        0.250                   0.017          0.858
4908614     MARIETTA                  70.00                        0.250                   0.017          0.858
4909835     STILLWATER                80.00                        0.250                   0.017          0.608
4909938     OSAGE BEACH               79.49                        0.250                   0.017          0.858
4910829     KEYSTONE                  70.00                        0.250                   0.017          0.733
4911357     MANOR                     80.00                        0.250                   0.017          0.983
4913874     CAPE CORAL                75.90                        0.250                   0.017          1.233
4913903     JONESBORO                 75.00                        0.250                   0.017          0.733
4914335     NORWALK                   70.00                        0.250                   0.017          0.983
4915444     FAIRPORT                  75.00                        0.250                   0.017          1.358
4915456     HOMESTEAD                 80.00                        0.250                   0.017          0.733
4917483     HAMILTON                  64.14                        0.250                   0.017          0.608
4917537     DOUGLASVILLE              66.04                        0.250                   0.017          1.483
4917564     COLUMBUS                  80.00                        0.250                   0.017          1.108
4917568     COLUMBUS                  80.00                        0.250                   0.017          1.108
4917745     FENTON                    40.74                        0.250                   0.017          1.108
4918740     HOWARD BEACH              67.41                        0.250                   0.017          0.858
4919591     ALTON                     90.00             01         0.250                   0.017          1.858
4919805     COLORADO SPRINGS          54.46                        0.250                   0.017          1.233
4920060     WARMINSTER                80.00                        0.250                   0.017          0.608
4922349     MIAMI                     65.00                        0.250                   0.017          1.358
4923278     BOGART                    68.21                        0.250                   0.017          0.858
4924091     CORDOVA                   73.78                        0.250                   0.017          0.858
4924527     DANIA                     66.34                        0.250                   0.017          0.733
4925184     ISLIP                     80.00                        0.250                   0.017          0.233
4928799     NANUET                    70.00                        0.250                   0.017          0.983
4928813     ANCHORAGE                 60.00                        0.250                   0.017          0.983
4932571     BERRIEN SPRINGS           75.00                        0.250                   0.017          0.733
4932600     ANCHORAGE                 85.00             33         0.250                   0.017          0.858
4934194     SILOAM SPRINGS            79.85                        0.250                   0.017          0.108
4937848     ALTON                     70.00                        0.250                   0.017          1.483
4937854     ALTON                     70.00                        0.250                   0.017          1.483
4937867     ALTON                     70.00                        0.250                   0.017          1.483
4938481     DOUGLASVILLE              66.04                        0.250                   0.017          1.733
4938500     DOUGLASVILLE              66.04                        0.250                   0.017          1.733
4938573     KEYSTONE                  70.00                        0.250                   0.017          0.608
4938894     RIDGEWOOD                 80.00                        0.250                   0.017          0.483
4939826     MILTON                    70.00                        0.250                   0.017          0.858
4940520     FAIRBORN                  66.67                        0.250                   0.017          0.608
4941338     PIGEON FORGE              70.00                        0.250                   0.017          1.233
4941923     SOUTHAVEN                 48.48                        0.250                   0.017          1.233
4943298     NORTH MYRTLE BEACH        89.99             06         0.250                   0.017          1.483
4945816     ST. PAUL                  58.33                        0.250                   0.017          1.108
4946547     DALLAS                    80.00                        0.250                   0.017          1.108
4946821     AUSTIN                    79.37                        0.250                   0.017          0.108
4946875     RIDGEWOOD                 65.00                        0.250                   0.017          0.733
4947416     HUDSON                    69.05                        0.250                   0.017          1.358
4947448     CINCINNATI                80.00                        0.250                   0.017          0.483
4947626     GOSHEN                    62.27                        0.250                   0.017          1.358
4948316     LINCOLN PARK              66.00                        0.250                   0.017          0.000
4949308     DOUGLASVILLE              66.04                        0.250                   0.017          1.733
4951558     MILTON                    75.00                        0.250                   0.017          0.858
4951562     MILTON                    75.00                        0.250                   0.017          0.858
4951804     PATERSON                  64.52                        0.250                   0.017          1.233
4953454     DALLAS                    80.00                        0.250                   0.017          1.108
4956054     GRANITE BAY               67.23                        0.250                   0.017          0.000
4957055     VISALIA                   53.80                        0.250                   0.017          0.233
4957572     HATFIELD                  80.00                        0.250                   0.017          0.358
4957601     TELLURIDE                 69.15                        0.250                   0.017          0.733
4957608     LAUDERDALE LAKES          70.00                        0.250                   0.017          0.733
4961597     GULFPORT                  90.00             17         0.250                   0.017          1.233
4962332     FORT LAUDERDALE           70.00                        0.250                   0.017          0.733
4962336     FORT LAUDERDALE           70.00                        0.250                   0.017          0.733
4964877     GLENDALE                  61.67                        0.250                   0.017          0.733
4964880     GLENDALE                  69.12                        0.250                   0.017          0.733
4964881     PHOENIX                   75.00                        0.250                   0.017          0.733
4968287     CANTON                    64.10                        0.250                   0.017          0.108
4968325     GULFPORT                  89.06             12         0.250                   0.017          1.483
4971794     COPPELL                   67.02                        0.250                   0.017          0.108
4971806     FAIRBORN                  64.31                        0.250                   0.017          0.608
4975462     HOUSTON                   80.00                        0.250                   0.017          0.483
4975742     MIAMI                     90.00             33         0.250                   0.017          0.858
4978810     DOUGLASVILLE              61.54                        0.250                   0.017          1.608
4979115     LOS ANGELES               50.91                        0.250                   0.017          0.000
4979126     JACKSON                   80.00                        0.250                   0.017          0.983
4979178     KENNESAW                  79.97                        0.250                   0.017          0.733
6428146     SANTA FE                  75.00                        0.250                   0.017          0.983
6706820     BULLHEAD CITY             75.00                        0.250                   0.017          0.983
6801722     NEWARK                    83.57             06         0.250                   0.017          1.108
6826764     CHAMBERSBURG              78.59                        0.250                   0.017          0.108
6985340     COLUMBUS                  69.66                        0.250                   0.017          0.983
6987221     COLUMBUS                  57.22                        0.250                   0.017          0.983
6988564     ALEXANDRIA                42.52                        0.250                   0.017          0.733
7024263     RICHMOND                  80.00                        0.250                   0.017          0.608
7029417     GREENSBURG                75.00                        0.250                   0.017          0.858
7068041     SARASOTA                  79.98                        0.250                   0.017          0.983
7078625     CRANSTON                  79.22                        0.250                   0.017          1.108
7083482     EL PASO                   74.59                        0.250                   0.017          1.108
7088388     NASSAU BAY                80.00                        0.250                   0.017          0.358
7092644     LAS VEGAS                 66.67                        0.250                   0.017          0.233
7101295     MT LAUREL                 74.82                        0.250                   0.017          0.733
7109667     ATLANTA                   74.99                        0.250                   0.017          0.483
7112942     CHAPEL HILL               75.00                        0.250                   0.017          0.483
7112943     RIO RANCHO                60.00                        0.250                   0.017          0.733
7117621     LONDONDERRY               79.51                        0.250                   0.017          0.483
7118928     HOLUALOA                  80.00                        0.250                   0.017          0.233
7124665     JACKSONVILLE              65.04                        0.250                   0.017          0.733
7125338     HURST                     80.00                        0.250                   0.017          0.483
7128341     YERINGTON                 70.00                        0.250                   0.017          0.483
7138745     MARBLEHEAD                75.99                        0.250                   0.017          0.608
7149284     AVON                      44.26                        0.250                   0.017          0.733
7153459     WHITE PLAINS              90.00             01         0.250                   0.017          0.000
7163381     BALDWINSVILLE             90.00             16         0.250                   0.017          0.733
7164464     GREELEY                   90.00             06         0.250                   0.017          1.108
7167095     JACKSONVILLE              80.00                        0.250                   0.017          0.000
7177764     FORT RIPLEY               80.00                        0.250                   0.017          0.358
7186949     PERU                      90.00             12         0.250                   0.017          1.108
7186963     PERU                      90.00             12         0.250                   0.017          1.108
7196578     TARPON SPRINGS            48.47                        0.250                   0.017          0.608
7206047     PITTSBURGH                73.25                        0.250                   0.017          0.608
7206203     JACKSONVILLE BEAC         75.00                        0.250                   0.017          0.000
7210517     OSSINING                  64.29                        0.250                   0.017          0.608
7211183     IRVINE                    78.75                        0.250                   0.017          0.608
7212670     RUTHERON                  43.90                        0.250                   0.017          0.733
7213686     LAGUNA HILLS              68.20                        0.250                   0.017          0.233
7217667     PORTERVILLE               70.00                        0.250                   0.017          0.000
7221590     BULLHEAD CITY             67.27                        0.250                   0.017          0.608
7223778     NORTH CHARLESTON          80.00                        0.250                   0.017          0.983
7224136     NORTH FORK                51.61                        0.250                   0.017          0.483
7227448     HIGH ROLLS                75.83                        0.250                   0.017          0.358
7228151     BIG RIVER                 76.19                        0.250                   0.017          0.983
7231665     NEWTON CENTER             46.90                        0.250                   0.017          0.000
7234037     LA PORTE                  80.00                        0.250                   0.017          0.233
7235449     BRANDON                   61.54                        0.250                   0.017          0.858
7238371     KEENE                     90.00             12         0.250                   0.017          0.608
7238835     SALT LAKE CITY            70.00                        0.250                   0.017          0.000
7239703     MELBOURNE                 90.00             33         0.250                   0.017          0.608
7258001     HOSCHTON                  80.00                        0.250                   0.017          0.983
7270995     SEA ISLE CITY             75.00                        0.250                   0.017          0.000
7282836     WICKLIFFE                 80.00                        0.250                   0.017          0.483
7283511     WAREHAM                   65.00                        0.250                   0.017          1.858
7283842     MELBOURNE                 74.10                        0.250                   0.017          0.483
7283938     LARGO                     66.88                        0.250                   0.017          0.483
7285155     LOS FRESNOS               42.55                        0.250                   0.017          0.858
7289974     SUNRISE                   90.00             01         0.250                   0.017          1.108
7297905     YUMA                      75.00                        0.250                   0.017          0.233
7301185     MILLBROOK                 75.00                        0.250                   0.017          0.733
7314261     BRECKENRIDGE              65.00                        0.250                   0.017          0.000
7318304     LOUISVILLE                56.25                        0.250                   0.017          0.983
7321017     N CHARLESTON              60.00                        0.250                   0.017          1.858
7324218     VESTAL                    90.00             33         0.250                   0.017          1.108
7325650     AMHERST                   66.37                        0.250                   0.017          0.483
7330254     EL PASO                   53.19                        0.250                   0.017          0.108
7349304     LA PORTE                  60.00                        0.250                   0.017          0.733
7352349     SHAWNEE                   49.26                        0.250                   0.017          0.108
7358063     POCATELLO                 52.88                        0.250                   0.017          0.483
7370849     LOUISVILLE                64.71                        0.250                   0.017          1.233
7376313     HOUSTON                   80.00                        0.250                   0.017          0.108
7384636     SEAFORD                   65.85                        0.250                   0.017          0.108
7385112     OCEANSIDE                 51.22                        0.250                   0.017          0.858
7389105     POTOMAC                   80.00                        0.250                   0.017          0.233
7394658     NEW YORK                  65.00                        0.250                   0.017          0.733
7399301     ROCHESTER                 80.00                        0.250                   0.017          0.733
7400320     NEW PHILADELPHIA          69.63                        0.250                   0.017          0.608
7400328     DOVER                     74.91                        0.250                   0.017          0.608
7400497     DOVER                     70.00                        0.250                   0.017          0.608
7400802     DOVER                     75.00                        0.250                   0.017          0.608
7404982     OLD ORCHARD BEACH         80.00                        0.250                   0.017          0.358
7406033     FRASER                    35.29                        0.250                   0.017          0.483
7413671     YUMA                      79.68                        0.250                   0.017          0.000
7415273     LAURENS                   80.00                        0.250                   0.017          0.858
7425949     CATHEDRAL CITY            73.56                        0.250                   0.017          0.608
7426010     STATEN ISLAND             33.83                        0.250                   0.017          0.000
7426330     W MELBOURNE               80.00                        0.250                   0.017          0.108
7427799     JACKSON                   79.51                        0.250                   0.017          0.483
7427989     ARDMORE                   68.24                        0.250                   0.017          0.108
7430701     CARLTON                   70.00                        0.250                   0.017          1.233
7431282     DALLAS                    70.00                        0.250                   0.017          0.733
7443700     LITTLE ROCK               90.00             06         0.250                   0.017          1.233
7445483     TUCSON                    90.00             01         0.250                   0.017          0.858
7446378     KEANSBURG                 70.00                        0.250                   0.017          1.108
7459032     CHAPEL HILL               90.00             17         0.250                   0.017          1.108
7465448     SAN MARINO                75.00                        0.250                   0.017          0.608
7471225     SANDUSKY                  90.00             17         0.250                   0.017          0.858
7474050     HURON                     90.00             17         0.250                   0.017          1.108
7474940     SPRING HILL               90.00             33         0.250                   0.017          1.733
7475838     LAS VEGAS                 72.76                        0.250                   0.017          0.983
7477342     DOVER                     70.00                        0.250                   0.017          0.858
7482753     MALDEN                    69.89                        0.250                   0.017          0.733
7486685     PRESCOTT VALLEY           64.00                        0.250                   0.017          0.858
7489914     WATERLOO                  90.00             01         0.250                   0.017          1.358
7494638     INDIAN HILLS              23.81                        0.250                   0.017          1.108
7497629     MIDLAND                   90.00             17         0.250                   0.017          1.483
7505030     LANSING                   53.90                        0.250                   0.017          0.733
7507758     MINNEAPOLIS               56.09                        0.250                   0.017          0.608
7527886     TRUSSVILLE                90.00             17         0.250                   0.017          1.358
7528015     ODESSA                    80.00                        0.250                   0.017          0.000
7530960     DES MOINES                90.00             01         0.250                   0.017          0.358
7531138     MIDLAND                   90.00             11         0.250                   0.017          1.233
7532529     SANTA CRUZ                80.00                        0.250                   0.017          0.733
7539496     MORRISTOWN                70.00                        0.250                   0.017          0.233
7544997     KAILUA-KONA               70.00                        0.250                   0.017          0.858
7545493     TEMPE                     77.37                        0.250                   0.017          1.233
7561144     SANTA CRUZ                70.00                        0.250                   0.017          0.358
7563211     PATTERSON                 71.88                        0.250                   0.017          0.608
7567174     SANTA CRUZ                80.00                        0.250                   0.017          0.733
7568522     TORRANCE                  79.99                        0.250                   0.017          0.358
7569490     CLEARWATER                71.83                        0.250                   0.017          1.233
7571332     SANTA MONICA              80.00                        0.250                   0.017          1.108
7605725     LA PORTE                  79.43                        0.250                   0.017          0.483
7625528     RENO                      75.00                        0.250                   0.017          1.108
7630889     LONGVIEW                  60.00                        0.250                   0.017          1.108
                                                                                                          

</TABLE>

                                                                              
COUNT:                           271
WAC:                     7.407677224
WAM:                     176.7368253
WALTV:                   70.80080847



<PAGE>


                                  EXHIBIT F-2B

        [Schedule of Group II Mortgage Loans Serviced by Norwest Mortgage
                             in Frederick, Maryland]


<TABLE>
<CAPTION>

(i)         (ii)                                  (iii)       (iv)      (v)         (vi)       (vii)      (viii)          (ix)
- -----       ---------------------  -----  ------  --------    -------  --------  ------------ --------   ----------   --------------
                                                                          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> 

4749481     MONROE TOWNSHIP          NJ    08831    SFD       7.625       6.500     $1,663.32     360     1-Jan-29      $234,580.21
4787992     FORT LEE                 NJ    07024    COP       7.750       6.500       $550.56     360     1-Sep-28       $75,609.01
4805506     CORINGTON                KY    41014    SFD       7.750       6.500       $372.53     360     1-Aug-28       $51,737.34
4806209     HOUSTON                  TX    77096    SFD       8.000       6.500       $807.15     360     1-Aug-28      $109,472.84
4827108     HUNTINGTON BEACH         CA    92648    MF3       8.250       6.500     $2,248.17     360     1-Aug-28      $297,886.34
4828233     WASHINGTON               DC    20020    LCO       8.000       6.500       $467.78     360     1-Nov-28       $63,577.16
4831901     TIFFIN                   OH    44883    SFD       7.500       6.500       $364.99     360     1-Oct-28       $51,978.71
4833755     SAN DIEGO                CA    92109    MF4       7.650       6.500     $2,208.01     360     1-Jul-28      $309,366.60
4840264     NEWMAN LAKE              WA    99025    SFD       8.375       6.500       $623.26     360     1-Nov-28       $81,793.99
4840547     KITTY HAWK               NC    27949    SFD       8.000       6.500       $847.50     360     1-Nov-28      $115,186.88
4840722     DULUTH                   MN    55806    MF2       7.125       6.500       $383.35     360     1-Sep-28       $56,591.18
4840936     SHOSHONE                 ID    83352    MF2       8.000       6.500       $424.12     360     1-Nov-28       $57,643.28
4841464     EAST ISLIP               NY    11730    COP       7.500       6.500       $707.96     360     1-Nov-28      $100,946.57
4842554     FLUSHING                 NY    11355    MF2       8.375       6.500     $1,751.21     360     1-Jan-29      $230,112.58
4846403     OAKTON                   VA    22124    SFD       6.750       6.483     $2,983.56     360     1-Nov-28      $458,402.34
4848162     STAMFORD                 CT    06907    SFD       7.750       6.500       $581.73     360     1-Nov-28       $80,968.52
4848280     EMERALD ISLE             NC    28594    MF2       7.875       6.500     $1,928.69     360     1-Oct-28      $265,072.58
4848797     INDEPENDENCE             KY    41051    LCO       7.750       6.500       $290.15     360     1-Oct-28       $40,355.22
4849023     EAST ISLIP               NY    11730    SFD       8.000       6.500     $1,045.62     360     1-Jan-29      $142,308.12
4850409     NASHVILLE                TN    37205    SFD       7.625       6.500     $3,449.78     360     1-Oct-28      $485,613.65
4850694     JERICHO                  NY    11753    SFD       7.875       6.500     $2,523.25     360     1-Nov-28      $347,032.53
4850915     GAITHERSBURG             MD    20879    SFD       7.875       6.500       $741.02     360     1-Sep-28      $101,771.01
4851838     PLACERVILLE              ID    83666    SFD       7.750       6.500       $626.87     360     1-Nov-28       $87,250.40
4852040     AURORA                   IN    47001    MF2       8.000       6.500       $429.25     360     1-Oct-28       $58,301.11
4852215     AVON LAKE                OH    44102    LCO       7.500       6.500       $641.88     360     1-Oct-28       $91,455.06
4853135     RALEIGH                  NC    27609    SFD       7.750       6.500       $639.04     360     1-Feb-29       $89,137.04
4856215     CARMEL                   CA    93921    SFD       7.500       6.500     $3,539.77     360     1-Nov-28      $504,733.02
4859539     HAMPTON BAYS             NY    11946    SFD       8.125       6.500     $1,410.74     360     1-Nov-28      $189,497.81
4859542     PAWTUCKET                RI    02860    SFD       7.750       6.500       $418.39     360     1-Nov-28       $58,233.50
4860116     MILTON                   FL    32571    SFD       8.000       6.500       $880.52     360     1-Nov-28      $119,674.68
4860337     MYRTLE BEACH             SC    29577    SFD       7.500       6.500       $567.77     360     1-Nov-28       $80,956.64
4860928     CHEVY CHASE              MD    20815    SFD       7.250       6.500     $2,196.61     360     1-Oct-28      $320,728.76
4861348     SEATTLE                  WA    98178    SFD       7.250       6.500     $1,007.57     360     1-Nov-28      $147,234.95
4862256     PHILADELPHIA             PA    19149    SFD       8.375       6.500       $396.76     360     1-Oct-28       $52,015.15
4862258     PHILADELPHIA             PA    19148    SFD       8.375       6.500       $444.64     360     1-Oct-28       $58,315.64
4862586     POCATELLO                ID    83204    MF2       8.000       6.500       $323.60     360     1-Oct-28       $43,950.01
4862900     LA MIRADA                CA    90638    SFD       6.500       6.233     $1,370.64     360     1-Feb-29      $216,653.96
4863046     ORANGE                   VA    22960    SFD       7.875       6.500     $1,647.00     360     1-Oct-28      $226,358.03
4863822     PORTLAND                 OR    97202    SFD       8.000       6.500       $693.41     360     1-Nov-28       $94,243.81
4865355     CHESTER                  VT    05143    SFD       7.875       6.500       $732.33     360     1-Jan-29      $100,860.51
4865722     TOMBALL                  TX    77375    PUD       7.125       6.500     $1,601.43     360     1-Jan-29      $237,318.70
4865897     MILFORD                  CT    06460    MF4       8.000       6.500     $2,608.53     360     1-Oct-28      $354,203.65
4866666     ENDWELL                  NY    13760    SFD       7.375       6.500       $414.41     360     1-Nov-28       $59,815.67
4866681     WYCKOFF                  NJ    07481    SFD       8.375       6.500     $2,234.61     360     1-Nov-28      $293,261.38
4867186     EASTCHESTER              NY    10709    SFD       7.375       6.500     $2,348.30     360     1-Dec-28      $339,219.06
4868246     SANDWICH                 MA    02563    SFD       7.750       6.500       $741.49     360     1-Oct-28      $103,129.98
4868516     AUSTIN                   TX    78722    MF2       7.750       6.500       $837.49     360     1-Dec-28      $116,650.87
4868595     HOUSTON                  TX    77031    PUD       7.875       6.500       $522.05     360     1-Nov-28       $71,799.84
4869147     FOWLERVILLE              MI    48836    SFD       7.875       6.500       $554.68     360     1-Oct-28       $76,030.98
4869186     MASPATH                  NY    11378    MF3       7.500       6.500     $2,023.18     360     1-Nov-28      $288,482.95
4869623     GRAHAM                   WA    98338    SFD       8.375       6.500       $537.37     360     1-Oct-28       $70,477.19
4870543     FAIRFIELD                CT    06430    LCO       7.875       6.500       $616.31     360     1-Jan-29       $84,882.62
4871203     LAS VEGAS                NV    89118    LCO       7.750       6.500       $535.16     360     1-Nov-28       $74,184.14
4872055     PORT WASHINGTON          NY    11050    SFD       7.375       6.500     $2,002.96     360     1-Nov-28      $288,944.72
4873377     SILETZ                   OR    97380    SFD       7.250       6.500       $367.69     360     1-Nov-28       $53,730.30
4873554     GRAYSON                  GA    30017    SFD       7.375       6.500     $1,071.93     360     1-Dec-28      $154,843.53
4874064     RIDGEFIELD               CT    06877    SFD       7.000       6.500     $1,975.95     360     1-Dec-28      $295,824.10
4874755     MINEOLA                  NY    11501    SFD       7.625       6.500       $945.62     360     1-Nov-28      $133,174.87
4875701     ORANGE PARK              FL    32073    SFD       7.875       6.500       $845.43     360     1-Nov-28      $115,795.00
4876350     SEVIERVILLE              TN    37876    SFD       7.500       6.500       $969.64     360     1-Dec-28      $138,364.31
4877371     NORTH MYRTLE BEACH       SC    29582    SFD       7.750       6.500       $606.09     360     1-Nov-28       $84,358.81
4877498     FLUSHING                 NY    11367    SFD       7.875       6.500     $1,231.39     360     1-Dec-28      $169,477.05
4878142     EUGENE                   OR    97401    SFD       7.750       6.500       $838.21     360     1-Jan-29      $116,834.29
4878143     KEY LARGO                FL    33037    LCO       7.375       6.500     $1,015.29     360     1-Oct-28      $146,351.10
4878205     WILMINGTON               NC    28409    SFD       7.500       6.500       $371.29     360     1-Nov-28       $52,940.86
4878445     PINEHURST                NC    28374    LCO       7.625       6.500       $637.01     360     1-Oct-28       $79,688.06
4879231     ROSEVILLE                MN    55113    SFD       8.000       6.500       $758.72     360     1-Oct-28      $102,969.82
4880174     COEUR D'ALENE            ID    83814    SFD       7.625       6.500       $252.68     360     1-Oct-28       $35,418.20
4880599     PEORIA                   AZ    85382    PUD       7.500       6.500       $883.81     360     1-Oct-28      $125,856.13
4881508     COEUR D'ALENE            ID    83814    MF2       7.625       6.500       $396.72     360     1-Oct-28       $55,692.65
4882207     PORTLAND                 OR    97212    MF4       7.875       6.500     $1,711.16     360     1-Nov-28      $235,139.97
4882565     FAYETTEVILLE             NC    28305    SFD       6.750       6.483     $3,035.44     360     1-Jan-29      $467,191.85
4882615     MIAMI                    FL    33140    LCO       7.875       6.500       $202.30     360     1-Nov-28       $27,822.41
4882648     MINNEAPOLIS              MN    55414    SFD       8.125       6.500       $979.51     360     1-Dec-28      $131,659.34
4882817     HAMPTON                  VA    23666    SFD       8.375       6.500       $491.01     360     1-Oct-28       $64,396.39
4883026     BRIDGEWATER              NJ    08807    SFD       7.750       6.500       $752.24     360     1-Nov-28      $103,843.94
4883060     ANCHORAGE                AK    99507    MF4       6.875       6.500     $1,445.25     360     1-Nov-28      $219,254.29
4883250     BRONX                    NY    10453    MF2       7.875       6.500     $1,000.60     360     1-Jan-29      $137,610.03
4883329     EL PASO                  TX    79912    SFD       7.375       6.500       $886.56     360     1-Dec-28      $126,227.04
4883633     ALPHARETTA               GA    30004    SFD       7.875       6.500       $737.40     360     1-Dec-28      $101,488.64
4883663     STATEN ISLAND            NY    10303    SFD       8.625       6.500       $595.01     360     1-Dec-28       $76,363.52
4883932     NEWPORT BEACH            CA    92625    SFD       7.150       6.500     $3,899.80     360     1-Sep-28      $574,601.86
4884552     MAPLE VALLEY             WA    98038    LCO       7.500       6.500       $671.25     360     1-Oct-28       $95,639.27
4884816     LODI                     OH    44254    SFD       7.000       6.500       $808.35     360     1-Dec-28      $121,199.45
4886197     LAPORTE                  IN    46350    SFD       7.375       6.500       $414.41     360     1-Nov-28       $59,794.95
4886819     ROSEBURG                 OR    97470    MF4       7.875       6.500     $1,239.87     360     1-Nov-28      $170,523.62
4886820     ROSEBURG                 OR    97470    MF4       7.875       6.500     $1,044.10     360     1-Nov-28      $142,953.11
4887271     GROTON                   CT    06355    SFD       7.000       6.500       $691.92     360     1-Dec-28      $103,742.75
4887958     CAROLINA BEACH           NC    28428    LCO       7.750       6.500       $432.36     360     1-Nov-28       $60,163.35
4888044     KITTY HAWK               NC    27949    SFD       7.875       6.500     $1,065.86     360     1-Nov-28      $144,981.68
4888045     OLATHE                   KS    66062    MF2       7.500       6.500       $523.72     360     1-Nov-28       $74,675.54
4888445     VIRGINIA BEACH           VA    23451    MF4       7.250       6.500     $1,362.65     360     1-Oct-28      $198,961.38
4888780     ASHEVILLE                NC    28801    SFD       7.625       6.500       $398.14     360     1-Nov-28       $56,085.56
4888982     TAMPA                    FL    33626    SFD       7.875       6.500     $1,033.23     360     1-Nov-28      $142,103.82
4889100     DANA POINT               CA    92629    SFD       7.750       6.500     $1,948.65     360     1-Nov-28      $271,224.60
4889160     MONROE                   NC    28110    SFD       7.250       6.500       $382.02     360     1-Nov-28       $55,823.66
4889633     LAFAYETTE                CO    80026    SFD       7.500       6.500       $696.42     360     1-Nov-28       $99,301.54
4889996     FRISCO                   TX    75034    MF2       7.750       6.500     $1,031.28     360     1-Nov-28      $143,539.64
4890184     HUNTINGTON               IN    46750    SFD       6.375       6.108       $378.07     360     1-Dec-28       $59,975.40
4891138     PASADENA                 CA    91106    SFD       8.500       6.500     $2,909.57     360     1-Dec-28      $377,707.40
4892987     RENTON                   WA    98056    SFD       7.500       6.500     $1,319.95     360     1-Nov-28      $188,209.30
4893249     PORTLAND                 OR    97201    MF2       7.500       6.500       $895.00     360     1-Dec-28      $127,713.22
4893413     FRISCO                   TX    75035    PUD       7.375       6.500     $1,486.34     360     1-Jan-29      $214,871.48
4894114     SAINT PETERSBURG         FL    33711    SFD       7.625       6.500       $537.93     360     1-Dec-28       $75,833.92
4895285     CUMMING                  GA    30040    SFD       8.125       6.500       $448.47     360     1-Sep-28       $60,158.89
4896144     TALLAHASSEE              FL    32317    LCO       8.250       6.500       $341.83     360     1-Dec-28       $45,360.62
4896899     POCATELLO                ID    83201    SFD       8.250       6.500       $503.35     360     1-Nov-28       $66,827.33
4897517     TELFORD                  PA    18969    LCO       8.625       6.500       $546.01     360     1-Nov-28       $70,032.40
4897598     BLAIRSDEN                CA    96103    SFD       7.875       6.500       $783.08     360     1-Jan-29      $107,850.85
4898144     SOUTH OZONE PARK         NY    11419    SFD       7.125       6.500       $943.21     360     1-Feb-29      $139,888.04
4898663     LAKELAND                 FL    33803    SFD       7.500       6.500       $283.19     360     1-Nov-28       $40,378.62
4898676     JACKSONVILLE             FL    32210    SFD       7.875       6.500       $358.91     360     1-Dec-28       $49,345.99
4898947     PHOENIX                  AZ    85008    LCO       8.500       6.500       $352.94     360     1-Dec-28       $45,815.96
4899368     ATLANTA                  GA    30318    SFD       7.875       6.500       $717.82     360     1-Dec-28       $98,794.26
4899592     PERRY HALL               MD    21128    SFD       7.500       6.500     $1,034.84     360     1-Nov-28      $147,556.50
4899920     CUPERTINO                CA    95014    SFD       7.125       6.500     $3,638.08     360     1-Nov-28      $537,770.37
4900500     PORT CHESTER             NY    10573    MF3       8.250       6.500     $1,774.87     360     1-Dec-28      $235,409.11
4900597     GERMANTOWN               WI    53022    LCO       8.625       6.500       $353.89     360     1-Dec-28       $45,347.23
4900977     SPRINGFIELD              OR    97478    SFD       7.500       6.500     $1,724.62     360     1-Nov-28      $245,709.00
4901135     EAST ROCKAWAY            NY    11518    SFD       7.375       6.500     $1,554.02     360     1-Dec-28      $224,483.21
4901230     SACRAMENTO               CA    95819    SFD       7.500       6.500     $2,117.23     360     1-Oct-28      $301,253.48
4901837     SPRINGFIELD              OR    97478    SFD       7.875       6.500       $988.27     360     1-Nov-28      $135,921.08
4901871     WHITELAND                IN    46184    SFD       8.500       6.500       $504.41     360     1-Nov-28       $65,439.34
4901913     AURORA                   CO    80016    SFD       7.375       6.500     $2,900.84     360     1-Dec-28      $419,035.33
4901924     JACKSON                  MS    39208    SFD       7.750       6.500     $1,194.98     360     1-Nov-28      $166,324.49
4902414     KAILUA                   HI    96734    SFD       7.875       6.500     $1,486.39     360     1-Nov-28      $204,402.63
4902736     KANSAS CITY              MO    64138    SFD       8.250       6.500       $341.83     360     1-Jan-29       $45,441.76
4904139     HAMDEN                   CT    06514    MF3       8.625       6.500     $1,100.96     360     1-Apr-28      $140,596.98
4904292     MIDDLESEX                NJ    08846    SFD       7.875       6.500     $1,174.62     360     1-Dec-28      $161,663.32
4904621     RICHMOND                 IN    47374    SFD       8.375       6.500       $171.02     360     1-Nov-28       $22,367.40
4904705     POST FALLS               ID    83854    SFD       7.750       6.500       $554.51     360     1-Dec-28       $77,235.03
4904760     BEDFORD                  OH    44146    SFD       7.750       6.500       $574.92     360     1-Dec-28       $80,079.00
4904765     CENTERVILLE              OH    45459    LCO       7.625       6.500       $637.01     360     1-Dec-28       $89,803.35
4904821     HAWLEY                   PA    18428    SFD       7.875       6.500       $614.86     360     1-Dec-28       $84,623.77
4905044     SALT LAKE CITY           UT    84123    SFD       7.625       6.500     $1,792.49     360     1-Nov-28      $252,509.80
4905995     PALMYRA                  VA    22963    SFD       7.375       6.500       $486.59     360     1-Dec-28       $70,288.15
4906030     LOS ANGELES              CA    90036    SFD       8.125       6.500     $1,782.00     360     1-Dec-28      $239,525.81
4906298     AUSTIN                   TX    78701    HCO       7.875       6.500       $864.29     360     1-Dec-28      $118,952.26
4906790     PHOENIX                  AZ    85020    LCO       8.750       6.500       $587.67     360     1-Dec-28       $74,569.60
4907178     LAS VEGAS                NV    89115    SFD       7.875       6.500       $374.14     360     1-Nov-28       $51,456.54
4907186     PORT ORCHARD             WA    98366    SFD       6.250       5.983       $603.41     360     1-Dec-28       $97,719.57
4907189     LAS VEGAS                NV    89110    SFD       7.875       6.500       $369.06     360     1-Nov-28       $50,758.50
4907275     WESTMINSTER              CO    80021    SFD       8.000       6.500     $1,839.91     360     1-Dec-28      $250,241.91
4907394     POUGHKEEPSIE             NY    12601    MF3       8.000       6.500       $673.60     360     1-Jan-29       $91,676.39
4907402     BRIDGEPORT               CT    06608    MF3       8.625       6.500       $679.02     360     1-Jan-29       $87,196.53
4907504     VALDOSTA                 GA    31602    SFD       7.750       6.500     $1,490.14     360     1-Dec-28      $207,556.73
4907753     SUNNYVALE                CA    94086    LCO       7.875       6.500     $1,798.18     360     1-Dec-28      $247,484.59
4907772     BEL AIR                  MD    21015    SFD       8.000       6.500     $1,185.03     360     1-Jan-29      $161,181.89
4908096     CENTERVILLE              IN    47330    MF2       8.625       6.500       $595.01     360     1-Jan-29       $76,391.82
4908221     KENNEWICK                WA    99336    SFD       8.000       6.500       $798.34     360     1-Dec-28      $108,579.52
4908548     VIRGINIA BEACH           VA    23451    SFD       7.875       6.500     $1,744.15     360     1-Nov-28      $239,881.29
4908849     RENTON                   WA    98056    MF2       7.875       6.500       $783.07     360     1-Dec-28      $107,775.57
4908872     GRIFFIN                  GA    30224    SFD       8.000       6.500       $762.75     360     1-Nov-28      $103,668.21
4908965     THE COLONY               TX    75056    SFD       8.250       6.500       $526.64     360     1-Nov-28       $69,919.34
4909184     ANGEL FIRE               NM    87710    LCO       8.250       6.500       $393.29     360     1-Dec-28       $52,194.62
4909255     MIAMI BEACH              FL    33139    LCO       7.000       6.500       $479.02     360     1-Feb-29       $71,940.98
4909306     LAKELAND                 FL    33803    SFD       7.750       6.500       $373.97     360     1-Dec-28       $52,088.75
4909375     JERSEY CITY              NJ    07304    MF2       7.750       6.500       $928.48     360     1-Dec-28      $129,323.78
4909455     GREENSBORO               NC    27406    SFD       8.375       6.500       $572.57     360     1-Jan-29       $75,236.01
4909963     TRINIDAD                 TX    75163    SFD       7.875       6.500     $1,062.23     360     1-Dec-28      $146,195.54
4910375     MIAMI SPRINGS            FL    33166    SFD       8.625       6.500       $819.02     360     1-Dec-28      $105,112.13
4910594     LAWRENCEVILLE            GA    30044    SFD       7.500       6.500       $517.42     360     1-Nov-28       $73,778.25
4910708     AUSTIN                   TX    78731    MF2       7.500       6.500     $1,671.83     360     1-Dec-28      $238,564.31
4910961     ANCHORAGE                AK    99507    SFD       8.500       6.500       $891.94     360     1-Nov-28      $115,715.90
4911076     STATEN ISLAND            NY    10310    MF2       8.750       6.500       $778.83     360     1-Jan-29       $98,885.68
4911254     SELDEN                   NY    11784    SFD       7.750       6.500       $752.24     360     1-Dec-28      $104,776.21
4911536     LIVONIA                  MI    48154    SFD       8.250       6.500     $1,095.35     360     1-Dec-28      $145,519.16
4912706     BETHEL                   CT    06801    SFD       8.000       6.500       $823.29     360     1-Jan-29      $112,048.92
4912806     HAMPTON BAYS             NY    11946    SFD       8.125       6.500       $653.40     360     1-Dec-28       $87,826.12
4912936     EAST HAMPTON             NY    11937    SFD       7.500       6.500     $1,258.59     360     1-Jan-29      $179,731.99
4912947     PHILADELPHIA             PA    19149    SFD       8.625       6.500       $385.01     360     1-Dec-28       $49,411.68
4913027     FORT LAUDERDALE          FL    33308    LCO       8.125       6.500       $304.43     360     1-Dec-28       $40,918.97
4913074     TAMPA                    FL    33615    SFD       7.500       6.500       $441.91     360     1-Dec-28       $63,058.39
4913240     EAST NORTHPORT           NY    11731    SFD       8.250       6.500     $1,079.20     360     1-Dec-28      $143,319.98
4913328     POTOMAC                  MD    20854    SFD       7.375       6.500       $796.35     360     1-Jan-29      $115,123.99
4913330     SILVER SPRING            MD    20902    SFD       7.375       6.500       $533.55     360     1-Jan-29       $77,132.07
4913331     SILVER SPRING            MD    20910    SFD       7.375       6.500       $392.65     360     1-Jan-29       $56,763.22
4913332     SILVER SPRING            MD    20901    SFD       7.375       6.500       $548.75     360     1-Jan-29       $79,328.70
4913333     SILVER SPRING            MD    20902    SFD       7.375       6.500       $521.81     360     1-Jan-29       $75,434.66
4913334     ALEXANDRIA               VA    22315    PUD       7.375       6.500       $557.73     360     1-Jan-29       $80,626.72
4913412     HAIKU                    HI    96708    SFD       8.375       6.500     $2,949.08     360     1-Nov-28      $387,025.20
4913974     GILBERT                  AZ    85296    SFD       6.750       6.483       $575.63     360     1-Nov-28       $87,936.12
4914041     SANTA FE                 NM    87501    SFD       8.250       6.500     $2,141.11     360     1-Dec-28      $284,412.51
4914044     SANTA FE                 NM    87501    SFD       8.000       6.500     $4,402.59     360     1-Dec-28      $598,640.80
4914067     ATLANTA                  GA    30306    MF4       7.875       6.500     $1,344.65     360     1-Dec-28      $185,064.58
4914652     MERRICK                  NY    11566    SFD       8.250       6.500     $2,043.45     360     1-Jan-29      $271,651.91
4914688     KEY WEST                 FL    33040    SFD       7.625       6.500     $1,308.00     360     1-Dec-28      $184,396.20
4914759     ROMEO                    MI    48065    SFD       7.500       6.500     $1,370.46     360     1-Dec-28      $195,560.89
4915035     BEDFORD                  NY    10506    SFD       7.875       6.500     $3,712.36     360     1-Dec-28      $510,935.97
4915226     FERRIDAY                 LA    71334    SFD       6.875       6.500       $745.61     360     1-Dec-28      $113,212.31
4915266     INDIANAPOLIS             IN    46219    MF2       8.250       6.500       $691.70     360     1-Jan-29       $91,952.16
4915656     OWINGS MILLS             MD    21117    SFD       8.375       6.500       $286.55     360     1-Jan-29       $37,252.97
4915687     NESKOWIN                 OR    97149    LCT       8.375       6.500       $324.56     360     1-Dec-28       $42,576.11
4915748     ANAHEIM                  CA    92805    SFD       8.500       6.500     $1,093.40     360     1-Jan-29      $142,027.09
4915755     LOUISVILLE               KY    40219    SFD       7.375       6.500       $483.48     360     1-Dec-28       $69,839.20
4915947     STATEN ISLAND            NY    10310    MF2       8.625       6.500       $840.02     360     1-Jan-29      $107,872.00
4915965     EAST HADDAM              CT    06423    SFD       8.250       6.500       $894.01     360     1-Jul-28      $118,378.11
4915985     NEPTUNE                  NJ    07753    SFD       8.500       6.500       $519.02     360     1-Dec-28       $67,376.44
4917059     WARREN                   RI    02885    MF3       8.250       6.500       $797.85     360     1-Dec-28      $105,995.43
4917463     LOUISVILLE               KY    40241    SFD       7.875       6.500       $340.79     360     1-Nov-28       $46,869.31
4917668     ANCHORAGE                AK    99502    MF2       8.750       6.500       $915.33     360     1-Dec-28      $116,143.80
4917710     NASHVILLE                TN    37221    SFD       7.000       6.500     $2,235.41     360     1-Nov-28      $334,888.68
4917849     PORTLAND                 OR    97217    SFD       7.875       6.500       $639.52     360     1-Jan-29       $88,078.18
4918158     DORCHESTER               MA    02125    SFD       8.000       6.500       $885.66     360     1-Jan-29      $120,537.48
4919426     CAMBRIDGE                MA    02138    LCO       8.250       6.500     $2,156.14     360     1-Jan-29      $286,632.72
4919780     CLINTON CORNERS          NY    12514    SFD       7.750       6.500       $704.95     360     1-Jan-29       $98,260.65
4920239     SANDY                    UT    84094    LCO       7.500       6.500       $454.49     360     1-Dec-28       $64,854.38
4920600     INDIANAPOLIS             IN    46219    MF2       8.250       6.500       $616.64     360     1-Jan-29       $81,974.96
4920623     SOUTHPORT                FL    32409    SFD       8.250       6.500       $751.27     360     1-Dec-28       $99,807.37
4920672     RICHMOND                 IN    47374    SFD       8.625       6.500       $231.01     360     1-Dec-28       $29,647.00
4920814     HALLANDALE               FL    33009    HCO       8.375       6.500       $706.87     360     1-Dec-28       $92,825.36
4920945     RIVERSIDE                RI    02915    SFD       8.000       6.500       $410.91     360     1-Dec-28       $55,807.79
4921115     PHOENIX                  AZ    85044    SFD       7.250       6.500       $477.52     360     1-Nov-28       $69,779.60
4921148     CORONA                   NY    11368    MF3       8.125       6.500     $2,059.69     360     1-Feb-29      $277,218.54
4921857     HERMOSA BEACH            CA    90254    LCT       8.375       6.500     $1,459.91     360     1-Jan-29      $191,835.39
4921983     SEATTLE                  WA    98119    SFD       8.500       6.500     $1,038.04     360     1-Dec-28      $134,752.89
4922052     ARDEN                    NC    28704    MF2       7.375       6.500       $855.75     360     1-Jan-29      $123,710.86
4922242     ST. LOUIS                MO    63128    LCO       8.625       6.500       $346.51     360     1-Dec-28       $44,470.50
4922414     BOCA RATON               FL    33486    SFD       8.125       6.500       $968.96     360     1-Dec-28      $130,242.16
4922545     EAST STROUDSBURG         PA    18301    SFD       6.875       6.500       $541.31     360     1-Jan-29       $82,261.15
4922548     JENSEN BEACH             FL    34957    LCO       7.875       6.500       $362.54     360     1-Dec-28       $49,896.08
4922978     CASTROVILLE              TX    78009    MF4       8.625       6.500       $896.02     360     1-Dec-28      $114,994.47
4922990     CASTROVILLE              TX    78009    MF4       8.625       6.500     $1,132.46     360     1-Dec-28      $145,340.26
4922998     CASTROVILLE              TX    78009    MF4       8.625       6.500       $896.01     360     1-Dec-28      $114,994.50
4923208     BEDFORD                  TX    76022    SFD       8.750       6.500       $424.82     360     1-Dec-28       $53,906.11
4923263     SOMERS POINT             NJ    08244    SFD       8.625       6.500       $525.01     360     1-Jan-29       $67,420.01
4923268     SCOTTSDALE               AZ    85260    LCO       8.250       6.500     $1,280.54     360     1-Feb-29      $170,341.30
4923312     NEW YORK                 NY    10014    COP       8.500       6.500       $662.04     360     1-Feb-29       $86,047.83
4923349     NORFOLK                  VA    23503    SFD       8.625       6.500       $367.90     360     1-Feb-29       $47,272.07
4923391     ATLANTA                  GA    30309    HCO       8.375       6.500     $1,767.17     360     1-Dec-28      $232,063.43
4923396     LA HONDA                 CA    94020    SFD       8.000       6.500     $3,140.51     360     1-Oct-28      $426,544.84
4923754     NORTHBRIDGE              MA    01747    SFD       7.875       6.500       $894.02     360     1-Jan-29      $123,129.72
4923768     MASHPEE                  MA    02649    LCO       7.750       6.500       $333.14     360     1-Jan-29       $46,403.71
4923855     MOORESVILLE              IN    46158    SFD       8.500       6.500       $252.98     360     1-Jan-29       $32,859.98
4924223     EWA BEACH                HI    96706    SFD       7.500       6.500       $999.88     360     1-Oct-28      $142,462.68
4924231     SANDPOINT                ID    83864    SFD       7.750       6.500     $1,182.08     360     1-Oct-28      $164,410.16
4924371     LYNDHURST                NJ    07071    MF2       8.000       6.500     $1,508.62     360     1-Jan-29      $205,323.18
4924421     IDAHO FALLS              ID    83402    SFD       8.500       6.500       $184.54     360     1-Dec-28       $23,956.07
4924460     PHILADELPHIA             PA    19152    SFD       8.750       6.500       $566.43     360     1-Dec-28       $71,874.80
4924540     KENNEWICK                WA    99336    SFD       7.375       6.500     $1,408.98     360     1-Jan-29      $203,688.59
4924601     COLORADO SPRINGS         CO    80920    MF4       8.250       6.500     $1,845.12     360     1-Jan-29      $245,285.68
4924630     COLORADO SPRINGS         CO    80918    MF4       8.250       6.500     $1,721.91     360     1-Jan-29      $228,906.68
4924741     HOLLYWOOD                FL    33021    LCO       8.250       6.500       $483.45     360     1-Jan-29       $64,267.63
4924768     INDIANAPOLIS             IN    46201    SFD       8.500       6.500       $320.41     360     1-Dec-28       $41,593.71
4924769     INDIANAPOLIS             IN    46201    SFD       8.500       6.500       $330.79     360     1-Dec-28       $42,941.24
4924819     LAKELAND                 FL    33809    PUD       7.875       6.500       $424.17     360     1-Dec-28       $58,378.41
4924852     VIRGINIA BEACH           VA    23451    SFD       6.875       6.500     $2,364.95     360     1-Oct-28      $358,470.32
4925090     FORT WORTH               TX    76137    SFD       8.125       6.500       $356.40     360     1-Dec-28       $47,905.16
4925361     MIAMI                    FL    33147    MF2       8.625       6.500       $624.18     360     1-Dec-28       $80,106.83
4925633     GREENSBORO               NC    27317    LCO       8.000       6.500       $460.81     360     1-Jan-29       $62,715.44
4925912     RICHMOND                 VA    23233    SFD       8.375       6.500     $1,422.86     360     1-Dec-28      $186,848.48
4926452     BROKEN ARROW             OK    74011    SFD       7.875       6.500       $807.37     360     1-Jan-29      $111,196.22
4926471     MOORESTOWN TWP.          NJ    08057    SFD       8.375       6.500       $972.89     360     1-Dec-28      $127,759.66
4926626     ANCHORAGE                AK    99515    MF4       7.125       6.500       $997.78     360     1-Jan-29      $146,900.32
4926828     PROVIDENCE               RI    02904    MF3       8.375       6.500       $383.08     360     1-Jan-29       $50,337.12
4927014     NAMPA                    ID    83686    MF4       8.250       6.500     $1,196.77     360     1-Jan-29      $159,096.14
4927456     BROOKLYN                 NY    11211    MF4       7.625       6.500     $2,123.38     360     1-Dec-28      $299,344.46
4927563     MIAMI                    FL    33139    LCO       7.875       6.500       $406.04     360     1-Jan-29       $55,922.67
4927568     PANAMA CITY              FL    32413    HCO       7.875       6.500     $1,012.56     360     1-Jan-29      $139,457.15
4927628     PHILADELPHIA             PA    19149    SFD       7.375       6.500       $262.46     360     1-Feb-29       $37,941.98
4927781     MANKATO                  MN    56001    SFD       6.875       6.500       $341.61     360     1-Jan-29       $51,912.37
4927828     PEORIA                   AZ    85381    LCO       8.125       6.500       $560.59     360     1-Jan-29       $75,300.21
4927968     BROOKLYN                 NY    11236    MF2       7.750       6.500     $1,871.63     360     1-Mar-29      $261,250.00
4928011     ELMHURST                 NY    11373    MF3       8.250       6.500     $2,163.65     360     1-Jan-29      $287,631.44
4928157     MARYLAND HEIGHTS         MO    63043    SFD       8.750       6.500       $800.08     360     1-Jan-29      $101,582.54
4928307     MIAMI                    FL    33158    SFD       8.125       6.500     $2,019.60     360     1-Jan-29      $271,642.93
4928897     TALLAHASSEE              FL    32312    SFD       8.125       6.500       $363.83     360     1-Dec-28       $48,804.36
4928946     RICHMOND                 VA    23225    SFD       8.250       6.500       $338.07     360     1-Jan-29       $44,942.42
4929153     TALLAHASSEE              FL    32312    SFD       8.125       6.500       $421.00     360     1-Jan-29       $56,472.61
4929155     TALLAHASSEE              FL    32303    SFD       8.125       6.500       $415.80     360     1-Dec-28       $55,776.45
4929157     TALLAHASSEE              FL    32312    SFD       8.125       6.500       $353.43     360     1-Dec-28       $47,344.90
4929351     TALLAHASSEE              FL    32304    SFD       8.125       6.500       $516.04     360     1-Jan-29       $69,408.76
4929450     LAKELAND                 FL    33811    MF2       8.125       6.500       $410.98     360     1-Jan-29       $55,277.33
4929900     GREENSBORO               NC    27401    MF2       8.500       6.500       $346.02     360     1-Jan-29       $44,945.27
4929985     COLORADO SPRINGS         CO    80922    SFD       8.250       6.500       $822.26     360     1-Jan-29      $109,309.94
4930070     TIFFIN                   OH    44883    SFD       8.250       6.500       $385.40     360     1-Jan-29       $51,234.35
4930504     APACHE JUNCTION          AZ    85219    MF2       8.500       6.500       $878.87     360     1-Feb-29      $114,230.75
4930724     HUNTINGTON               NY    11743    SFD       8.375       6.500     $3,040.29     360     1-Dec-28      $399,248.91
4930951     PALMETTO                 FL    34221    SFD       8.125       6.500       $424.34     360     1-Jan-29       $57,074.97
4931621     CUYAHOGA FALLS           OH    44221    MF2       8.125       6.500       $641.52     360     1-Jan-29       $86,286.58
4931997     RALEIGH                  NC    27614    SFD       7.250       6.500       $951.64     360     1-Jan-29      $139,281.69
4932199     KEANSBURG                NJ    07734    SFD       8.250       6.500       $573.22     360     1-Jan-29       $76,202.35
4932465     EAGLE RIVER              AK    99577    MF4       7.625       6.500     $1,732.68     360     1-Dec-28      $244,265.07
4932681     NEWPORT NEWS             VA    23601    SFD       8.500       6.500       $735.86     360     1-Jan-29       $95,582.91
4932718     ATLANTA                  GA    30318    MF2       8.625       6.500       $700.02     360     1-Jan-29       $89,893.33
4932773     MONTGOMERY               AL    36111    MF2       7.875       6.500       $564.47     360     1-Jan-29       $77,742.49
4933283     BETHESDA                 MD    20816    LCO       8.750       6.500       $545.19     360     1-Jan-29       $69,219.95
4933349     SAINT LOUIS              MO    63132    SFD       8.250       6.500       $751.27     360     1-Jan-29       $99,872.02
4933415     CORONA                   NY    11368    MF2       8.250       6.500     $1,159.77     360     1-Jan-29      $154,177.44
4935509     LOS ANGELES  NORTHRIDGE ACA    91326    SFD       7.500       6.500     $2,075.27     360     1-Dec-28      $296,110.16
4935521     FRANKLIN                 MI    48025    SFD       7.625       6.500     $2,300.33     360     1-Nov-28      $324,050.09
4935529     DANVILLE                 CA    94506    SFD       7.500       6.500     $2,345.17     360     1-Dec-28      $334,648.56
4935547     LOS ANGELES              CA    90068    SFD       7.375       6.500     $1,878.64     360     1-Dec-28      $270,369.11
4935556     MURRIETA                 CA    92562    SFD       7.375       6.500     $1,726.69     360     1-Nov-28      $249,232.03
4935562     MALIBU                   CA    90265    SFD       7.625       6.500     $4,430.79     360     1-Nov-28      $624,170.32
4935569     CARLSBAD                 CA    92009    PUD       7.500       6.500     $2,223.86     360     1-Sep-28      $316,611.40
4935579     POWAY                    CA    92064    SFD       7.375       6.500     $3,453.38     360     1-Dec-28      $498,851.59
4935600     SUNNYVALE                CA    94087    SFD       7.375       6.500     $3,302.12     360     1-Dec-28      $477,001.90
4935613     ROWLAND HEIGHTS          CA    91748    SFD       7.625       6.500     $2,526.82     360     1-Dec-28      $356,219.92
4935633     VOLCANO                  CA    95689    SFD       7.625       6.500     $1,766.65     360     1-Nov-28      $248,870.49
4935645     SAN DIEGO                CA    92130    SFD       7.625       6.500     $1,833.89     360     1-Dec-28      $258,533.84
4935693     LAS VEGAS                NV    89118    SFD       7.625       6.500     $1,748.25     360     1-Dec-28      $246,460.27
4935700     CORRALES                 NM    87048    SFD       7.500       6.500     $3,091.23     360     1-Dec-28      $441,109.52
4935759     SAN JOSE                 CA    95124    SFD       8.000       6.500     $2,935.06     360     1-Nov-28      $398,915.64
4935785     ARCADIA                  CA    91007    SFD       8.000       6.500     $2,338.87     360     1-Nov-28      $317,885.93
4935797     INVERNESS                IL    60067    SFD       8.750       6.500     $3,146.80     360     1-Dec-28      $399,304.56
4935818     POUND RIDGE              NY    10576    SFD       8.500       6.500     $2,429.77     360     1-Nov-28      $315,226.08
4935834     STONY POINT              NY    10980    SFD       8.250       6.500     $1,953.29     360     1-Nov-28      $259,138.67
4935839     MARIETTA                 GA    30062    SFD       8.500       6.500       $795.83     360     1-Jan-29      $103,273.43
4935844     SAN ANSELMO              CA    94960    SFD       7.750       6.500     $2,693.71     360     1-Nov-28      $374,928.16
4935898     RIDGEFIELD               CT    06877    SFD       8.375       6.500     $2,363.82     360     1-Nov-28      $310,218.68
4935917     ALPHARETTA               GA    30022    SFD       8.375       6.500     $1,154.70     360     1-Jan-29      $151,730.50
4935920     CLAYTON                  CA    94517    SFD       8.000       6.500     $1,837.35     360     1-Nov-28      $249,721.19
4935949     PASADENA                 CA    91108    SFD       7.750       6.500     $3,553.40     360     1-Dec-28      $494,943.01
4935972     PEABODY                  MA    01960    SFD       7.750       6.500     $1,772.40     360     1-Nov-28      $246,694.78
4935985     FOUNTAIN HILLS           AZ    85268    SFD       7.750       6.500     $3,106.72     360     1-Nov-28      $432,413.84
4936047     SALEM                    OR    97303    SFD       7.625       6.500       $414.06     360     1-Jan-29       $58,415.05
4936058     CARLSBAD                 CA    92008    SFD       7.750       6.500     $1,948.64     360     1-Dec-28      $271,399.83
4936079     HUMAROCK                 MA    02047    SFD       8.375       6.500     $2,223.21     360     1-Nov-28      $291,765.14
4936134     SEATLLE                  WA    98199    SFD       7.625       6.500     $1,167.86     360     1-Jan-29      $164,760.40
4936312     GRASONVILLE              MD    21638    SFD       7.875       6.500       $500.30     360     1-Jan-29       $68,904.71
4937304     RALEIGH                  NC    27610    SFD       8.500       6.500       $588.22     360     1-Jan-29       $76,406.98
4937384     COCOA BEACH              FL    32931    LCT       8.125       6.500       $540.54     360     1-Feb-29       $72,752.38
4937479     OLATHE                   KS    66062    SFD       8.000       6.500       $520.98     360     1-Feb-29       $70,952.35
4937549     EAST HAMPTON             NY    11937    SFD       8.125       6.500     $1,930.50     360     1-Feb-29      $259,829.92
4937717     DETROIT                  MI    48219    SFD       8.250       6.500       $311.03     360     1-Jan-29       $41,347.01
4937779     MOUNTAIN VILLAGE         CO    81435    SFD       8.250       6.500     $7,137.04     360     1-Jan-29      $948,784.26
4938638     BOWIE                    MD    20716    PUD       7.125       6.500     $1,020.69     360     1-Oct-28      $150,886.97
4939128     BRIDGEPORT               CT    06605    MF3       8.500       6.500       $498.26     360     1-Jan-29       $64,721.20
4939592     OCEANSIDE                CA    92057    SFD       8.125       6.500     $2,150.27     360     1-Nov-28      $288,834.53
4939630     CARLSBAD                 CA    92009    SFD       7.625       6.500     $2,244.41     360     1-Dec-28      $316,407.11
4939640     AURORA                   CO    80016    SFD       8.250       6.500     $2,355.97     360     1-Nov-28      $312,791.84
4939648     SAN CARLOS               CA    94070    SFD       7.750       6.500     $2,371.32     360     1-Nov-28      $330,056.46
4940124     PHILADELPHIA             PA    19149    SFD       8.500       6.500       $415.22     360     1-Jan-29       $53,934.33
4940470     TAMARAC                  FL    33321    PUD       7.625       6.500       $433.17     360     1-Jan-29       $61,111.13
4940681     EASTON                   CT    06612    SFD       7.750       6.500     $1,461.49     360     1-Dec-28      $203,295.69
4940757     NEW YORK                 NY    10025    COP       8.000       6.500       $278.84     360     1-Feb-29       $37,974.49
4941040     OLATHE                   KS    66061    SFD       8.000       6.500       $277.00     360     1-Feb-29       $37,724.67
4941054     OLATHE                   KS    66062    SFD       8.000       6.500       $381.56     360     1-Feb-29       $51,965.11
4941062     FLUSHING                 NY    11358    MF2       7.500       6.500     $2,073.88     360     1-Jan-29      $296,158.36
4941692     BROOKLYN                 NY    11217    COP       8.250       6.500       $462.03     360     1-Feb-29       $61,360.78
4941800     SEATTLE                  WA    98103    SFD       8.500       6.500     $1,868.46     360     1-Jan-29      $242,704.54
4941805     NORTH SYRACUSE           NY    13212    SFD       8.250       6.500       $422.97     360     1-Jan-29       $56,227.94
4942079     INDIAN WELLS             CA    92210    SFD       7.750       6.500     $2,552.22     360     1-Jan-29      $355,596.76
4942214     KENNESAW                 GA    30152    SFD       7.750       6.500       $687.76     360     1-Jan-29       $95,864.04
4942269     TAMPA                    FL    33629    MF4       8.250       6.500     $1,501.79     360     1-Jan-29      $199,429.86
4942746     PANAMA CITY              FL    32413    SFD       8.000       6.500       $436.59     360     1-Feb-29       $59,460.08
4942795     INDIANAPOLIS             IN    46201    MF2       8.250       6.500       $539.56     360     1-Jan-29       $71,728.09
4942910     OCEAN CITY               MD    21842    HCO       7.750       6.500     $1,047.76     360     1-Feb-29      $146,146.77
4943100     PHILADELPHIA             PA    19149    SFD       8.625       6.500       $420.01     360     1-Jan-29       $53,936.01
4943392     SANDY                    UT    84093    SFD       7.625       6.500     $1,507.61     360     1-Jan-29      $212,690.68
4943435     SAN MARTIN               CA    95046    SFD       7.375       6.500     $1,816.48     360     1-Jan-29      $262,598.51
4943648     PHILADELPHIA             PA    19120    MF2       8.625       6.500       $628.46     360     1-Jan-29       $80,704.24
4944033     SARASOTA                 FL    34232    SFD       8.000       6.500       $358.08     360     1-Feb-29       $48,767.25
4944689     GRAPEVINE                TX    76051    MF2       8.500       6.500       $954.23     360     1-Jan-29      $123,949.10
4945091     WEARE                    NH    03281    SFD       8.500       6.500       $847.35     360     1-Jan-29      $110,066.00
4945445     DAVIE                    FL    33325    SFD       8.375       6.500       $684.07     360     1-Jan-29       $89,887.72
4945555     HOLLYWOOD                FL    33021    MF2       8.375       6.500       $441.23     360     1-Feb-29       $57,954.39
4945568     WILMINGTON               NC    28401    SFD       7.750       6.500       $501.49     360     1-Feb-29       $69,950.59
4945927     MERRICK                  NY    11566    SFD       7.875       6.500     $1,210.51     360     1-Feb-29      $166,835.10
4946301     MURRAY                   UT    84107    SFD       7.750       6.500       $716.42     360     1-Feb-29       $99,929.41
4947547     NEW PORT RICHEY          FL    34655    SFD       7.500       6.500       $852.35     360     1-Jan-29      $121,718.49
4948198     MILLBRAE                 CA    94030    SFD       7.500       6.500     $1,824.95     360     1-Jan-29      $260,611.39
4948257     EAST NORTHPORT           NY    11731    SFD       8.375       6.500     $1,191.42     360     1-Mar-29      $156,750.00
4948518     WESTVILLE  BORO.         NJ    08093    MF2       8.625       6.500       $518.01     360     1-Jan-29       $66,521.07
4949216     CLIFFWOOD BEACH          NJ    07735    SFD       7.750       6.500       $508.66     360     1-Feb-29       $70,949.88
4949355     FRISCO                   CO    80443    LCO       8.250       6.500     $1,278.66     360     1-Feb-29      $170,091.47
4949418     COLORADO SPRINGS         CO    80911    SFD       7.750       6.500       $593.19     360     1-Feb-29       $82,741.56
4949457     AUSTIN                   TX    78729    MF2       8.250       6.500       $646.09     360     1-Feb-29       $85,945.16
4949722     SAN FRANCISCO            CA    94116    SFD       7.625       6.500     $1,153.71     360     1-Feb-29      $162,882.02
4950516     CAROLINA BEACH           NC    28428    SFD       7.500       6.500       $534.90     360     1-Feb-29       $76,443.23
4950634     IDAHO FALLS              ID    83402    MF2       8.750       6.500       $509.78     360     1-Jan-29       $64,725.17
4951164     COLLEGE STATION          TX    77840    MF2       7.625       6.500       $806.88     360     1-Jan-29      $113,834.47
4951166     COLLEGE STATION          TX    77840    MF2       7.625       6.500       $806.88     360     1-Jan-29      $113,834.47
4951167     COLLEGE STATION          TX    77840    MF2       7.625       6.500       $806.88     360     1-Jan-29      $113,834.47
4951746     ANCHORAGE                AK    99504    MF2       7.625       6.500     $1,218.82     360     1-Dec-28      $171,823.72
4951797     NORFOLK                  VA    23513    SFD       8.250       6.500       $378.64     360     1-Feb-29       $50,367.86
4952928     LAKEWOOD                 NJ    08701    SFD       7.875       6.500     $1,015.10     360     1-Feb-29      $139,903.65
4953770     LAS VEGAS                NV    89130    SFD       6.625       6.358       $578.84     360     1-Jan-29       $90,240.05
4953902     LA VISTA                 NE    68128    SFD       7.750       6.500       $481.43     360     1-Feb-29       $67,152.57
4953907     AUSTIN                   TX    78703    MF3       7.875       6.500       $899.09     360     1-Feb-29      $123,914.66
4955023     ELLICOTT CITY            MD    21042    SFD       8.125       6.500     $2,208.93     360     1-Feb-29      $297,305.39
4955738     MIAMI                    FL    33196    LCO       7.750       6.500       $399.12     360     1-Feb-29       $55,670.67
4955798     MERRITT ISLAND           FL    32953    SFD       7.875       6.500       $443.75     360     1-Feb-29       $61,157.88
4955885     CORTLANDT MANOR          NY    10566    SFD       7.625       6.500     $2,264.94     360     1-Feb-29      $319,768.39
4956131     IDAHO FALLS              ID    83402    SFD       7.500       6.500       $368.49     360     1-Feb-29       $52,660.89
4956524     REDMOND                  OR    97756    SFD       8.000       6.500       $792.47     360     1-Feb-29      $107,927.53
4958241     BETHANY VILLAGE          DE    19930    HCO       8.125       6.500     $1,408.34     360     1-Feb-29      $189,550.92
4958328     RIDGEWOOD                NY    11385    MF3       8.250       6.500     $1,748.58     360     1-Mar-29      $232,750.00
4958331     PHILADELPHIA             PA    19147    MF3       7.875       6.500     $1,774.97     360     1-Feb-29      $244,631.53
4958737     NORTH RICHLAND HILLS     TX    76180    SFD       7.625       6.500       $789.90     360     1-Feb-29      $111,519.23
4960037     MIDDLETOWN               NY    10940    SFD       8.250       6.500       $389.16     360     1-Feb-29       $51,766.97
4961877     ERLANGER                 KY    41018    SFD       8.000       6.500       $488.69     360     1-Dec-28       $66,465.04
4962024     MOORESTOWN               NJ    08057    SFD       7.750       6.500     $2,177.89     360     1-Feb-29      $303,785.44
4962434     BALTIMORE                MD    21227    SFD       8.625       6.500       $416.90     360     1-Feb-29       $53,568.35
4964206     ENGLEWOOD                CO    80110    SFD       7.875       6.500       $730.51     360     1-Feb-29      $100,680.66
4964330     REDWOOD CITY             CA    94062    SFD       7.750       6.500     $1,579.69     360     1-Mar-29      $220,500.00
4964876     REDWOOD CITY             CA    94063    SFD       7.750       6.500       $974.33     360     1-Mar-29      $136,000.00
4964894     WELLINGTON               FL    33414    SFD       8.250       6.500       $495.84     360     1-Feb-29       $65,957.91
4965668     POTOMAC                  MD    20854    SFD       8.250       6.500     $4,883.24     360     1-Mar-29      $650,000.00
4966222     AURORA                   IL    60505    MF2       8.250       6.500       $622.05     360     1-Feb-29       $82,747.20
4968796     CAPITOL HEIGHTS          MD    20743    SFD       7.500       6.500       $792.91     360     1-Mar-29      $113,400.00
4968804     AUSTIN                   TX    78753    SFD       8.125       6.500       $400.95     360     1-Feb-29       $53,964.67
4969469     BLOOMFIELD HILLS         MI    48302    SFD       7.875       6.500     $4,712.96     360     1-Feb-29      $649,552.67
4970116     NORTH BERGEN             NJ    07047    MF3       6.125       5.858       $528.02     360     1-Jan-29       $86,730.63
4970923     BROOKLYN                 NY    11238    MF3       7.375       6.500     $2,348.30     360     1-Jan-29      $339,480.97
6519576     SAN ANTONIO              TX    78258    PUD       7.125       6.500     $1,211.35     360     1-Nov-28      $179,219.71
6608518     AUSTIN                   TX    78733    SFD       6.875       6.500     $1,585.17     360     1-Dec-28      $240,688.35
6615403     HUDSON                   FL    34667    SFD       8.000       6.500       $754.38     360     1-Nov-28      $102,531.31
6726982     YORKTOWN                 VA    23693    SFD       7.250       6.500     $1,086.02     360     1-Oct-28      $158,571.51
6736914     NEWARK                   DE    19711    SFD       6.750       6.483     $1,019.60     360     1-Nov-28      $156,047.24
6754593     SEQUIM                   WA    98382    SFD       7.250       6.500     $2,210.25     360     1-Nov-28      $322,979.80
6805925     POMONA                   CA    91766    LCO       7.875       6.500       $548.15     360     1-Jan-29       $75,495.61
6810004     PASADENA                 MD    21122    PUD       7.250       6.500     $1,180.51     360     1-Oct-28      $172,366.79
6889730     OXNARD                   CA    93035    LCO       7.125       6.500     $1,557.64     360     1-Nov-28      $230,453.83
6894723     GLYNDON                  MD    21071    SFD       7.625       6.500     $1,601.74     360     1-Nov-28      $225,638.57
6917097     SAN DIEGO                CA    92116    MF2       7.875       6.500       $789.60     360     1-Jan-29      $108,749.62
6917627     BELAIR                   MD    21015    SFD       6.750       6.483     $1,391.07     360     1-Oct-28      $213,540.29
6917687     SAN JOSE                 CA    95148    SFD       7.375       6.500     $2,287.52     360     1-Sep-28      $329,664.45
6919102     OAKLAND                  FL    34777    PUD       7.500       6.500       $978.90     360     1-Dec-28      $139,686.35
6920499     GERMANTOWN               MD    20876    SFD       6.875       6.500     $1,826.92     360     1-Nov-28      $274,522.52
6925576     OLNEY                    MD    20832    SFD       7.000       6.500     $1,907.75     360     1-Nov-28      $285,801.58
6927471     HERNDON                  VA    20171    PUD       6.875       6.500     $1,895.90     360     1-Nov-28      $287,621.79
6932632     SOUTH RIDING             VA    20152    SFD       6.875       6.500     $2,333.08     360     1-Nov-28      $353,946.24
6932648     FAIRFAX                  VA    22033    SFD       6.875       6.500     $1,266.89     360     1-Nov-28      $192,196.33
6932909     LEESBURG                 VA    20175    PUD       6.875       6.500     $1,943.20     360     1-Nov-28      $294,797.37
6938883     IRVINE                   CA    92620    PUD       7.250       6.500     $1,380.40     360     1-Nov-28      $201,514.04
6945781     LEESBURG                 VA    20175    SFD       6.750       6.483     $1,590.36     360     1-Nov-28      $244,348.41
6946780     MITCHELLVILLE            MD    20721    PUD       7.125       6.500     $2,145.12     360     1-Nov-28      $317,372.42
6950032     CLARKSVILLE              MD    21029    SFD       7.875       6.500     $2,206.39     360     1-Nov-28      $303,454.03
6952474     CENTREVILLE              VA    20121    SFD       7.000       6.500     $1,536.52     360     1-Dec-28      $230,378.74
6957877     ALEXANDRIA               VA    22304    PUD       6.625       6.358     $1,175.10     360     1-Dec-28      $183,031.56
6958188     SAN CLEMENTE             CA    92672    PUD       7.625       6.500     $2,251.14     360     1-Nov-28      $317,120.40
6963203     ROCKVILLE                MD    20850    SFD       7.500       6.500     $1,426.40     360     1-Sep-28      $203,077.28
6967073     SAN DIEGO                CA    92126    SFD       8.000       6.500       $991.68     360     1-Jul-28      $134,407.41
6979024     NO PLAINFIELD            NJ    07060    SFD       8.125       6.500       $601.42     360     1-Sep-28       $80,676.68
6984362     BELLEVUE                 WA    98004    SFD       7.750       6.500     $2,794.01     360     1-Dec-28      $389,168.87
6984613     LAS FLORES AREA          CA    92688    SFD       7.375       6.500     $1,802.32     360     1-Nov-28      $260,148.39
7001519     ASHBURN                  VA    20147    SFD       6.875       6.500     $1,274.11     360     1-Dec-28      $193,458.38
7004532     BOWIE                    MD    20720    SFD       7.250       6.500     $1,460.52     360     1-Nov-28      $213,422.85
7026675     BRIGHTON                 MA    02146    HCO       7.625       6.500       $626.40     360     1-Aug-28       $87,941.66
7031698     SACRAMENTO               CA    95828    MF2       7.875       6.500       $365.43     360     1-Oct-28       $50,224.30
7046519     NAPERVILLE               IL    60540    PUD       7.500       6.500     $1,398.43     360     1-Nov-28      $199,400.69
7051659     CAPE CORAL               FL    33904    MF2       8.000       6.500     $1,108.35     360     1-Sep-28      $150,431.67
7056658     ATLANTA                  GA    30308    MF3       7.500       6.500     $2,674.50     360     1-Nov-28      $381,353.82
7057830     NEWPORT COAST            CA    92647    PUD       7.375       6.500     $3,149.13     360     1-Nov-28      $454,549.40
7059121     HENDERSON                NV    89012    PUD       7.250       6.500       $535.85     360     1-Nov-28       $78,302.66
7060728     MITCHELLVILLE            MD    20721    SFD       7.500       6.500     $1,909.90     360     1-Dec-28      $272,538.06
7065131     FRESNO                   CA    93722    SFD       7.375       6.500     $1,105.08     360     1-Sep-28      $159,258.20
7066020     GAITHERSBURG             MD    20878    SFD       7.250       6.500     $1,412.79     360     1-Sep-28      $206,115.87
7073627     LINCOLN CITY             OR    97367    SFD       7.875       6.500     $2,702.70     360     1-Dec-28      $371,975.35
7075058     YORBA LINDA              CA    92887    SFD       7.375       6.500     $1,823.38     360     1-Oct-28      $262,175.78
7076084     CHINO HILLS              CA    91709    SFD       6.875       6.500     $1,439.99     360     1-Dec-28      $218,644.36
7079191     SALT LAKE CITY           UT    84103    MF4       7.500       6.500       $699.21     360     1-Sep-28       $99,547.73
7081015     OZARK                    MO    65721    SFD       8.000       6.500       $779.26     360     1-Sep-28      $105,765.25
7084789     NEENAH                   WI    54956    SFD       7.625       6.500       $679.48     360     1-Jan-29       $95,860.60
7091255     LAFAYETTE                IN    47905    SFD       7.500       6.500     $1,419.41     360     1-Sep-28      $202,081.80
7100996     ATHENS                   GA    30605    SFD       7.750       6.500       $499.70     360     1-Sep-28       $69,449.80
7101154     BULLHEAD CITY            AZ    86442    PUD       8.250       6.500       $833.91     360     1-Nov-28      $110,713.94
7102173     OLNEY                    MD    20832    SFD       7.250       6.500     $1,773.32     360     1-Dec-28      $259,337.95
7102556     WALNUT CREEK             CA    94596    SFD       8.000       6.500     $2,201.29     360     1-Jan-29      $299,596.08
7103758     PAINESVILLE              OH    44077    SFD       7.625       6.500       $261.18     360     1-Sep-28       $36,635.90
7110209     ENCINITAS                CA    92024    PUD       7.500       6.500     $1,845.23     360     1-Dec-28      $263,308.76
7112676     MONTCLAIR                NJ    07043    SFD       7.500       6.500     $2,712.95     360     1-Nov-28      $386,837.36
7113997     RANCHO SANTA MARG        CA    92688    PUD       7.500       6.500     $1,613.72     360     1-Jan-29      $230,447.37
7117016     ABSECON                  NJ    08201    SFD       8.000       6.500       $968.57     360     1-Aug-28      $131,367.48
7117470     GERMANTOWN               MD    20876    SFD       7.500       6.500     $1,822.15     360     1-Jan-29      $260,211.99
7121359     CARBONDALE               CO    81623    SFD       7.625       6.500     $1,840.26     360     1-Sep-28      $258,852.84
7121918     CENTREVILLE              VA    20121    SFD       6.875       6.500     $1,625.90     360     1-Jan-29      $247,082.95
7122981     LAFAYETTE                IN    47904    SFD       8.125       6.500       $367.54     360     1-Sep-28       $49,246.70
7123044     HAGERSTOWN               MD    21740    LCO       7.500       6.500       $440.51     360     1-Sep-28       $62,715.02
7124057     RANCHO SANTA MARG        CA    92688    SFD       7.750       6.500     $1,606.07     360     1-Dec-28      $223,685.55
7125516     YORK                     PA    17403    SFD       8.125       6.500       $311.85     360     1-Sep-28       $41,832.27
7125543     COLUMBUS                 OH    43228    SFD       7.125       6.500       $840.54     360     1-Sep-28      $124,154.45
7126443     HOOVER                   AL    35216    SFD       8.000       6.500       $513.64     360     1-Sep-28       $69,703.08
7127476     COLORADO SPRINGS         CO    80920    SFD       7.500       6.500     $1,163.49     360     1-Oct-28      $165,774.78
7127617     N LAS VEGAS              NV    89030    LCO       8.000       6.500       $440.63     360     1-Jan-29       $59,969.13
7128547     JACKSON                  MI    49201    MF4       7.625       6.500       $707.79     360     1-Oct-28       $99,227.11
7129385     NEWTOWN                  CT    06470    SFD       7.625       6.500     $2,258.75     360     1-Nov-28      $318,192.25
7129410     HILLSBORO                OR    97123    SFD       7.625       6.500     $2,252.55     360     1-Oct-28      $317,083.58
7130583     GLENDALE                 AZ    85308    SFD       7.625       6.500     $1,594.31     360     1-Oct-28      $224,424.41
7130797     GILROY                   CA    95020    SFD       7.375       6.500     $2,043.24     360     1-Jan-29      $295,381.42
7131385     BREMERTON                WA    98312    SFD       7.625       6.500     $1,557.15     360     1-Sep-28      $218,924.31
7131591     LYNDHURST                OH    44124    SFD       7.000       6.500       $931.42     360     1-Dec-28      $139,653.73
7134820     IRVINE                   CA    92620    PUD       7.750       6.500     $1,981.04     360     1-Dec-28      $275,600.35
7135038     YORKVILLE                NY    13495    SFD       8.375       6.500       $376.24     360     1-Dec-28       $49,407.04
7135147     LAS VEGAS                NV    89134    SFD       7.375       6.500     $1,086.92     360     1-Dec-28      $157,008.53
7135243     GOOSE CREEK              SC    29445    SFD       7.625       6.500       $762.19     360     1-Nov-28      $106,966.42
7136688     SATELLITE BEACH          FL    32937    SFD       7.875       6.500       $424.17     360     1-Sep-28       $58,254.43
7138657     TAOS                     NM    87571    MF2       7.625       6.500       $753.09     360     1-Nov-28      $106,089.02
7138699     TUCSON                   AZ    85743    SFD       7.875       6.500       $899.09     360     1-Sep-28      $123,479.49
7143896     BAILEY                   CO    80421    SFD       8.125       6.500       $467.77     360     1-Oct-28       $62,791.15
7144342     FLAGSTAFF                AZ    86001    SFD       8.125       6.500       $736.56     360     1-Sep-28       $98,803.99
7144941     REEDS SPRING             MO    65737    SFD       7.250       6.500     $1,137.53     360     1-Oct-28      $166,003.54
7146375     ROSEVILLE                CA    95747    SFD       7.875       6.500       $899.09     360     1-Oct-28      $123,567.67
7146804     RANCHO SANTA MARG        CA    92688    SFD       7.500       6.500     $1,808.36     360     1-Jan-29      $258,242.94
7151964     SAN RAMON                CA    94583    SFD       8.125       6.500     $3,121.09     360     1-Dec-28      $419,519.49
7152744     TWIN FALLS               ID    83301    SFD       7.875       6.500       $568.45     360     1-Dec-28       $78,237.09
7164729     WHEATRIDGE               CO    80033    SFD       7.750       6.500       $656.95     360     1-Jan-29       $91,570.14
7166288     SAN FRANCISCO            CA    94131    SFD       7.625       6.500     $1,936.52     360     1-Nov-28      $272,800.34
7166988     LEWES                    DE    19958    SFD       7.875       6.500     $1,087.60     360     1-Nov-28      $149,583.03
7167937     GLOUCESTER               VA    23061    SFD       7.625       6.500       $452.99     360     1-Nov-28       $63,809.55
7169441     OWINGS MILLS             MD    21117    SFD       7.500       6.500     $1,946.26     360     1-Oct-28      $277,304.15
7169736     HUDSON                   WI    54016    SFD       7.500       6.500       $480.71     360     1-Jan-29       $68,647.64
7169788     CARMEL                   NY    10512    SFD       7.750       6.500     $2,149.24     360     1-Nov-28      $298,334.01
7177204     ARLINGTON                VA    22207    SFD       7.000       6.500     $1,783.01     360     1-Sep-28      $266,662.56
7180302     WATSONVILLE              CA    95076    SFD       7.500       6.500     $2,940.20     360     1-Oct-28      $418,920.00
7180621     ENDICOTT                 NY    13760    MF2       7.625       6.500       $222.96     360     1-Nov-28       $31,407.92
7180628     BINGHAMTON               NY    13905    MF2       7.500       6.500       $283.18     360     1-Nov-28       $40,378.66
7184982     RICHMOND HILL            NY    11418    SFD       8.000       6.500     $1,149.08     360     1-Oct-28      $156,067.54
7186515     DUMFRIES                 VA    22026    SFD       6.875       6.500     $1,606.19     360     1-Feb-29      $244,294.59
7186618     ROCKVILLE                MD    20850    SFD       7.500       6.500     $1,648.75     360     1-Dec-28      $235,271.72
7187342     MILLINGTON               NJ    07946    SFD       7.250       6.500     $2,046.53     360     1-Nov-28      $297,618.30
7187631     GREEN VALLEY             AZ    85614    PUD       7.375       6.500       $726.59     360     1-Nov-28      $104,876.84
7188163     ST PETERSBURG            FL    33702    SFD       7.875       6.500       $461.87     360     1-Nov-28       $63,522.90
7188356     GREEN BAY                WI    54304    SFD       7.375       6.500     $1,292.94     360     1-Sep-28      $185,906.42
7188833     PORTLAND                 ME    04102    SFD       7.250       6.500       $435.57     360     1-Nov-28       $63,429.07
7189124     MECHANICSVILLE           MD    20659    SFD       7.000       6.500       $860.74     360     1-Oct-28      $128,488.23
7189703     OCEAN CITY               NJ    08226    MF2       7.500       6.500     $1,047.77     360     1-Nov-28      $149,400.98
7189745     MAINE                    NY    13802    SFD       7.750       6.500       $266.51     360     1-Nov-28       $37,093.94
7192609     YUMA                     AZ    85364    SFD       7.250       6.500       $712.87     360     1-Nov-28      $104,170.97
7192878     RANCHO SANTA MARG        CA    92688    SFD       7.125       6.500     $1,282.71     360     1-Dec-28      $189,932.51
7195220     DANVILLE                 CA    94526    SFD       7.500       6.500     $2,097.64     360     1-Jan-29      $299,553.33
7196221     KEARNY                   NJ    07032    MF2       7.875       6.500       $977.39     360     1-Dec-28      $134,519.88
7198164     WEST MELBOURNE           FL    32904    SFD       7.750       6.500       $548.06     360     1-Jan-29       $76,391.65
7198721     DELRAY BEACH             FL    33484    PUD       8.125       6.500       $653.40     360     1-Jan-29       $87,884.47
7200436     DUMFRIES                 VA    22026    SFD       6.875       6.500     $1,288.57     360     1-Nov-28      $195,485.14
7200518     BRADENTON                FL    34202    PUD       7.750       6.500       $687.76     360     1-Dec-28       $95,644.11
7203049     FOSTER CITY              CA    94404    PUD       7.000       6.500     $2,262.03     360     1-Oct-28      $338,590.16
7204571     RANCHO SANTA MARG        CA    92688    SFD       7.500       6.500     $1,724.44     360     1-Jan-29      $246,257.79
7204928     RUMNEY                   NH    03266    SFD       7.875       6.500       $482.17     360     1-Oct-28       $66,268.16
7205006     NORTH PLAINFIELD         NJ    07060    SFD       8.250       6.500       $628.81     360     1-Jan-29       $83,592.89
7205503     LAS VEGAS                NV    89117    MF4       8.375       6.500     $1,973.15     360     1-Dec-28      $259,112.54
7206207     AMELIA ISLAND            FL    32034    HCO       7.000       6.500       $807.14     360     1-Oct-28      $120,749.07
7206973     SAN FRANCISCO            CA    94115    LCO       7.250       6.500     $3,339.94     360     1-Nov-28      $488,058.34
7207460     SOUTH PADRE ISLAN        TX    78597    SFD       7.625       6.500       $566.23     360     1-Oct-28       $79,402.99
7207918     CHANDLER                 AZ    85226    PUD       7.500       6.500       $748.16     360     1-Oct-28      $106,597.95
7208952     VESTAL                   NY    13850    SFD       7.500       6.500       $265.56     360     1-Nov-28       $37,866.20
7212539     LANSING                  MI    48910    MF2       8.250       6.500       $458.27     360     1-Feb-29       $60,207.19
7212903     AMSBURY                  MA    01913    SFD       8.125       6.500       $675.67     360     1-Dec-28       $90,687.06
7214823     MANCHESTER               NH    03103    MF2       8.000       6.500       $457.87     360     1-Oct-28       $62,187.84
7215405     WALTHAM                  MA    02154    MF2       7.500       6.500     $1,450.87     360     1-Oct-28      $206,566.09
7216177     WILMINGTON               DE    19802    HCO       7.750       6.500     $1,423.87     360     1-Nov-28      $198,183.44
7220738     PATERSON                 NJ    07504    SFD       7.750       6.500     $1,060.29     360     1-Nov-28      $147,578.11
7221099     LA MESA                  CA    91941    SFD       7.250       6.500       $998.71     360     1-Oct-28      $145,822.01
7221231     EASTLAKE                 OH    44095    SFD       8.125       6.500       $598.08     360     1-Oct-28       $80,145.05
7221331     PORTER                   IN    46304    SFD       7.875       6.500     $1,174.61     360     1-Oct-28      $160,607.72
7223823     CORONA                   CA    91719    SFD       7.875       6.500     $1,136.55     360     1-Dec-28      $156,424.23
7223899     ANGIER                   NC    27501    SFD       8.375       6.500       $710.67     360     1-Dec-28       $93,324.43
7225128     BLOOMFIELD               NJ    07003    MF2       8.000       6.500     $1,089.64     360     1-Nov-28      $148,097.44
7226010     HONOLULU                 HI    96825    SFD       7.375       6.500     $2,072.03     360     1-Nov-28      $299,078.44
7227274     OLATHE                   KS    66062    SFD       8.250       6.500       $728.43     360     1-Dec-28       $96,773.23
7229336     WASHINGTON               DC    20020    SFD       7.250       6.500     $1,255.20     360     1-Oct-28      $183,272.15
7229999     COLORADO SPRINGS         CO    80919    SFD       7.625       6.500     $1,217.41     360     1-Nov-28      $171,365.92
7230115     SAN JOSE                 CA    95111    PUD       7.500       6.500     $1,833.69     360     1-Nov-28      $261,464.16
7231255     KANSAS CITY              MO    64151    SFD       7.875       6.500       $717.46     360     1-Oct-28       $98,579.11
7232285     FAIRPLAY                 CO    80440    SFD       7.250       6.500       $627.60     360     1-Nov-28       $91,710.31
7232597     SATELLITE BEACH          FL    32937    SFD       7.375       6.500     $1,408.98     360     1-Nov-28      $203,373.34
7232634     POCASSET                 MA    02559    SFD       8.250       6.500       $495.84     360     1-Jan-29       $65,915.53
7232730     CAMARILLO                CA    93012    SFD       7.875       6.500     $1,087.60     360     1-Dec-28      $149,688.30
7232734     BETHLEHEM                NH    03580    SFD       7.750       6.500       $406.92     360     1-Nov-28       $56,638.08
7233265     MCGREGOR                 TX    76657    SFD       8.250       6.500       $263.69     360     1-Nov-28       $35,009.56
7233756     SAN DIEGO                CA    92109    SFD       7.250       6.500       $927.76     360     1-Nov-28      $135,571.77
7234103     LAKE HAVASU CITY         AZ    86403    SFD       7.875       6.500       $512.26     360     1-Nov-28       $70,453.60
7234150     NEWPORT NEWS             VA    23608    SFD       7.750       6.500       $348.18     360     1-Nov-28       $48,461.44
7234162     DENVER                   CO    80202    LCO       7.625       6.500     $2,654.23     360     1-Oct-28      $373,625.56
7234542     WASHINGTON               DC    20016    PUD       7.250       6.500     $2,051.99     360     1-Nov-28      $299,852.83
7234577     TOPSFIELD                MA    01983    SFD       7.750       6.500     $1,812.52     360     1-Oct-28      $252,095.59
7237248     BIG ROCK                 IL    60511    SFD       7.500       6.500       $594.33     360     1-Oct-28       $84,680.64
7238361     SANDUSKY                 OH    44870    SFD       7.875       6.500       $309.97     360     1-Nov-28       $42,631.14
7239593     CRANBERRY TWP            PA    16066    SFD       7.625       6.500       $743.18     360     1-Nov-28      $104,693.12
7242469     STAMFORD                 CT    06902    LCO       7.750       6.500       $601.79     360     1-Nov-28       $83,760.53
7248911     HENDERSON                NV    89014    SFD       7.750       6.500       $659.10     360     1-Nov-28       $91,737.75
7250994     WELLESLEY                MA    02181    SFD       7.750       6.500     $2,829.83     360     1-Dec-28      $394,158.22
7251557     OXNARD                   CA    93030    SFD       7.875       6.500     $1,757.57     360     1-Jan-29      $242,065.27
7257641     LOUISVILLE               KY    40222    SFD       7.875       6.500     $1,065.85     360     1-Nov-28      $146,469.90
7257733     CINCINNATI               OH    45255    SFD       8.000       6.500       $990.58     360     1-Jan-29      $134,818.24
7258903     LOUISVILLE               KY    40222    SFD       7.750       6.500       $985.78     360     1-Nov-28      $137,106.47
7261617     MANITOWOC                WI    54220    MF2       8.250       6.500       $486.82     360     1-Nov-28       $64,633.01
7261952     SAN CLEMENTE             CA    92672    PUD       8.250       6.500     $2,268.83     360     1-Jan-29      $301,611.77
7261990     KEYSTONE                 CO    80435    LCO       7.375       6.500     $2,049.92     360     1-Nov-28      $295,888.29
7264569     SAN CLEMENTE             CA    92673    SFD       7.875       6.500     $2,673.33     360     1-Jan-29      $367,565.53
7267137     FALCON HEIGHTS           MN    55113    SFD       7.500       6.500       $957.05     360     1-Dec-28      $136,568.35
7270265     WINCHESTER               VA    22602    SFD       6.875       6.500       $354.74     360     1-Nov-28       $53,816.98
7270524     SHAKOPEE                 MN    55379    SFD       8.125       6.500       $768.48     360     1-Nov-28      $103,226.44
7270585     HAGERSTOWN               MD    21742    SFD       8.500       6.500     $1,263.32     360     1-Nov-28      $163,380.48
7271033     BERKELEY                 CA    94702    MF3       7.375       6.500     $2,144.55     360     1-Nov-28      $309,546.18
7276275     CHESTERFIELD             MO    63005    PUD       7.625       6.500       $955.52     360     1-Nov-28      $134,605.43
7276390     FAIRFAX                  VA    22070    PUD       7.625       6.500       $968.26     360     1-Oct-28      $120,196.95
7276777     CHEYENNE                 WY    82001    MF2       8.000       6.500       $726.43     360     1-Nov-28       $98,710.37
7276967     TUSTIN                   CA    92782    SFD       6.875       6.500     $2,355.22     360     1-Jan-29      $357,815.30
7277176     S JUAN CAPISTRANO        CA    92675    SFD       7.750       6.500     $1,627.33     360     1-Jan-29      $226,828.32
7280325     WILKES BARRE             PA    18701    MF2       8.000       6.500       $256.89     360     1-Nov-28       $34,915.10
7281214     COLORADO SPRINGS         CO    80906    LCT       8.125       6.500       $564.00     360     1-Dec-28       $75,809.93
7282182     PORTERVILLE              CA    93257    PUD       7.500       6.500       $296.47     360     1-Nov-28       $42,272.94
7283040     BENICIA                  CA    94510    SFD       7.750       6.500     $2,374.91     360     1-Dec-28      $330,793.55
7284134     TEMECULA                 CA    92591    LCO       7.625       6.500       $503.95     360     1-Dec-28       $70,944.42
7284631     OAKDALE                  MN    55128    SFD       7.250       6.500       $566.21     360     1-Dec-28       $82,804.57
7285332     BENICIA                  CA    94510    SFD       7.375       6.500     $2,189.33     360     1-Nov-28      $315,938.39
7285495     PACOIMA                  CA    91331    SFD       7.750       6.500       $945.66     360     1-Dec-28      $131,718.71
7285733     APTOS                    CA    95003    LCO       7.250       6.500     $1,549.56     360     1-Nov-28      $209,389.60
7286745     SEA ISLE CITY            NJ    08243    LCO       8.000       6.500     $2,107.37     360     1-Feb-29      $287,007.30
7287443     ATHENS                   GA    30606    SFD       7.375       6.500       $338.43     360     1-Nov-28       $48,849.49
7289095     ELIZABETH                CO    80107    SFD       7.500       6.500     $1,155.10     360     1-Nov-28      $164,704.98
7289772     CEDAR PARK               TX    78759    SFD       8.000       6.500       $463.74     360     1-Nov-28       $63,028.67
7290836     MUNCIE                   IN    47302    MF3       8.625       6.500       $252.00     360     1-Nov-28       $32,264.59
7290987     ROSEVILLE                MN    55113    SFD       7.375       6.500       $859.89     360     1-Oct-28      $124,020.48
7291530     HOBOKEN                  NJ    07030    MF2       8.250       6.500     $2,554.31     360     1-Dec-28      $339,345.09
7292166     IRVINE                   CA    92602    SFD       7.750       6.500     $2,000.22     360     1-Jan-29      $278,804.62
7293264     CHICAGO                  IL    60626    LCO       7.500       6.500       $383.17     360     1-Oct-28       $54,594.09
7294383     BETHESDA                 MD    20814    SFD       7.250       6.500     $1,473.50     360     1-Nov-28      $215,319.87
7296933     PINE                     AZ    85544    SFD       8.125       6.500       $723.93     360     1-Jan-29       $97,372.02
7296984     ST SIMONS ISLAND         GA    31522    LCO       7.000       6.500     $2,554.76     360     1-Dec-28      $383,050.20
7299318     BELFAIR                  WA    98528    SFD       7.750       6.500     $1,379.09     360     1-Nov-28      $191,951.27
7300233     TALLAHASSEE              FL    32304    MF2       8.500       6.500       $297.57     360     1-Nov-28       $38,605.21
7300288     NEWARK                   DE    19711    SFD       7.250       6.500       $720.38     360     1-Dec-28      $105,351.36
7302026     KANEOHE                  HI    96744    SFD       7.250       6.500     $3,410.88     360     1-Nov-28      $498,425.62
7302247     HAZLETON                 PA    18201    MF2       8.125       6.500       $368.28     360     1-Nov-28       $49,368.53
7302803     LEXINGTON                KY    40509    SFD       7.625       6.500     $1,068.77     360     1-Dec-28      $150,670.04
7302918     CARBONDALE               CO    81623    SFD       7.875       6.500     $1,170.99     360     1-Nov-28      $161,051.01
7308727     GARRISON                 NY    10524    SFD       7.750       6.500     $2,095.51     360     1-Feb-29      $292,293.55
7311435     LEXINGTON                KY    40514    SFD       6.875       6.500       $505.84     360     1-Nov-28       $76,571.20
7311470     OAKLAND                  CA    94618    LCO       7.250       6.500       $790.64     360     1-Nov-28      $114,726.29
7311606     LAKE HAVASU CITY         AZ    86404    SFD       8.250       6.500       $304.26     360     1-Nov-28       $40,395.64
7311718     LAS VEGAS                NV    89120    SFD       7.875       6.500     $5,836.81     360     1-Nov-28      $802,449.46
7311766     LAS VEGAS                NV    89117    SFD       7.500       6.500     $1,027.85     360     1-Nov-28      $146,559.49
7312121     KIHEI                    HI    96753    LCO       8.250       6.500       $638.58     360     1-Nov-28       $84,780.94
7312346     ORANGE PARK              FL    32073    SFD       7.875       6.500     $1,825.36     360     1-Dec-28      $251,222.87
7312875     CHAPEL HILL              NC    27502    LCO       8.500       6.500       $354.85     360     1-Dec-28       $46,065.55
7312947     PARK CITY                UT    84060    LCO       7.625       6.500     $1,013.91     360     1-Dec-28      $142,935.98
7313048     SEA ISLAND               GA    31561    SFD       7.500       6.500     $3,496.07     360     1-Nov-28      $498,501.75
7313676     CHAPEL HILL              NC    27514    LCO       8.500       6.500       $354.85     360     1-Dec-28       $46,065.55
7314285     MONTGOMERY               AL    36116    SFD       7.000       6.500       $765.10     360     1-Nov-28      $114,619.61
7314440     RED BANK                 NJ    07701    MF3       7.500       6.500       $874.02     360     1-Dec-28      $124,719.95
7314570     ATLANTA                  GA    30319    SFD       7.375       6.500     $4,040.45     360     1-Dec-28      $583,656.36
7314656     MULLICA TOWNSHIP         NJ    08215    SFD       8.625       6.500       $622.23     360     1-Dec-28       $79,857.29
7314876     SAN DIEGO                CA    92128    SFD       7.375       6.500     $1,884.16     360     1-Nov-28      $271,962.00
7315151     STATELINE                NV    89143    PUD       7.875       6.500       $910.87     360     1-Dec-28      $125,363.93
7316106     SANTA CLARA              CA    95054    SFD       7.250       6.500     $1,869.16     360     1-Nov-28      $273,137.26
7316375     ALEXANDRIA               MN    56308    SFD       7.500       6.500     $1,237.61     360     1-Nov-28      $176,469.61
7316516     COON RAPIDS              MN    55433    SFD       7.250       6.500     $1,263.94     360     1-Nov-28      $184,696.58
7318564     HOPKINS                  MN    55343    SFD       7.625       6.500     $2,105.69     360     1-Dec-28      $296,849.91
7320330     BENICIA                  CA    94510    SFD       7.250       6.500     $1,849.52     360     1-Dec-28      $270,481.65
7321271     CHAPEL HILL              NC    27514    LCO       8.500       6.500       $354.85     360     1-Dec-28       $45,978.96
7321328     HUDSON                   WI    54016    SFD       7.500       6.500       $507.63     360     1-Jan-29       $72,491.90
7322264     CHGO                     IL    60657    MF3       7.750       6.500     $3,352.81     360     1-Jan-29      $467,337.25
7322585     SEABROOK                 NH    03874    SFD       7.625       6.500       $346.09     360     1-Nov-28       $48,553.45
7322835     MANKATO                  MN    56001    SFD       8.000       6.500       $623.70     360     1-Dec-28       $84,827.76
7323820     LAGUNA BEACH             CA    92780    SFD       7.500       6.500     $2,243.08     360     1-Dec-28      $320,081.28
7324671     ATLANTA                  GA    30350    LCO       7.875       6.500       $736.74     360     1-Nov-28      $101,327.54
7325223     FERNLEY                  NV    89408    SFD       7.750       6.500       $300.89     360     1-Nov-28       $41,880.29
7325397     DAYTON                   OH    45405    MF2       8.750       6.500       $516.86     360     1-Dec-28       $65,585.78
7325962     LOUISVILLE               KY    40228    SFD       7.750       6.500       $429.85     360     1-Nov-28       $59,828.95
7327119     ATLANTA                  GA    30342    SFD       7.750       6.500     $2,270.31     360     1-Nov-28      $315,996.64
7327672     WAKE FOREST              NC    27587    SFD       7.625       6.500     $1,585.46     360     1-Jan-29      $223,674.71
7327697     NAGS HEAD                NC    27959    SFD       8.250       6.500       $993.93     360     1-Dec-28      $132,045.15
7328199     PALM SPRINGS             CA    92262    LCO       7.875       6.500       $464.04     360     1-Nov-28       $63,822.10
7329325     NEWNAN                   GA    30263    SFD       7.625       6.500       $200.66     360     1-Nov-28       $28,267.14
7329567     COLUMBIA                 MD    21045    SFD       6.750       6.483     $1,626.36     360     1-Nov-28      $249,807.92
7329687     SARASOTA                 FL    34232    LCO       7.875       6.500       $166.77     360     1-Nov-28       $22,936.04
7330256     ADA                      MI    49301    SFD       7.875       6.500     $1,812.67     360     1-Dec-28      $249,480.48
7331290     MANITOWOC                WI    54220    MF2       7.875       6.500       $458.24     360     1-Dec-28       $63,018.06
7336673     PLAINFIELD               NJ    07063    MF2       7.750       6.500       $731.82     360     1-Feb-29      $102,077.90
7337118     HAMPTON                  NH    03842    LCO       7.500       6.500       $590.84     360     1-Dec-28       $84,310.68
7338336     GILBERT                  AZ    85234    PUD       7.375       6.500       $518.01     360     1-Nov-28       $74,769.60
7338369     SOMERSET                 WI    54025    SFD       7.875       6.500       $426.34     360     1-Nov-28       $57,809.93
7341681     LAS VEGAS                NV    89101    MF4       7.750       6.500       $601.79     360     1-Nov-28       $83,760.53
7342862     ONANCOCK                 VA    23417    SFD       8.500       6.500       $466.88     360     1-Jan-29       $60,646.18
7345228     MANCHESTER               MA    01944    SFD       7.625       6.500     $1,203.25     360     1-Dec-28      $169,628.53
7345687     BUFFALO                  MN    55313    SFD       7.750       6.500     $1,203.57     360     1-Dec-28      $167,641.98
7345902     BUFFALO                  MN    55313    SFD       7.750       6.500     $1,375.51     360     1-Dec-28      $191,590.83
7346009     GAITHERSBURG             MD    20879    PUD       7.125       6.500     $2,360.71     360     1-Dec-28      $349,554.37
7347065     KAILUA                   HI    96734    SFD       7.875       6.500     $2,762.15     360     1-Jan-29      $380,423.94
7347394     FREDERICKSBURG           VA    22407    SFD       6.625       6.358       $532.74     360     1-Nov-28       $82,903.93
7347660     FORT COLLINS             CO    80524    SFD       7.250       6.500       $508.13     360     1-Nov-28       $74,245.77
7348593     BRECKENRIDGE             CO    80424    LCT       7.750       6.500     $1,110.44     360     1-Nov-28      $154,558.15
7350203     WEST GREENWICH           RI    02817    SFD       8.250       6.500     $1,014.21     360     1-Dec-28      $134,739.97
7350696     NEWINGTON                CT    06111    LCO       8.125       6.500       $297.00     360     1-Nov-28       $39,894.27
7350924     FAIRFAX                  VA    22030    SFD       6.500       6.233     $1,173.12     360     1-Nov-28      $184,922.99
7352769     GREEN VALLEY             AZ    85614    SFD       7.375       6.500     $1,087.81     360     1-Nov-28      $157,016.20
7353980     GLOUCESTER TWP           NJ    08029    SFD       7.750       6.500       $596.41     360     1-Dec-28       $83,072.60
7354879     WHITEHALL                PA    15236    SFD       7.625       6.500       $452.28     360     1-Jan-29       $63,806.54
7356338     PITTSBURGH               PA    15211    SFD       7.625       6.500       $337.62     360     1-Dec-28       $47,595.75
7357153     BRIGHTON                 MA    02135    MF3       8.000       6.500     $1,761.04     360     1-Jan-29      $239,676.85
7357599     SPRINGFIELD              MO    65804    SFD       8.500       6.500       $313.72     360     1-Dec-28       $40,725.31
7361137     ATHENS                   GA    30606    MF2       7.875       6.500       $400.96     360     1-Jan-29       $54,255.54
7361239     ATHENS                   GA    30606    MF2       7.875       6.500       $400.96     360     1-Jan-29       $55,223.65
7361340     ATHENS                   GA    30606    MF2       7.875       6.500       $400.96     360     1-Jan-29       $55,223.65
7361614     AMERICAN FALLS           ID    83211    MF2       7.875       6.500       $554.68     360     1-Nov-28       $76,236.78
7362330     COLUMBUS                 OH    43206    MF2       8.250       6.500       $263.69     360     1-Nov-28       $35,009.56
7364070     GRAND RAPIDS             MI    49512    SFD       7.625       6.500     $1,307.47     360     1-Jan-29      $184,456.75
7364238     NORWICH                  NY    13815    MF4       7.875       6.500       $342.60     360     1-Jan-29       $47,184.74
7364710     SAN DIEGO                CA    92103    SFD       7.250       6.500     $1,637.22     360     1-Dec-28      $239,333.75
7364742     LOUISVILLE               KY    40222    SFD       8.375       6.500       $972.89     360     1-Dec-28      $127,658.26
7364801     RENO                     NV    89511    SFD       7.375       6.500     $1,309.52     360     1-Nov-28      $189,017.57
7365425     WHITEFISH                MT    59937    LCO       6.750       6.483       $843.18     360     1-Jan-29      $129,766.21
7365954     OCEAN CITY               NJ    08226    LCO       7.625       6.500     $2,632.99     360     1-Jan-29      $371,439.81
7367083     BRANCHBURG               NJ    08876    SFD       7.750       6.500     $1,140.53     360     1-Dec-28      $158,860.73
7367148     CHAPEL HILL              NC    27516    PUD       7.875       6.500     $1,114.43     360     1-Dec-28      $153,380.59
7367448     HERMISTON                OR    97838    SFD       7.875       6.500     $1,247.12     360     1-Feb-29      $171,881.63
7368491     SPRING CREEK             NV    89815    SFD       7.750       6.500       $651.94     360     1-Dec-28       $90,806.06
7370700     OCEAN CITY               NJ    08226    LCO       7.000       6.500     $1,804.30     360     1-Dec-28      $270,529.20
7370780     MINNEAPOLIS              MN    55419    SFD       7.750       6.500       $754.38     360     1-Dec-28      $105,075.60
7370847     NORWICH                  NY    13815    MF2       7.875       6.500       $260.37     360     1-Jan-29       $35,860.42
7370940     WALTHAM                  MA    01803    MF2       7.875       6.500     $1,435.64     360     1-Dec-28      $197,588.52
7371137     COLUMBIA FALLS           MT    59912    MF4       8.750       6.500       $994.39     360     1-Dec-28      $126,180.24
7371157     DRUMS                    PA    18222    SFD       7.875       6.500       $725.07     360     1-Nov-28       $99,722.00
7372362     SALT LAKE CITY           UT    84108    SFD       8.750       6.500     $2,139.04     360     1-Dec-28      $271,427.25
7372533     PORT ORANGE              FL    32124    PUD       7.500       6.500       $720.19     360     1-Nov-28      $102,589.47
7373893     RENO                     NV    89509    PUD       7.750       6.500     $2,887.14     360     1-Dec-28      $402,141.18
7375130     ARROYO GRANDE            CA    93420    SFD       8.000       6.500     $1,137.34     360     1-Jan-29      $154,791.29
7375193     TRYON                    NC    28782    SFD       7.875       6.500       $580.06     360     1-Dec-28       $79,833.73
7376102     BETHALTO                 IL    62010    SFD       7.750       6.500       $411.22     360     1-Dec-28       $57,277.68
7376169     BETHALTO                 IL    62010    SFD       7.750       6.500       $310.92     360     1-Dec-28       $43,307.51
7376817     GLENWOOD SPRINGS         CO    81601    SFD       7.750       6.500     $1,432.82     360     1-Dec-28      $199,573.81
7377149     GERMANTOWN               MD    20876    SFD       6.875       6.500     $1,807.87     360     1-Dec-28      $274,411.50
7377499     THE WOODLANDS            TX    77381    PUD       7.875       6.500     $1,141.98     360     1-Nov-28      $157,062.17
7378119     CASA GRANDE              AZ    85222    SFD       8.500       6.500       $745.08     360     1-Jan-29       $96,772.08
7380076     CARSON CITY              NV    89706    PUD       7.875       6.500       $609.06     360     1-Feb-29       $83,942.19
7380466     HIALEAH                  FL    33018    SFD       8.750       6.500       $934.21     360     1-Dec-28      $118,543.54
7380775     CLEARWATER               FL    33763    SFD       7.750       6.500       $358.21     360     1-Nov-28       $49,857.46
7380899     CARSON CITY              NV    89701    MF2       8.375       6.500       $882.44     360     1-Jan-29      $115,955.18
7381063     BELLEVILLE               NJ    07109    SFD       8.250       6.500       $698.68     360     1-Feb-29       $92,940.70
7381127     HOT SPRINGS              AR    71913    SFD       7.750       6.500       $716.41     360     1-Dec-28       $99,786.90
7381174     TALLAHASSEE              FL    32301    PUD       8.750       6.500       $467.30     360     1-Nov-28       $59,261.80
7381765     TRABUCO CANYON           CA    92679    SFD       7.250       6.500     $1,676.46     360     1-Dec-28      $245,173.39
7382129     FAIRFIELD                ID    83327    SFD       7.750       6.500     $1,862.67     360     1-Nov-28      $259,258.85
7382595     TUCSON                   AZ    85737    SFD       7.750       6.500     $1,627.33     360     1-Dec-28      $226,665.92
7383047     ORLANDO                  FL    32809    SFD       8.250       6.500       $632.57     360     1-Jan-29       $84,041.90
7383179     AURORA                   CO    80015    SFD       7.375       6.500     $1,937.34     360     1-Dec-28      $279,855.75
7383194     HAGERSTOWN               MD    21740    SFD       8.000       6.500       $345.60     360     1-Dec-28       $47,004.57
7384828     SAN PEDRO AREA           CA    90732    LCO       7.750       6.500     $1,697.18     360     1-Dec-28      $236,395.15
7385948     MACHIAS                  NY    14101    SFD       8.000       6.500       $704.41     360     1-Feb-29       $95,935.59
7387196     GREENBACK                TN    37742    SFD       7.875       6.500       $645.31     360     1-Jan-29       $88,776.44
7388720     CARSON CITY              NV    89701    MF2       8.375       6.500       $881.68     360     1-Jan-29      $115,855.30
7393964     CHINCOTEAGUE             VA    23336    SFD       7.875       6.500       $770.02     360     1-Dec-28      $105,979.32
7396350     ASHEVILLE                NC    28801    SFD       8.125       6.500       $621.47     360     1-Dec-28       $83,534.63
7397359     NEW LONDON               NH    03257    SFD       7.875       6.500     $1,145.61     360     1-Dec-28      $157,671.65
7397709     CHEVY CHASE              MD    20815    SFD       7.375       6.500     $1,417.27     360     1-Dec-28      $204,728.68
7398009     WASHINGTON TWP           NJ    08012    SFD       7.500       6.500       $304.51     360     1-Jan-29       $43,336.07
7399816     LAKE ARIEL               PA    18436    SFD       7.250       6.500       $341.09     360     1-Dec-28       $49,882.27
7401226     MANCHESTER               CT    06040    LCT       8.750       6.500       $579.88     360     1-Jan-29       $73,624.87
7402044     BLOOMINGTON              IL    61701    LCO       8.750       6.500       $283.21     360     1-Feb-29       $35,979.29
7402108     GREENSBORO               NC    27407    SFD       7.500       6.500     $1,447.37     360     1-Jan-29      $206,691.80
7402897     FONTANA                  CA    92336    SFD       7.625       6.500     $1,685.97     360     1-Jan-29      $237,855.10
7404837     WASHINGTON               DC    20024    LCO       6.875       6.500       $943.35     360     1-Nov-28      $143,113.27
7405171     MEMPHIS                  TN    38104    SFD       8.125       6.500     $2,049.29     360     1-Jan-29      $275,637.70
7405514     BUTLER                   PA    16002    SFD       7.875       6.500       $614.86     360     1-Jan-29       $84,635.08
7405542     NESCONSET                NY    11767    SFD       7.375       6.500     $1,408.98     360     1-Jan-29      $203,688.59
7405883     KENNESAW                 GA    30152    PUD       7.750       6.500     $1,128.35     360     1-Nov-28      $157,051.03
7406375     SALT LAKE CITY           UT    84117    SFD       7.750       6.500     $1,432.82     360     1-Dec-28      $199,573.81
7407145     KINGSTON                 PA    18704    MF2       8.750       6.500       $559.34     360     1-Dec-28       $70,976.40
7407444     BROOKEVILLE              MD    20833    PUD       7.625       6.500     $1,602.44     360     1-Nov-28      $225,738.29
7407498     SANTA CRUZ               CA    95060    SFD       7.875       6.500     $1,555.27     360     1-Jan-29      $214,203.81
7408337     GLENDALE                 AZ    85310    SFD       7.875       6.500       $543.80     360     1-Dec-28       $74,844.15
7410109     RIVA                     MD    21140    SFD       7.500       6.500     $1,992.76     360     1-Nov-28      $284,146.00
7410133     SPEARFISH                SD    57783    SFD       8.125       6.500       $631.12     360     1-Dec-28       $84,832.07
7411425     ARLINGTON                VA    22202    SFD       7.125       6.500     $2,095.94     360     1-Dec-28      $310,349.21
7411610     TEMPE                    AZ    85283    PUD       7.625       6.500       $464.31     360     1-Feb-29       $64,797.76
7412149     TUCSON                   AZ    85716    SFD       8.000       6.500       $358.26     360     1-Dec-28       $48,725.86
7413286     E SANDWICH               MA    02537    SFD       7.750       6.500     $1,432.82     360     1-Dec-28      $198,520.08
7413414     WEST CHICAGO             IL    60185    SFD       7.500       6.500     $1,725.53     360     1-Jan-29      $246,413.56
7414053     CASPER                   WY    82604    MF4       7.750       6.500       $745.07     360     1-Dec-28      $103,778.37
7414215     CASPER                   WY    82601    MF4       7.750       6.500       $449.91     360     1-Dec-28       $62,666.16
7414280     CASPER                   WY    82601    MF4       7.750       6.500       $449.91     360     1-Dec-28       $62,666.16
7414530     CASPER                   WY    82609    MF4       7.750       6.500       $444.18     360     1-Dec-28       $61,867.86
7414564     CASPER                   WY    82609    MF4       7.750       6.500       $444.18     360     1-Dec-28       $61,867.86
7416459     RALEIGH                  NC    27613    PUD       8.250       6.500       $473.30     360     1-Dec-28       $62,878.65
7416461     RALEIGH                  NC    27613    PUD       8.500       6.500       $484.42     360     1-Dec-28       $62,884.68
7416463     RALEIGH                  NC    27613    PUD       8.500       6.500       $519.02     360     1-Dec-28       $67,376.44
7418375     NEWARK                   DE    19711    SFD       7.750       6.500       $792.35     360     1-Feb-29      $110,521.94
7418663     DALLAS                   TX    75209    SFD       7.500       6.500     $1,048.82     360     1-Nov-28      $149,550.52
7420604     LAUGHLIN                 NV    89029    PUD       7.875       6.500       $494.86     360     1-Feb-29       $68,203.03
7422231     GAITHERSBURG             MD    20882    SFD       7.625       6.500     $1,806.29     360     1-Dec-28      $254,523.89
7424662     EDWARDS                  CO    81632    LCO       7.875       6.500       $942.59     360     1-Jan-29      $129,820.49
7425054     CHINCOTEAGUE             VA    23336    SFD       8.375       6.500       $661.26     360     1-Jan-29       $86,891.48
7425145     DECATUR                  TX    76234    SFD       8.500       6.500       $947.30     360     1-Dec-28      $121,960.29
7426106     FORT COLLINS             CO    80528    SFD       7.875       6.500       $957.09     360     1-Nov-28      $131,633.04
7426982     GERMANTOWN               MD    20876    PUD       6.875       6.500     $1,566.12     360     1-Jan-29      $237,998.28
7427575     BUZZARDS BAY             MA    02532    SFD       8.500       6.500       $732.01     360     1-Jan-29       $95,084.23
7430277     COOLBAUGH TWP            PA    18347    SFD       7.750       6.500       $313.79     360     1-Jan-29       $43,737.97
7430368     COMER                    GA    30629    SFD       7.000       6.500       $356.07     360     1-Dec-28       $53,302.80
7430494     YONKERS                  NY    10701    MF3       8.250       6.500     $1,048.02     360     1-Feb-29      $139,411.04
7431128     BUENA PARK               CA    90620    PUD       7.875       6.500     $2,267.65     360     1-Jan-29      $312,318.13
7431842     CLIFTON PARK             NY    12065    SFD       6.625       6.358       $834.97     360     1-Jan-29      $130,003.32
7432370     REHOBOTH BEACH           DE    19971    SFD       8.000       6.500       $868.04     360     1-Feb-29      $118,220.63
7433169     THE WOODLANDS            TX    77381    SFD       7.875       6.500     $1,354.07     360     1-Dec-28      $186,361.89
7433348     NASHUA                   NH    03060    MF4       8.625       6.500       $875.01     360     1-Dec-28      $112,296.39
7434684     CENTREVILLE              VA    20121    SFD       6.875       6.500     $1,482.36     360     1-Feb-29      $225,460.43
7437189     DESERT HOT SPRING        CA    92240    SFD       8.750       6.500       $283.21     360     1-Dec-28       $35,937.42
7437232     LOVELAND                 CO    80538    SFD       8.500       6.500       $947.30     360     1-Jan-29      $123,050.21
7439081     OAKLAND                  CA    94610    HCO       7.375       6.500     $1,955.30     360     1-Feb-29      $282,884.59
7439627     LAS VEGAS                NV    89134    PUD       8.625       6.500       $665.01     360     1-Jan-29       $85,398.68
7440406     DEXTER                   MO    63841    SFD       7.000       6.500       $299.39     360     1-Jan-29       $44,926.00
7441472     ROSWELL                  GA    30075    LCO       7.875       6.500       $471.30     360     1-Dec-28       $64,795.14
7441650     CINCINNATI               OH    45211    MF3       8.375       6.500       $603.50     360     1-Dec-28       $79,250.90
7442569     SALOME                   AZ    85348    SFD       7.875       6.500       $783.07     360     1-Jan-29      $107,848.94
7444767     PORTLAND                 OR    97215    SFD       8.625       6.500     $1,029.02     360     1-Jan-29      $132,143.21
7445476     ORLANDO                  FL    32808    SFD       7.875       6.500       $450.27     360     1-Jan-29       $62,014.24
7446835     QUINCY                   MA    02169    SFD       7.875       6.500       $986.09     360     1-Dec-28      $135,717.39
7447401     BOISE                    ID    83709    SFD       8.625       6.500       $618.46     360     1-Dec-28       $79,373.15
7448089     DUNWOODY                 GA    30338    LCO       8.500       6.500       $571.23     360     1-Dec-28       $74,154.01
7448260     W ALEXANDRIA             OH    45381    MF2       7.750       6.500       $429.85     360     1-Feb-29       $59,957.65
7448763     MORGAN HILL              CA    95037    SFD       8.250       6.500     $2,755.27     360     1-Jan-29      $366,280.67
7448933     MISSOULA                 MT    59801    SFD       8.125       6.500       $501.19     360     1-Dec-28       $67,366.62
7449063     TAYLOR                   MI    48180    SFD       7.875       6.500       $556.49     360     1-Jan-29       $76,644.02
7449938     GREEN VALLEY             AZ    85614    SFD       8.000       6.500       $447.60     360     1-Jan-29       $60,817.20
7450663     STOUGHTON                WI    53589    SFD       8.375       6.500     $1,539.15     360     1-Jan-29      $202,247.38
7450797     CLEVELAND                OH    44102    MF2       8.000       6.500       $409.44     360     1-Feb-29       $55,762.56
7451233     LAKE OSWEGO              OR    97034    SFD       8.000       6.500     $2,953.40     360     1-Jan-29      $401,880.30
7452218     ORANGE BEACH             AL    36561    SFD       8.625       6.500     $1,458.36     360     1-Jan-29      $187,277.80
7453503     CHICAGO                  IL    60649    SFD       8.625       6.500       $265.23     360     1-Jan-29       $34,059.58
7453517     VACAVILLE                CA    95688    SFD       8.000       6.500     $2,054.54     360     1-Dec-28      $279,432.61
7453858     FARMINGTON               GA    30638    SFD       8.000       6.500       $484.28     360     1-Jan-29       $65,302.66
7454074     AMESBURY                 MA    01913    MF2       8.625       6.500     $1,050.02     360     1-Dec-28      $134,759.15
7454429     HAGERSTOWN               MD    21740    SFD       8.500       6.500       $545.93     360     1-Dec-28       $70,870.05
7454472     MORRISTOWN               NJ    07960    MF2       8.500       6.500       $865.03     360     1-Dec-28      $112,294.08
7456190     NORFOLK                  VA    23505    MF2       8.750       6.500       $436.15     360     1-Jan-29       $55,375.97
7456718     MARFA                    TX    79843    SFD       8.375       6.500       $729.67     360     1-Dec-28       $95,819.73
7457069     THE WOODLANDS            TX    77381    SFD       8.500       6.500     $1,190.28     360     1-Jan-29      $154,611.78
7457105     ATLANTA                  GA    30316    SFD       8.625       6.500       $427.71     360     1-Dec-28       $54,891.89
7458174     THE WOODLANDS            TX    77382    SFD       8.500       6.500     $1,083.01     360     1-Dec-28      $140,592.21
7458543     FT MYERS                 FL    33919    SFD       8.625       6.500       $315.00     360     1-Jan-29       $40,452.01
7459134     ROXANA                   IL    62084    SFD       8.375       6.500       $324.93     360     1-Dec-28       $42,669.73
7459950     ORION TWP                MI    48359    SFD       8.375       6.500     $1,641.76     360     1-Feb-29      $215,865.74
7460078     STOUGHTON                WI    53589    MF2       8.625       6.500     $1,026.68     360     1-Jan-29      $131,843.58
7460086     STOUGHTON                WI    53589    MF2       8.625       6.500       $662.68     360     1-Jan-29       $85,099.03
7460100     STOUGHTON                WI    53589    MF2       8.625       6.500       $723.34     360     1-Jan-29       $92,889.80
7460108     STOUGHTON                WI    53589    MF2       8.625       6.500       $662.68     360     1-Jan-29       $85,099.03
7460113     STOUGHTON                WI    53589    MF2       8.625       6.500       $770.01     360     1-Jan-29       $98,882.68
7460957     QUINLAN                  TX    75474    SFD       8.000       6.500       $446.86     360     1-Jan-29       $60,818.01
7462239     WATSONVILLE              CA    95076    SFD       7.875       6.500     $1,558.90     360     1-Jan-29      $214,703.11
7463433     DENVER                   CO    80218    SFD       7.750       6.500     $2,428.64     360     1-Jan-29      $338,519.92
7463536     LINCOLN CITY             OR    97367    LCT       7.625       6.500       $566.23     360     1-Jan-29       $79,822.92
7463691     FISHERS                  IN    46038    SFD       8.625       6.500     $1,679.25     360     1-Dec-28      $215,514.84
7463796     JACKSONVILLE BEAC        FL    32250    SFD       7.875       6.500       $489.42     360     1-Jan-29       $67,406.79
7463900     SIOUX FALLS              SD    57103    SFD       8.000       6.500       $589.95     360     1-Jan-29       $80,291.74
7465386     SARATOGA                 CA    95070    SFD       7.750       6.500     $1,897.96     360     1-Jan-29      $264,549.82
7465411     BETHESDA                 MD    20817    SFD       8.375       6.500     $4,560.43     360     1-Jan-29      $599,251.54
7465828     SILVER SPRING            MD    20910    PUD       7.750       6.500     $1,948.64     360     1-Dec-28      $271,420.36
7465930     NEWARK                   DE    19711    SFD       7.375       6.500       $917.91     360     1-Jan-29      $132,697.12
7465945     DENVER                   CO    80221    MF2       8.750       6.500     $1,147.01     360     1-Dec-28      $145,546.51
7465989     CHAPEL HILL              NC    27516    SFD       8.000       6.500     $1,320.78     360     1-Jan-29      $179,757.63
7468179     CLEVELAND                OH    44120    MF2       8.750       6.500       $353.23     360     1-Jan-29       $44,848.15
7469701     SANTA MONICA             CA    90403    LCO       7.750       6.500     $1,977.30     360     1-Jan-29      $275,609.14
7471180     DENTON                   TX    76205    SFD       8.000       6.500     $1,238.23     360     1-Jan-29      $168,522.78
7471514     LYNCHBURG                VA    24501    SFD       8.750       6.500       $339.85     360     1-Feb-29       $43,175.15
7471628     SILVER SPRING            MD    20906    SFD       7.375       6.500     $2,817.95     360     1-Feb-29      $407,689.55
7475998     AUSTIN                   TX    78746    SFD       7.750       6.500       $916.72     360     1-Jan-29      $127,778.80
7476366     SAN FRANCISCO            CA    94122    MF2       7.375       6.500     $3,398.12     360     1-Feb-29      $491,625.63
7477214     WATERFORD TWP            NJ    08004    SFD       8.375       6.500       $359.13     360     1-Jan-29       $47,166.45
7479866     HAMPTON                  NH    03842    SFD       6.500       6.233       $487.96     360     1-Jan-29       $77,060.04
7481423     LITTLE ROCK              AR    72205    SFD       8.375       6.500       $343.93     360     1-Feb-29       $45,221.88
7481938     BELLINGHAM               MA    02019    SFD       7.750       6.500     $1,369.78     360     1-Jan-29      $190,605.16
7481941     MIAMISBURG               OH    45342    SFD       8.500       6.500       $359.85     360     1-Feb-29       $46,771.65
7486598     SILVERTHORNE             CO    80498    SFD       7.500       6.500     $1,048.82     360     1-Jan-29      $149,776.66
7486972     MATTAPOISETT             MA    02739    SFD       8.750       6.500       $550.69     360     1-Jan-29       $69,919.16
7489271     OMAHA                    NE    68108    MF2       8.250       6.500       $351.59     360     1-Feb-29       $46,770.16
7489291     PLEASANTON               CA    94566    SFD       8.375       6.500     $5,681.54     360     1-Jan-29      $746,567.53
7489860     TALLAHASSEE              FL    32310    SFD       8.750       6.500       $473.59     360     1-Jan-29       $60,130.49
7489870     TALLAHASSEE              FL    32310    SFD       8.750       6.500       $473.59     360     1-Jan-29       $60,130.49
7489874     TALLAHASSEE              FL    32310    SFD       8.750       6.500       $473.59     360     1-Jan-29       $60,130.49
7489879     TALLAHASSEE              FL    32310    SFD       8.750       6.500       $473.59     360     1-Jan-29       $60,130.49
7490946     AUSTIN                   TX    78751    MF3       8.625       6.500       $634.29     360     1-Feb-29       $81,501.85
7493028     TRUCKEE                  CA    96161    SFD       7.750       6.500     $2,722.37     360     1-Feb-29      $379,731.80
7493554     GRAND JUNCTION           CO    81504    MF4       8.000       6.500       $955.36     360     1-Feb-29      $130,112.64
7495563     DENT                     MN    56528    SFD       8.125       6.500       $475.20     360     1-Feb-29       $63,958.13
7495946     OAKLAND                  CA    94618    LCO       8.500       6.500       $958.84     360     1-Feb-29      $124,624.45
7502160     PORTLAND                 OR    97217    SFD       7.250       6.500       $443.41     360     1-Feb-29       $64,949.30
7502452     NEWARK                   DE    19711    SFD       7.125       6.500       $565.92     360     1-Jan-29       $83,865.26
7504135     EAST GRAND RAPIDS        MI    49506    SFD       8.000       6.500       $330.19     360     1-Feb-29       $44,969.81
7504813     KALAMAZOO                MI    49001    MF3       8.750       6.500       $520.40     360     1-Feb-29       $66,111.94
7507672     TEMPLE CITY              CA    91780    SFD       8.000       6.500     $1,179.89     360     1-Feb-29      $160,692.11
7507923     CASTAID                  CA    91384    SFD       7.500       6.500     $1,472.90     360     1-Jan-29      $210,336.35
7508022     ROSELLE                  NJ    07203    SFD       8.250       6.500       $540.16     360     1-Feb-29       $71,854.15
7508919     AMESBURY                 MA    01913    MF3       8.625       6.500     $1,199.82     360     1-Feb-29      $154,168.92
7509880     CARSON CITY              NV    89706    SFD       8.375       6.500       $547.18     360     1-Jan-29       $71,900.19
7510637     TUCSON                   AZ    85710    SFD       8.625       6.500       $407.37     360     1-Feb-29       $52,344.08
7511099     TUCSON                   AZ    85701    MF2       8.000       6.500       $690.11     360     1-Jan-29       $93,923.36
7511622     CARMEL                   IN    46032    MF4       7.625       6.500     $1,291.02     360     1-Jan-29      $182,135.12
7511649     BETHLEHEM                PA    18018    SFD       8.250       6.500       $321.54     360     1-Feb-29       $42,772.71
7512675     VANDERCOOK               MI    49203    SFD       8.500       6.500       $159.93     360     1-Feb-29       $20,787.40
7514557     MIDLAND                  TX    79705    SFD       8.500       6.500       $339.09     360     1-Jan-29       $44,046.38
7514682     BALDWIN                  WI    54002    SFD       8.125       6.500     $1,072.91     360     1-Feb-29      $144,405.48
7516355     LULING                   LA    70070    SFD       8.500       6.500       $207.61     360     1-Feb-29       $26,967.16
7517557     DALLAS                   TX    75224    SFD       8.000       6.500       $428.59     360     1-Jan-29       $58,331.36
7519663     NORTH CHARLESTON         SC    29406    SFD       8.500       6.500       $346.01     360     1-Jan-29       $44,945.29
7521024     NORTH LAS VEGAS          NV    89031    PUD       8.000       6.500       $668.97     360     1-Jan-29       $91,047.25
7522699     EUCLID                   OH    44123    MF2       8.250       6.500       $527.76     360     1-Jan-29       $70,159.33
7525988     TALLAHASSEE              FL    32303    SFD       8.375       6.500       $478.85     360     1-Feb-29       $62,960.84
7528290     SAN FRANCISCO            CA    94110    MF2       6.750       6.483     $2,957.61     360     1-Feb-29      $455,607.39
7528891     COLUMBUS                 OH    43223    SFD       8.125       6.500       $414.31     360     1-Feb-29       $55,763.50
7529897     CARMEL                   IN    46032    SFD       8.625       6.500     $2,770.49     360     1-Jan-29      $355,777.89
7533323     KERRVILLE                TX    78028    SFD       8.625       6.500       $360.51     360     1-Jan-29       $46,295.06
7534974     MOBILE                   AL    36609    SFD       7.000       6.500       $532.24     360     1-Feb-29       $79,934.43
7535118     BUTLER                   NJ    07405    MF3       8.625       6.500       $933.35     360     1-Feb-29      $119,929.15
7535719     YUMA                     AZ    85364    MF4       8.250       6.500       $558.94     360     1-Jan-29       $74,304.79
7537317     IRVING                   TX    75061    MF4       8.750       6.500       $831.94     360     1-Feb-29      $105,689.15
7537994     GREEN BAY                WI    54313    SFD       7.875       6.500       $674.31     360     1-Feb-29       $92,936.00
7538953     NEWMARKET                NH    03857    MF4       7.750       6.500       $967.16     360     1-Feb-29      $134,904.71
7540395     GENOA                    NV    89411    SFD       8.500       6.500       $346.01     360     1-Feb-29       $44,972.74
7541547     DURYEA                   PA    18642    MF2       8.500       6.500       $284.50     360     1-Feb-29       $36,977.58
7547149     ATLANTA                  GA    30318    SFD       8.750       6.500       $453.14     360     1-Feb-29       $57,566.86
7547369     PORT ORCHARD             WA    98366    SFD       7.750       6.500       $496.47     360     1-Feb-29       $69,251.09
7549083     BASALT                   CO    81621    PUD       7.750       6.500     $1,208.95     360     1-Feb-29      $168,630.89
7552129     HALF MOON BAY            CA    94019    SFD       7.750       6.500     $2,256.70     360     1-Feb-29      $314,777.67
7552251     MERCER ISLAND            WA    98040    SFD       8.000       6.500     $3,209.49     360     1-Feb-29      $437,106.51
7553545     OCEAN CITY               NJ    08226    LCO       7.750       6.500     $3,008.93     360     1-Feb-29      $419,703.57
7560062     ATLANTA                  GA    30319    LCO       8.625       6.500       $476.01     360     1-Feb-29       $61,163.87
7561870     HAMMOND                  IN    46324    MF2       7.750       6.500       $544.47     360     1-Feb-29       $75,946.36
7565784     YUCAIPA                  CA    92399    SFD       8.000       6.500       $478.78     360     1-Feb-29       $65,206.22
7567330     CAPE CANAVERAL           FL    32920    SFD       8.375       6.500       $574.61     360     1-Feb-29       $75,553.02
7568372     SAN JOSE                 CA    95125    SFD       7.125       6.500     $2,155.90     360     1-Feb-29      $319,744.10
7569192     FLOWER MOUND             TX    75028    SFD       7.250       6.500     $1,445.67     360     1-Feb-29      $211,754.68
7573041     BAYFIELD                 CO    81122    SFD       7.875       6.500       $897.27     360     1-Mar-29      $123,750.00
7581361     ATLANTA                  GA    30318    SFD       8.750       6.500       $460.22     360     1-Feb-29       $58,466.34
7586047     ATLANTA                  GA    30309    LCO       7.750       6.500       $644.77     360     1-Feb-29       $89,936.48
7593832     LAS CRUCES               NM    88011    SFD       7.500       6.500     $2,485.71     360     1-Feb-29      $355,236.17
                                                    
                                                                                                                    $143,932,372.28
</TABLE>


(i)         (x)   (xi)      (xii)        (xiii)   (xiv)       (xv)      (xvi)
- -----       ----  --------- ----------   -------- ----------- -------  ---------

MORTGAGE                                          T.O.P.      MASTER    FIXED
LOAN                        INSURANCE    SERVICE  MORTGAGE    SERVICE   RETAINED
NUMBER      LTV   SUBSIDY   CODE         FEE      LOAN        FEE       YIELD
- --------    ----  --------- ----------   -------- ----------- -------  ---------

4749481     79.79                          0.250   0.017                  0.858
4787992     74.98                          0.250   0.017                  0.983
4805506     80.00                          0.250   0.017                  0.983
4806209     27.85                          0.250   0.017                  1.233
4827108     90.00                11        0.250   0.017                  1.483
4828233     85.00                12        0.250   0.017                  1.233
4831901     80.00                          0.250   0.017                  0.733
4833755     74.99                          0.250   0.017                  0.883
4840264     68.33                          0.250   0.017                  1.608
4840547     70.00                          0.250   0.017                  1.233
4840722     94.99                12        0.250   0.017                  0.358
4840936     85.00                06        0.250   0.017                  1.233
4841464     75.00                          0.250   0.017                  0.733
4842554     90.00                33        0.250   0.017                  1.608
4846403     80.00                          0.250   0.017                  0.000
4848162     66.02                          0.250   0.017                  0.983
4848280     70.00                          0.250   0.017                  1.108
4848797     90.00                06        0.250   0.017                  0.983
4849023     95.00                17        0.250   0.017                  1.233
4850409     67.23                          0.250   0.017                  0.858
4850694     80.00                          0.250   0.017                  1.108
4850915     80.00                          0.250   0.017                  1.108
4851838     79.55                          0.250   0.017                  0.983
4852040     90.00                06        0.250   0.017                  1.233
4852215     90.00                06        0.250   0.017                  0.733
4853135     80.00                          0.250   0.017                  0.983
4856215     75.00                          0.250   0.017                  0.733
4859539     50.67                          0.250   0.017                  1.358
4859542     80.00                          0.250   0.017                  0.983
4860116     80.00                          0.250   0.017                  1.233
4860337     70.00                          0.250   0.017                  0.733
4860928     76.67                          0.250   0.017                  0.483
4861348     74.99                          0.250   0.017                  0.483
4862256     90.00                17        0.250   0.017                  1.608
4862258     90.00                17        0.250   0.017                  1.608
4862586     70.00                          0.250   0.017                  1.233
4862900     80.00                          0.250   0.017                  0.000
4863046     63.99                          0.250   0.017                  1.108
4863822     90.00                12        0.250   0.017                  1.233
4865355     86.32                12        0.250   0.017                  1.108
4865722     79.98                          0.250   0.017                  0.358
4865897     89.10                01        0.250   0.017                  1.233
4866666     57.69                          0.250   0.017                  0.608
4866681     79.78                          0.250   0.017                  1.608
4867186     80.00                          0.250   0.017                  0.608
4868246     90.00                01        0.250   0.017                  0.983
4868516     89.99                17        0.250   0.017                  0.983
4868595     90.00                06        0.250   0.017                  1.108
4869147     90.00                01        0.250   0.017                  1.108
4869186     90.00                01        0.250   0.017                  0.733
4869623     70.00                          0.250   0.017                  1.608
4870543     58.62                          0.250   0.017                  1.108
4871203     90.00                17        0.250   0.017                  0.983
4872055     83.57                12        0.250   0.017                  0.608
4873377     70.00                          0.250   0.017                  0.483
4873554     80.00                          0.250   0.017                  0.608
4874064     76.15                          0.250   0.017                  0.233
4874755     80.00                          0.250   0.017                  0.858
4875701     89.92                13        0.250   0.017                  1.108
4876350     75.00                          0.250   0.017                  0.733
4877371     90.00                06        0.250   0.017                  0.983
4877498     90.00                17        0.250   0.017                  1.108
4878142     90.00                17        0.250   0.017                  0.983
4878143     68.37                          0.250   0.017                  0.608
4878205     61.03                          0.250   0.017                  0.733
4878445     75.00                          0.250   0.017                  0.858
4879231     89.99                33        0.250   0.017                  1.233
4880174     54.92                          0.250   0.017                  0.858
4880599     80.00                          0.250   0.017                  0.733
4881508     54.95                          0.250   0.017                  0.858
4882207     80.00                          0.250   0.017                  1.108
4882565     80.00                          0.250   0.017                  0.000
4882615     90.00                17        0.250   0.017                  1.108
4882648     79.95                          0.250   0.017                  1.358
4882817     89.97                12        0.250   0.017                  1.608
4883026     65.63                          0.250   0.017                  0.983
4883060     80.00                          0.250   0.017                  0.108
4883250     69.00                          0.250   0.017                  1.108
4883329     80.00                          0.250   0.017                  0.608
4883633     90.00                13        0.250   0.017                  1.108
4883663     90.00                06        0.250   0.017                  1.858
4883932     69.99                          0.250   0.017                  0.383
4884552     80.00                          0.250   0.017                  0.733
4884816     84.97                06        0.250   0.017                  0.233
4886197     50.00                          0.250   0.017                  0.608
4886819     90.00                33        0.250   0.017                  1.108
4886820     90.00                33        0.250   0.017                  1.108
4887271     80.00                          0.250   0.017                  0.233
4887958     85.00                33        0.250   0.017                  0.983
4888044     89.09                06        0.250   0.017                  1.108
4888045     70.00                          0.250   0.017                  0.733
4888445     85.00                01        0.250   0.017                  0.483
4888780     90.00                33        0.250   0.017                  0.858
4888982     89.99                33        0.250   0.017                  1.108
4889100     48.14                          0.250   0.017                  0.983
4889160     77.78                          0.250   0.017                  0.483
4889633     79.68                          0.250   0.017                  0.733
4889996     79.97                          0.250   0.017                  0.983
4890184     67.33                          0.250   0.017                  0.000
4891138     80.00                          0.250   0.017                  1.733
4892987     79.99                          0.250   0.017                  0.733
4893249     80.00                          0.250   0.017                  0.733
4893413     80.00                          0.250   0.017                  0.608
4894114     80.00                          0.250   0.017                  0.858
4895285     89.95                06        0.250   0.017                  1.358
4896144     70.00                          0.250   0.017                  1.483
4896899     84.92                01        0.250   0.017                  1.483
4897517     90.00                13        0.250   0.017                  1.858
4897598     80.00                          0.250   0.017                  1.108
4898144     77.78                          0.250   0.017                  0.358
4898663     90.00                17        0.250   0.017                  0.733
4898676     90.00                33        0.250   0.017                  1.108
4898947     85.00                33        0.250   0.017                  1.733
4899368     90.00                12        0.250   0.017                  1.108
4899592     80.00                          0.250   0.017                  0.733
4899920     75.00                          0.250   0.017                  0.358
4900500     75.00                          0.250   0.017                  1.483
4900597     70.00                          0.250   0.017                  1.858
4900977     50.34                          0.250   0.017                  0.733
4901135     66.64                          0.250   0.017                  0.608
4901230     80.00                          0.250   0.017                  0.733
4901837     94.65                33        0.250   0.017                  1.108
4901871     80.00                          0.250   0.017                  1.733
4901913     80.00                          0.250   0.017                  0.608
4901924     71.74                          0.250   0.017                  0.983
4902414     66.13                          0.250   0.017                  1.108
4902736     70.00                          0.250   0.017                  1.483
4904139     95.00                06        0.250   0.017                  1.858
4904292     90.00                17        0.250   0.017                  1.108
4904621     90.00                17        0.250   0.017                  1.608
4904705     90.00                12        0.250   0.017                  0.983
4904760     89.97                06        0.250   0.017                  0.983
4904765     90.00                06        0.250   0.017                  0.858
4904821     80.00                          0.250   0.017                  1.108
4905044     83.58                33        0.250   0.017                  0.858
4905995     79.97                          0.250   0.017                  0.608
4906030     56.80                          0.250   0.017                  1.358
4906298     80.00                          0.250   0.017                  1.108
4906790     90.00                06        0.250   0.017                  1.983
4907178     58.64                          0.250   0.017                  1.108
4907186     70.00                          0.250   0.017                  0.000
4907189     55.33                          0.250   0.017                  1.108
4907275     94.99                11        0.250   0.017                  1.233
4907394     90.00                12        0.250   0.017                  1.233
4907402     90.00                17        0.250   0.017                  1.858
4907504     80.00                          0.250   0.017                  0.983
4907753     80.00                          0.250   0.017                  1.108
4907772     95.00                33        0.250   0.017                  1.233
4908096     90.00                17        0.250   0.017                  1.858
4908221     80.00                          0.250   0.017                  1.233
4908548     85.00                01        0.250   0.017                  1.108
4908849     90.00                06        0.250   0.017                  1.108
4908872     90.00                01        0.250   0.017                  1.233
4908965     89.87                17        0.250   0.017                  1.483
4909184     89.95                33        0.250   0.017                  1.483
4909255     80.00                          0.250   0.017                  0.233
4909306     90.00                33        0.250   0.017                  0.983
4909375     80.00                          0.250   0.017                  0.983
4909455     90.00                13        0.250   0.017                  1.608
4909963     73.80                          0.250   0.017                  1.108
4910375     90.00                17        0.250   0.017                  1.858
4910594     80.00                          0.250   0.017                  0.733
4910708     79.99                          0.250   0.017                  0.733
4910961     80.00                          0.250   0.017                  1.733
4911076     90.00                06        0.250   0.017                  1.983
4911254     70.00                          0.250   0.017                  0.983
4911536     90.00                12        0.250   0.017                  1.483
4912706     85.00                33        0.250   0.017                  1.233
4912806     78.22                          0.250   0.017                  1.358
4912936     80.00                          0.250   0.017                  0.733
4912947     90.00                12        0.250   0.017                  1.858
4913027     89.13                06        0.250   0.017                  1.358
4913074     80.00                          0.250   0.017                  0.733
4913240     85.00                33        0.250   0.017                  1.483
4913328     21.16                          0.250   0.017                  0.608
4913330     46.82                          0.250   0.017                  0.608
4913331     35.09                          0.250   0.017                  0.608
4913332     51.93                          0.250   0.017                  0.608
4913333     51.75                          0.250   0.017                  0.608
4913334     51.43                          0.250   0.017                  0.608
4913412     80.00                          0.250   0.017                  1.608
4913974     89.98                24        0.250   0.017                  0.000
4914041     65.52                          0.250   0.017                  1.483
4914044     69.77                          0.250   0.017                  1.233
4914067     60.80                          0.250   0.017                  1.108
4914652     85.00                17        0.250   0.017                  1.483
4914688     80.00                          0.250   0.017                  0.858
4914759     80.00                          0.250   0.017                  0.733
4915035     80.00                          0.250   0.017                  1.108
4915226     61.35                          0.250   0.017                  0.108
4915266     89.74                33        0.250   0.017                  1.483
4915656     65.00                          0.250   0.017                  1.608
4915687     70.00                          0.250   0.017                  1.608
4915748     90.00                12        0.250   0.017                  1.733
4915755     63.64                          0.250   0.017                  0.608
4915947     90.00                17        0.250   0.017                  1.858
4915965     85.00                06        0.250   0.017                  1.483
4915985     90.00                06        0.250   0.017                  1.733
4917059     90.00                33        0.250   0.017                  1.483
4917463     37.01                          0.250   0.017                  1.108
4917668     65.00                          0.250   0.017                  1.983
4917710     74.67                          0.250   0.017                  0.233
4917849     90.00                33        0.250   0.017                  1.108
4918158     85.00                33        0.250   0.017                  1.233
4919426     70.00                          0.250   0.017                  1.483
4919780     80.00                          0.250   0.017                  0.983
4920239     67.71                          0.250   0.017                  0.733
4920600     90.00                17        0.250   0.017                  1.483
4920623     61.35                          0.250   0.017                  1.483
4920672     90.00                33        0.250   0.017                  1.858
4920814     75.00                          0.250   0.017                  1.608
4920945     80.00                          0.250   0.017                  1.233
4921115     70.00                          0.250   0.017                  0.483
4921148     95.00                33        0.250   0.017                  1.358
4921857     65.00                          0.250   0.017                  1.608
4921983     90.00                06        0.250   0.017                  1.733
4922052     68.45                          0.250   0.017                  0.608
4922242     90.00                17        0.250   0.017                  1.858
4922414     90.00                17        0.250   0.017                  1.358
4922545     80.00                          0.250   0.017                  0.108
4922548     62.50                          0.250   0.017                  1.108
4922978     80.00                          0.250   0.017                  1.858
4922990     80.00                          0.250   0.017                  1.858
4922998     80.00                          0.250   0.017                  1.858
4923208     90.00                33        0.250   0.017                  1.983
4923263     90.00                33        0.250   0.017                  1.858
4923268     69.99                          0.250   0.017                  1.483
4923312     70.00                          0.250   0.017                  1.733
4923349     89.92                01        0.250   0.017                  1.858
4923391     75.00                          0.250   0.017                  1.608
4923396     80.00                          0.250   0.017                  1.233
4923754     80.00                          0.250   0.017                  1.108
4923768     75.00                          0.250   0.017                  0.983
4923855     89.74                33        0.250   0.017                  1.733
4924223     77.30                          0.250   0.017                  0.733
4924231     75.00                          0.250   0.017                  0.983
4924371     80.00                          0.250   0.017                  1.233
4924421     80.00                          0.250   0.017                  1.733
4924460     90.00                17        0.250   0.017                  1.983
4924540     80.00                          0.250   0.017                  0.608
4924601     80.00                          0.250   0.017                  1.483
4924630     80.00                          0.250   0.017                  1.483
4924741     90.00                17        0.250   0.017                  1.483
4924768     90.00                33        0.250   0.017                  1.733
4924769     90.00                24        0.250   0.017                  1.733
4924819     90.00                11        0.250   0.017                  1.108
4924852     79.12                          0.250   0.017                  0.108
4925090     80.00                          0.250   0.017                  1.358
4925361     94.97                33        0.250   0.017                  1.858
4925633     89.93                06        0.250   0.017                  1.233
4925912     80.00                          0.250   0.017                  1.608
4926452     85.00                33        0.250   0.017                  1.108
4926471     80.00                          0.250   0.017                  1.608
4926626     51.42                          0.250   0.017                  0.358
4926828     90.00                17        0.250   0.017                  1.608
4927014     90.00                06        0.250   0.017                  1.483
4927456     78.95                          0.250   0.017                  0.858
4927563     80.00                          0.250   0.017                  1.108
4927568     70.00                          0.250   0.017                  1.108
4927628     50.67                          0.250   0.017                  0.608
4927781     57.14                          0.250   0.017                  0.108
4927828     89.99                13        0.250   0.017                  1.358
4927968     95.00                06        0.250   0.017                  0.983
4928011     90.00                33        0.250   0.017                  1.483
4928157     90.00                17        0.250   0.017                  1.983
4928307     80.00                          0.250   0.017                  1.358
4928897     70.00                          0.250   0.017                  1.358
4928946     90.00                01        0.250   0.017                  1.483
4929153     63.00                          0.250   0.017                  1.358
4929155     70.00                          0.250   0.017                  1.358
4929157     70.00                          0.250   0.017                  1.358
4929351     89.96                12        0.250   0.017                  1.358
4929450     90.00                33        0.250   0.017                  1.358
4929900     75.00                          0.250   0.017                  1.733
4929985     89.96                11        0.250   0.017                  1.483
4930070     90.00                06        0.250   0.017                  1.483
4930504     90.00                17        0.250   0.017                  1.733
4930724     80.00                          0.250   0.017                  1.608
4930951     90.00                33        0.250   0.017                  1.358
4931621     90.00                11        0.250   0.017                  1.358
4931997     90.00                17        0.250   0.017                  0.483
4932199     70.00                          0.250   0.017                  1.483
4932465     80.00                          0.250   0.017                  0.858
4932681     89.44                12        0.250   0.017                  1.733
4932718     90.00                33        0.250   0.017                  1.858
4932773     90.00                33        0.250   0.017                  1.108
4933283     70.00                          0.250   0.017                  1.983
4933349     50.00                          0.250   0.017                  1.483
4933415     95.00                33        0.250   0.017                  1.483
4935509     78.11                          0.250   0.017                  0.733
4935521     72.22                          0.250   0.017                  0.858
4935529     80.00                          0.250   0.017                  0.733
4935547     56.67                          0.250   0.017                  0.608
4935556     64.10                          0.250   0.017                  0.608
4935562     74.93                          0.250   0.017                  0.858
4935569     80.00                          0.250   0.017                  0.733
4935579     74.52                          0.250   0.017                  0.608
4935600     75.00                          0.250   0.017                  0.608
4935613     79.97                          0.250   0.017                  0.858
4935633     80.00                          0.250   0.017                  0.858
4935645     79.99                          0.250   0.017                  0.858
4935693     79.68                          0.250   0.017                  0.858
4935700     75.00                          0.250   0.017                  0.733
4935759     74.77                          0.250   0.017                  1.233
4935785     67.11                          0.250   0.017                  1.233
4935797     66.12                          0.250   0.017                  1.983
4935818     80.00                          0.250   0.017                  1.733
4935834     64.50                          0.250   0.017                  1.483
4935839     90.00                13        0.250   0.017                  1.733
4935844     80.00                          0.250   0.017                  0.983
4935898     74.94                          0.250   0.017                  1.608
4935917     80.00                          0.250   0.017                  1.608
4935920     80.00                          0.250   0.017                  1.233
4935949     80.00                          0.250   0.017                  0.983
4935972     74.99                          0.250   0.017                  0.983
4935985     80.00                          0.250   0.017                  0.983
4936047     65.00                          0.250   0.017                  0.858
4936058     85.00                01        0.250   0.017                  0.983
4936079     75.00                          0.250   0.017                  1.608
4936134     47.14                          0.250   0.017                  0.858
4936312     73.40                          0.250   0.017                  1.108
4937304     90.00                17        0.250   0.017                  1.733
4937384     70.00                          0.250   0.017                  1.358
4937479     56.80                          0.250   0.017                  1.233
4937549     80.00                          0.250   0.017                  1.358
4937717     90.00                17        0.250   0.017                  1.483
4937779     39.58                          0.250   0.017                  1.483
4938638     93.52                13        0.250   0.017                  0.358
4939128     90.00                17        0.250   0.017                  1.733
4939592     80.00                          0.250   0.017                  1.358
4939630     79.99                          0.250   0.017                  0.858
4939640     70.00                          0.250   0.017                  1.483
4939648     68.25                          0.250   0.017                  0.983
4940124     90.00                17        0.250   0.017                  1.733
4940470     80.00                          0.250   0.017                  0.858
4940681     80.00                          0.250   0.017                  0.983
4940757     69.72                          0.250   0.017                  1.233
4941040     66.23                          0.250   0.017                  1.233
4941054     47.27                          0.250   0.017                  1.233
4941062     94.76                17        0.250   0.017                  0.733
4941692     75.00                          0.250   0.017                  1.483
4941800     90.00                17        0.250   0.017                  1.733
4941805     89.94                17        0.250   0.017                  1.483
4942079     75.00                          0.250   0.017                  0.983
4942214     80.00                          0.250   0.017                  0.983
4942269     79.99                          0.250   0.017                  1.483
4942746     85.00                17        0.250   0.017                  1.233
4942795     90.00                33        0.250   0.017                  1.483
4942910     75.00                          0.250   0.017                  0.983
4943100     90.00                33        0.250   0.017                  1.858
4943392     68.93                          0.250   0.017                  0.858
4943435     64.15                          0.250   0.017                  0.608
4943648     80.00                          0.250   0.017                  1.858
4944033     80.00                          0.250   0.017                  1.233
4944689     89.99                12        0.250   0.017                  1.733
4945091     95.00                01        0.250   0.017                  1.733
4945445     88.98                33        0.250   0.017                  1.608
4945555     90.00                17        0.250   0.017                  1.608
4945568     70.00                          0.250   0.017                  0.983
4945927     90.00                17        0.250   0.017                  1.108
4946301     80.00                          0.250   0.017                  0.983
4947547     79.98                          0.250   0.017                  0.733
4948198     67.79                          0.250   0.017                  0.733
4948257     89.96                12        0.250   0.017                  1.608
4948518     90.00                12        0.250   0.017                  1.858
4949216     73.58                          0.250   0.017                  0.983
4949355     89.98                33        0.250   0.017                  1.483
4949418     90.00                17        0.250   0.017                  0.983
4949457     66.15                          0.250   0.017                  1.483
4949722     52.92                          0.250   0.017                  0.858
4950516     75.00                          0.250   0.017                  0.733
4950634     90.00                01        0.250   0.017                  1.983
4951164     80.00                          0.250   0.017                  0.858
4951166     80.00                          0.250   0.017                  0.858
4951167     80.00                          0.250   0.017                  0.858
4951746     82.79                33        0.250   0.017                  0.858
4951797     70.00                          0.250   0.017                  1.483
4952928     80.00                          0.250   0.017                  1.108
4953770     80.00                          0.250   0.017                  0.000
4953902     70.00                          0.250   0.017                  0.983
4953907     80.00                          0.250   0.017                  1.108
4955023     85.00                17        0.250   0.017                  1.358
4955738     90.00                33        0.250   0.017                  0.983
4955798     90.00                33        0.250   0.017                  1.108
4955885     80.00                          0.250   0.017                  0.858
4956131     85.00                17        0.250   0.017                  0.733
4956524     80.00                          0.250   0.017                  1.233
4958241     75.00                          0.250   0.017                  1.358



COUNT:                918
WAC:          7.742570513
WAM:          356.9500729
WALTV:        77.11350757


<PAGE>


                                  EXHIBIT F-3A

        [Schedule of Group I Mortgage Loans Serviced by Other Servicers]


<TABLE>
<CAPTION>

(i)         (ii)                               (iii)       (iv)       (v)       (vi)       (vii)       (viii)       (ix)
- -----       --------------------------  -----  --------    --------   --------  ---------- --------    ----------   --------------
                                                                      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>
4929911     ROYAL PALM BEACH      FL    33411     LCO       700%       6.500      314.6         180       41548        $ 34,441.35
4959973     PHOENIX               AZ    85008     SFD       775%       6.500     296.03         180       41426        $ 30,531.83
4856368     LUBBOCK               TX    79411     SFD       725%       6.500     438.17         180       41456        $ 46,789.27
4856402     DALLAS                TX    75287     SFD       763%       6.500    1315.26         180       41456       $ 137,359.45
4856446     BRIDGEWATER           MA    02324     SFD       763%       6.500     467.07         180       41456        $ 48,778.19
4856491     RAPID CITY            SD    57701     MF4       738%       6.500     646.71         180       41456        $ 68,545.34
4856523     PORTLAND              ME    04103     SFD       800%       6.500    1046.44         180       41456       $ 106,908.62
4856605     ROANOKE               VA    24012     SFD       788%       6.500     437.71         180       41487        $ 45,187.25
4856622     HOUSTON               TX    77079     PUD       775%       6.500    1234.96         180       41456       $ 128,027.97
4856645     GLEN ALLEN            VA    23060     SFD       763%       6.500    1298.44         180       41487       $ 136,037.53
4857307     ORANGE PARK           FL    32073     SFD       725%       6.500     976.76         180       41426       $ 101,797.60
4857327     OMAHA                 NE    68104     SFD       775%       6.500     611.83         180       41456        $ 63,428.51
4857337     BROOKLINE             MA    02146     LCO       788%       6.500      857.4         180       41456        $ 86,184.44
4857352     MILFORD               MA    01757     SFD       688%       6.500     891.86         180       41456        $ 97,396.68
4857428     WENDELL               MA    01379     SFD       725%       6.500     926.56         180       41456        $ 98,260.96
4857529     GAINESVILLE           FL    32605     SFD       750%       6.500     666.53         180       41456        $ 70,124.28
4857558     REDWOOD FALLS         MN    56283     SFD       788%       6.500     744.53         180       41395        $ 76,137.34
4857608     WOODBURY              CT    06798     SFD       725%       6.500     1369.3         180       41456       $ 146,216.32
4857623     SAN ANGELO            TX    76904     SFD       763%       6.500      747.3         180       41456        $ 78,045.20
4857691     SOLVANG               CA    93463     SFD       700%       6.500    1272.74         180       41456       $ 137,952.25
4929899     BRUNSWICK             ME    04011     MF3       638%       6.108      466.7         180       41548        $ 52,535.52
4907383     RIGGINS               ID    83549     SFD       713%       6.500      543.5         180       41548        $ 59,052.56
4907395     LODI                  CA    95240     SFD       700%       6.500    2696.49         180       41518       $ 294,237.60
4907403     DENTON                TX    76201     SFD       763%       6.500      541.8         180       41518        $ 56,943.80
4907424     SALMON                ID    83467     SFD       738%       6.500     927.75         180       41548        $ 99,291.24
4907434     MINNETONKA            MN    55343     SFD       713%       6.500    1213.82         180       41518       $ 131,380.61
4907462     OLDSMAR               FL    34677     LCO       725%       6.500     547.72         180       41548        $ 59,062.64
4907482     LA QUINTA             CA    92253     SFD       700%       6.500     1078.6         180       41518       $ 116,040.52
4907488     HOUSTON               TX    77089     SFD       738%       6.500     710.54         180       41518        $ 75,802.03
4907492     MANASSAS              VA    20110     SFD       763%       6.500    1195.69         180       41548       $ 126,063.76
4907503     MINA                  SD    57462     SFD       725%       6.500     753.12         180       41426        $ 80,151.67
4907514     WACO                  TX    76712     SFD       750%       6.500     648.91         180       41548        $ 68,929.66
4907530     COSTA MESA            CA    92627     SFD       700%       6.500     2768.4         180       41548       $ 303,034.03
4907567     PAYETTE               ID    83661     SFD       750%       6.500     578.46         180       41518        $ 61,251.42
4907585     BIRMINGHAM            AL    35223     SFD       688%       6.500    2229.64         180       41548       $ 245,967.31
4907595     CLARKSTON             GA    30021     LCO       825%       6.500     485.08         180       41518        $ 49,137.30
4907603     RAPID CITY            SD    57701     SFD       738%       6.500     455.37         180       41518        $ 48,579.05
4907606     SACRAMENTO            CA    95815     SFD       800%       6.500     466.36         180       41518        $ 47,939.60
4907613     WEST BRISTOL          PA    19007     SFD       763%       6.500     607.19         180       41456        $ 63,411.67
4907629     POWAY                 CA    92064     SFD       713%       6.500    2264.58         180       41548       $ 244,699.90
4907641     THOUSAND OAKS         CA    91360     SFD       688%       6.500    1065.77         180       41518       $ 117,180.20
4907648     PASADENA              CA    91104     SFD       688%       6.500    1560.75         180       41518       $ 171,602.75
4907654     DALLAS                TX    75228     SFD       763%       6.500     406.35         180       41487        $ 42,572.87
4907664     GARLAND               TX    75042     SFD       763%       6.500     406.35         180       41487        $ 42,572.78
4907669     GARLAND               TX    75043     SFD       763%       6.500     420.36         180       41518        $ 44,180.54
4907675     FRESH MEADOWS         NY    11365     MF2       738%       6.500     1306.3         180       41548       $ 139,549.44
4907679     CLAYMONT              DE    19703     MF2       750%       6.500      713.8         180       41518        $ 74,840.72
4907688     WILLIAMSBURG          VA    23185     MF4       750%       6.500    1409.06         180       41334       $ 146,297.91
4907699     LYONS                 KS    67554     SFD       750%       6.500     370.81         180       41518        $ 39,263.72
4907705     NIXA                  MO    65714     SFD       738%       6.500     837.14         180       41426        $ 86,934.52
4907709     LAS VEGAS             NV    89134     PUD       713%       6.500    2079.34         180       41518       $ 225,187.37
4907711     MINNETONKA            MN    55304     SFD       725%       6.500    3003.32         180       41518       $ 321,294.98
4907714     MORA                  MN    55051     SFD       750%       6.500     441.26         180       41548        $ 46,872.16
4907731     NAMPA                 ID    83651     SFD       763%       6.500     560.48         180       41518        $ 58,907.39
4907736     ALBUQUERQUE           NM    87106     SFD       775%       6.500     600.07         180       41548        $ 62,796.01
4907742     DANA POINT            CA    92629     SFD       750%       6.500    1807.68         180       41306       $ 186,625.28
4907996     ONTARIO               OR    97914     SFD       775%       6.500        497         180       41518        $ 51,848.76
4908001     LOS ANGELES           CA    90001     SFD       738%       6.500     818.74         180       41518        $ 87,195.86
4908004     HOUSTON               TX    77089     PUD       725%       6.500     670.87         180       41518        $ 72,108.07
4908017     FLORENCE              KY    41101     LCO       738%       6.500     551.96         180       41518        $ 56,654.34
4908024     DOUGLASVILLE          GA    30135     SFD       775%       6.500     557.71         180       41518        $ 58,182.58
4908029     ST. PETERS            MO    63376     SFD       775%       6.500      442.4         180       41518        $ 45,543.51
4908031     MCCALL                ID    83638     SFD       675%       6.483     3964.4         180       41518       $ 439,210.82
4908032     RICHMOND              VA    23234     SFD       813%       6.500     573.88         180       41456        $ 58,204.56
4908035     SCOTTDALE             GA    30079     MF2       688%       6.500     677.81         180       41548        $ 74,368.33
4908044     ROWLETT               TX    75088     SFD       788%       6.500     480.35         180       41518        $ 49,742.36
4908045     RICHMOND              VA    23234     SFD       813%       6.500     631.66         180       41456        $ 64,064.03
4908048     MADISON HEIGHTS       MI    48071     SFD       788%       6.500     652.54         180       41518        $ 67,573.80
4908050     GLEN GARDNER          NJ    08826     SFD       775%       6.500    1969.62         180       41518       $ 205,106.35
4908052     RICHMOND              VA    23234     SFD       813%       6.500     693.28         180       41456        $ 70,314.22
4908054     VANCOUVER             WA    98662     SFD       738%       6.500     367.97         180       41548        $ 38,420.78
4908073     FORT WORTH            TX    76133     SFD       750%       6.500     434.31         180       41518        $ 45,987.64
4908074     DIAMONDHEAD           MS    39525     SFD       750%       6.500    1158.77         180       41518       $ 122,089.77
4908079     WELLINGTON            FL    33414     LCO       800%       6.500     533.26         180       41518        $ 54,816.16
4908085     WELLINGTON            FL    33414     PUD       800%       6.500      924.6         180       41518        $ 95,044.19
4908088     WALNUT                CA    91789     SFD       688%       6.500    1828.31         180       41518       $ 201,020.40
4908151     HOUSTON               TX    77083     PUD       750%       6.500     430.14         180       41548        $ 45,487.35
4908162     HOUSTON               TX    77006     MF2       763%       6.500    1517.03         180       41548       $ 159,943.41
4908174     PALMDALE              CA    93550     SFD       788%       6.500     818.52         180       41518        $ 84,601.36
4908183     HAMTRAMCK             MI    48212     SFD       763%       6.500     373.66         180       41548        $ 39,394.89
4908198     NEW YORK              NY    10022     LCO       688%       6.500    6722.36         180       41456       $ 734,127.90
4908203     LONG BEACH            CA    90803     SFD       763%       6.500    1961.68         180       41548       $ 205,640.84
4908271     MOULTONBOROUGH        NH    03254     SFD       688%       6.500     561.87         180       41518        $ 61,751.87
4908282     STILLWATER            MN    55082     SFD       725%       6.500    1252.91         180       41548       $ 134,900.92
4908305     ESCONDIDO             CA    92025     SFD       725%       6.500    2537.76         180       41518       $ 272,772.53
4908317     GAINESVILLE           FL    32607     MF2       813%       6.500     837.71         180       41518        $ 85,482.63
4908326     BROOKLYN              NY    11233     MF2       725%       6.500     371.54         180       41548        $ 40,049.00
4908343     PASADENA              MD    21122     SFD       750%       6.500    1030.84         180       41518       $ 109,153.20
4908363     HENDERSON             NV    89014     LCO       750%       6.500     602.56         180       41518        $ 63,803.59
4908509     LEMOORE               CA    93245     SFD       788%       6.500     728.41         180       41518        $ 75,431.25
4908519     COLORADO SPRINGS      CO    80920     SFD       688%       6.500     874.02         180       41518        $ 96,097.57
4908536     ST. LOUIS             MO    63126     SFD       750%       6.500     463.05         180       41518        $ 48,919.02
4908543     CHARLOTTE             NC    28216     SFD       813%       6.500     281.65         180       41518        $ 28,739.82
4908549     NEW YORK              NY    10023     LCO       775%       6.500    1882.56         180       41548       $ 194,968.08
4908553     GIBSONIA              PA    15044     SFD       675%       6.483    2190.16         180       41518       $ 242,644.34
4908556     SLIDELL               LA    70460     SFD       750%       6.500     556.21         180       41518        $ 58,542.48
4908561     ATTLEBORO             MA    02703     SFD       725%       6.500     848.97         180       41548        $ 91,547.08
4908563     ALHAMBRA              CA    91801     SFD       738%       6.500    2180.22         180       41518       $ 228,925.00
4908581     PHARR                 TX    78577     SFD       750%       6.500     492.77         180       41518        $ 52,177.55
4908583     NORTH RIDGEVILLE      OH    44039     SFD       688%       6.500    1052.39         180       41548       $ 116,096.58
4908593     WARWICK               RI    02888     SFD       800%       6.500     764.53         180       41518        $ 78,589.49
4908603     LAUDERHILL            FL    33319     LCO       750%       6.500     370.81         180       41334        $ 38,291.21
4908610     LANCASTER             CA    93536     SFD       750%       6.500    1112.42         180       41518       $ 117,791.21
4908624     SOUTH PASADENA        CA    91030     SFD       700%       6.500    2851.54         180       41518       $ 301,012.66
4908630     ROSLYN HEIGHTS        NY    11577     SFD       713%       6.500    2264.58         180       41548       $ 246,052.37
4908633     FORT WORTH            TX    76116     MF2       750%       6.500     666.53         180       41518        $ 70,576.55
4908635     FALLS CHURCH          VA    22042     SFD       713%       6.500    1397.25         180       41518       $ 151,318.44
4908640     FORT WORTH            TX    76133     MF2       750%       6.500     722.61         180       41518        $ 76,515.23
4908644     FORT WORTH            TX    76116     SFD       750%       6.500     304.53         180       41518        $ 32,245.31
4908645     ARLINGTON             VA    22204     SFD       713%       6.500    1702.97         180       41518       $ 182,900.04
4908654     LAKE HAVASU CITY      AZ    86406     MF2       813%       6.500     871.41         180       41518        $ 88,921.59
4908657     CRANSTON              RI    02920     SFD       763%       6.500     840.72         180       41518        $ 88,361.10
4908677     EL PASO               TX    79924     SFD       800%       6.500     451.07         180       41518        $ 46,367.82
4908688     SUNNYVALE             CA    94086     SFD       700%       6.500    2696.49         180       41548       $ 295,212.02
4908692     EL PASO               TX    79924     SFD       800%       6.500      489.3         180       41518        $ 50,297.26
4908709     ATHENS                OH    45701     MF4       813%       6.500    2383.14         180       41548       $ 243,914.99
4908712     NESCONSET             NY    11764     SFD       738%       6.500    1849.05         180       41548       $ 197,893.37
4908716     ATHENS                OH    45701     SFD       813%       6.500    1256.57         180       41548       $ 128,609.70
4908718     DES MOINES            IA    50310     SFD       700%       6.500     632.78         180       41548        $ 69,276.41
4908730     ATHENS                OH    45701     SFD       800%       6.500     537.56         180       41548        $ 55,426.30
4908734     SKOKIE                IL    60077     SFD       713%       6.500    1585.21         180       41548       $ 172,236.65
4908742     BAKERSFIELD           CA    93304     SFD       775%       6.500     456.99         180       41518        $ 47,675.35
4908743     NEWARK                DE    19713     SFD       725%       6.500      510.3         180       41518        $ 54,848.81
4908754     STOCKTON              CA    95204     SFD       763%       6.500    1790.33         120       39692       $ 132,399.11
4908764     VIRDEN                IL    62690     SFD       800%       6.500     512.23         180       41548        $ 50,520.97
4908769     FONTANA               CA    92337     SFD       688%       6.500     731.33         180       41518        $ 80,408.12
4908814     KINGS BEACH           CA    96143     SFD       788%       6.500    2276.28         180       41548       $ 236,447.28
4908821     INDIANAPOLIS          IN    46237     SFD       788%       6.500     779.63         180       41518        $ 80,734.99
4908832     EL PASO               TX    79936     SFD       813%       6.500     537.29         180       41518        $ 54,791.24
4908836     RUTHTON               MN    56170     SFD       713%       6.500     400.84         180       41518        $ 43,408.96
4908840     FT LAUDERDALE         FL    33315     SFD       738%       6.500     837.14         180       41518        $ 89,306.96
4908843     BRADENTON             FL    34209     SFD       738%       6.500     459.97         180       41518        $ 49,069.73
4908847     MAPLE LAKE            MN    55358     SFD       738%       6.500     887.73         180       41548        $ 95,008.49
4908856     BETHPAGE              NY    11714     SFD       763%       6.500     761.32         180       41518        $ 79,915.23
4908863     KISSIMMEE             FL    34746     LCO       688%       6.500      613.6         180       41548        $ 67,372.03
4908864     NORCROSS              GA    30093     MF2       738%       6.500    1830.65         180       41518       $ 195,203.36
4908870     LAS VEGAS             NV    89110     MF2       725%       6.500     680.09         180       41518        $ 72,915.11
4908874     CHANDLER              AZ    85224     SFD       788%       6.500    1579.17         180       41518       $ 163,532.61
4908879     LAS VEGAS             NV    89110     MF2       725%       6.500     634.44         180       41518        $ 67,986.54
4908883     INDIANAPOLIS          IN    46227     SFD       775%       6.500     665.49         180       41518        $ 69,426.28
4908889     LAS VEGAS             NV    89110     MF2       750%       6.500    1093.88         180       41518       $ 115,557.42
4908895     DUNNAVANT             AL    35094     SFD       700%       6.500     384.25         180       41518        $ 41,627.10
4908903     JASPER                AL    35504     SFD       700%       6.500    1752.72         180       41518       $ 190,185.30
4908905     PITTSBURGH            PA    15241     SFD       650%       6.233     609.78         180       41518        $ 68,590.89
4908910     RALEIGH               NC    27607     MF2       713%       6.500     942.07         180       41518       $ 102,023.43
4908913     LOS ANGELES           CA    91352     SFD       738%       6.500    1011.92         180       41518       $ 107,401.82
4908931     GARLAND               TX    75040     SFD       788%       6.500     384.13         180       41518        $ 39,778.15
4908939     SOUTH LAKE TAHOE      CA    96150     SFD       725%       6.500     639.01         180       41548        $ 68,845.73
4908954     EDEN PRAIRIE          MN    55347     PUD       738%       6.500     630.15         180       41548        $ 67,441.26
4909795     COLOR                 CO    80918     SFD       763%       6.500     1048.1         180       41518       $ 110,156.81
4945858     WILLITS               CA    95690     SFD       713%       6.500     706.55         180       41579        $ 77,017.60
4945867     BATON ROUGE           LA    70811     SFD       650%       6.233     718.66         180       41548        $ 81,231.55
4945872     MOORESTOWN            NJ    08057     SFD       650%       6.233     724.77         180       41579        $ 82,094.65
4945877     ST LOUIS              MO    63138     SFD       713%       6.500     362.34         180       41579        $ 39,496.17
4945909     LAKEVILLE             MN    55044     SFD       675%       6.483    2212.28         180       41579       $ 244,487.72
4945920     BOZEMAN               MT    59718     SFD       788%       6.500     521.65         180       41579        $ 54,350.79
4945924     BLAINE                MN    55449     SFD       700%       6.500     988.72         180       41579       $ 108,599.60
4945926     EAGAN                 MN    55121     SFD       738%       6.500    1987.04         180       41579       $ 213,337.42
4945929     GAMBRILLS             MD    21054     SFD       738%       6.500    2097.43         180       41579       $ 225,189.51
4945938     VICTOR                MT    59875     SFD       688%       6.500     401.34         180       41579        $ 44,420.93
4945943     WILMINGTON            NC    28403     SFD       750%       6.500      778.7         180       41579        $ 82,975.64
4945944     DERBY                 KS    67037     SFD       688%       6.500     588.63         180       41579        $ 65,150.73
4945954     WILMINGTON            NC    28409     MF2       750%       6.500    1158.77         180       41579       $ 123,475.71
4945966     LANCASTER             PA    17603     SFD       700%       6.500     377.06         180       41579        $ 41,415.95
4945982     LAS VEGAS             NM    87701     MF2       763%       6.500     714.61         180       41579        $ 75,577.18
4945983     KUNA                  ID    83634     SFD       725%       6.500     619.84         180       41579        $ 67,053.93
4945984     ALEDO                 TX    76008     SFD       725%       6.500     393.54         180       41579        $ 42,502.41
4945991     APPLETON              WI    54911     SFD       688%       6.500    1605.34         180       41579       $ 177,348.14
4945992     LAS VEGAS             NM    87701     SFD       750%       6.500     454.24         180       41579        $ 48,402.47
4945998     PHILADELPHIA          PA    19115     SFD       775%       6.500     680.55         180       41579        $ 64,042.48
4946003     ELK RIVER             MN    55330     SFD       713%       6.500    1132.29         180       41609       $ 123,822.73
4946006     LOS ANGELES           CA    90042     LCO       738%       6.500    1149.91         180       41579       $ 123,459.05
4946007     STOCKTON              CA    95207     SFD       750%       6.500    1084.61         180       41609       $ 115,933.28
4946012     LOS ANGELES           CA    90045     SFD       763%       6.500    1447.91         180       41579       $ 153,130.21
4946013     BLOOMINGTON           MN    55431     SFD       700%       6.500    1348.25         180       41609       $ 148,552.47
4946017     INDIANAPOLIS          IN    46226     SFD       775%       6.500     395.34         180       41579        $ 41,498.81
4946018     WAVELAND              MS    39576     SFD       738%       6.500     367.97         180       41579        $ 39,506.93
4946025     OJAI                  CA    93023     SFD       738%       6.500    1729.46         180       41579       $ 185,682.58
4946033     SPRINGFIELD           VA    22150     SFD       725%       6.500    1095.44         180       41579       $ 118,504.76
4946040     ALEXANDRIA            VA    22304     SFD       750%       6.500     817.17         180       41609        $ 87,164.50
4946044     BEVERLY HILLS         CA    90210     SFD       700%       6.500    8628.76         180       41579       $ 945,270.12
4946078     NORTH LAS VEGAS       NV    89030     PUD       675%       6.483    1504.35         180       41579       $ 167,789.04
4946087     UPPER MARLBORO        MD    20772     SFD       750%       6.500     921.92         180       41609        $ 98,543.29
4946090     CINCINNATI            OH    45215     MF2       750%       6.500     966.88         180       41579       $ 103,028.13
4946093     DECATUR               TX    76234     SFD       750%       6.500     412.53         180       41579        $ 43,957.33
4946118     CARY                  NC    27605     SFD       763%       6.500    1429.22         180       41579       $ 151,154.37
4946120     HENDERSON             NV    89015     MF2       738%       6.500     570.36         180       41579        $ 61,235.72
4946207     PLYMOUTH              MN    55446     SFD       650%       6.233    2526.22         180       41579       $ 286,147.29
4946217     MCKINNEY              TX    75070     SFD       775%       6.500     865.98         180       41579        $ 90,902.17
4946227     SOUTH FORK            CO    81154     SFD       725%       6.500     834.36         180       41579        $ 90,261.12
4946239     ALBUQUERQUE           NM    87120     SFD       738%       6.500     896.93         180       41579        $ 96,298.14
4946248     FOREST LAKE           MN    55025     SFD       738%       6.500     918.09         180       41579        $ 98,569.76
4946252     KENYON                MN    55946     SFD       750%       6.500     797.24         180       41579        $ 84,383.70
4946260     BUFFALO GROVE         IL    60089     SFD       725%       6.500    2190.88         180       41579       $ 237,009.51
4946270     HOUSTON               TX    77092     SFD       738%       6.500     570.36         180       41579        $ 61,235.72
4946323     HUNTINGTON            NY    11743     SFD       738%       6.500     708.31         120       39753        $ 58,415.45
                                                  
                                                                                                                    $ 22,201,051.26
</TABLE>


<TABLE>
<CAPTION>


(i)         (ii)                     (x)    (xi)      (xii)       (xiii)     (xiv)       (xv)        (xvi)
- -----       ------------------------ ------ --------- ----------  --------   ----------- ---------  -----------
                              
MORTGAGE                                              MORTGAGE               T.O.P.      MASTER       FIXED
LOAN                                                  INSURANCE   SERVICE    MORTGAGE    SERVICE      RETAINED
NUMBER      CITY                     LTV    SUBSIDY   CODE        FEE        LOAN        FEE          YIELD
- --------    ----------------------------------------------------  --------   ----------- ---------  -----------
<S>         <C>                     <C>     <C>       <C>         <C>        <C>           <C>       <C>  
4929911     ROYAL PALM BEACH         100.00                          0.25                  0.017      0.233
4959973     PHOENIX                   41.93                          0.25                  0.017      0.983
4856368     LUBBOCK                   73.28                          0.25                  0.017      0.483
4856402     DALLAS                    80.00                          0.25                  0.017      0.858
4856446     BRIDGEWATER               16.89                          0.25                  0.017      0.858
4856491     RAPID CITY                68.92                          0.25                  0.017      0.608
4856523     PORTLAND                  73.49                          0.25                  0.017      1.233
4856605     ROANOKE                   65.00                          0.25                  0.017      1.108
4856622     HOUSTON                   73.92                          0.25                  0.017      0.983
4856645     GLEN ALLEN                74.93                          0.25                  0.017      0.858
4857307     ORANGE PARK               74.83                          0.25                  0.017      0.483
4857327     OMAHA                     39.63                          0.25                  0.017      0.983
4857337     BROOKLINE                 64.11                          0.25                  0.017      1.108
4857352     MILFORD                   37.04                          0.25                  0.017      0.108
4857428     WENDELL                   73.55                          0.25                  0.017      0.483
4857529     GAINESVILLE               79.98                          0.25                  0.017      0.733
4857558     REDWOOD FALLS             42.66                          0.25                  0.017      1.108
4857608     WOODBURY                  33.71                          0.25                  0.017      0.483
4857623     SAN ANGELO                53.33                          0.25                  0.017      0.858
4857691     SOLVANG                   76.13                          0.25                  0.017      0.233
4929899     BRUNSWICK                 33.75                          0.25                  0.017      0.000
4907383     RIGGINS                   33.33                          0.25                  0.017      0.358
4907395     LODI                      71.43                          0.25                  0.017      0.233
4907403     DENTON                    80.00                          0.25                  0.017      0.858
4907424     SALMON                    74.98                          0.25                  0.017      0.608
4907434     MINNETONKA                73.63                          0.25                  0.017      0.358
4907462     OLDSMAR                   75.00                          0.25                  0.017      0.483
4907482     LA QUINTA                 80.00                          0.25                  0.017      0.233
4907488     HOUSTON                   74.99                          0.25                  0.017      0.608
4907492     MANASSAS                  80.00                          0.25                  0.017      0.858
4907503     MINA                      75.00                          0.25                  0.017      0.483
4907514     WACO                      70.00                          0.25                  0.017      0.733
4907530     COSTA MESA                80.00                          0.25                  0.017      0.233
4907567     PAYETTE                   80.00                          0.25                  0.017      0.733
4907585     BIRMINGHAM                79.37                          0.25                  0.017      0.108
4907595     CLARKSTON                 78.13                          0.25                  0.017      1.483
4907603     RAPID CITY                75.00                          0.25                  0.017      0.608
4907606     SACRAMENTO                80.00                          0.25                  0.017      1.233
4907613     WEST BRISTOL              54.17                          0.25                  0.017      0.858
4907629     POWAY                     39.68                          0.25                  0.017      0.358
4907641     THOUSAND OAKS             45.09                          0.25                  0.017      0.108
4907648     PASADENA                  62.50                          0.25                  0.017      0.108
4907654     DALLAS                    75.00                          0.25                  0.017      0.858
4907664     GARLAND                   75.00                          0.25                  0.017      0.858
4907669     GARLAND                   75.00                          0.25                  0.017      0.858
4907675     FRESH MEADOWS             59.17                          0.25                  0.017      0.608
4907679     CLAYMONT                  70.00                          0.25                  0.017      0.733
4907688     WILLIAMSBURG              69.09                          0.25                  0.017      0.733
4907699     LYONS                     57.14                          0.25                  0.017      0.733
4907705     NIXA                      57.59                          0.25                  0.017      0.608
4907709     LAS VEGAS                 73.41                          0.25                  0.017      0.358
4907711     MINNETONKA                79.28                          0.25                  0.017      0.483
4907714     MORA                      68.99                          0.25                  0.017      0.733
4907731     NAMPA                     68.97                          0.25                  0.017      0.858
4907736     ALBUQUERQUE               65.05                          0.25                  0.017      0.983
4907742     DANA POINT                75.00                          0.25                  0.017      0.733
4907996     ONTARIO                   75.00                          0.25                  0.017      0.983
4908001     LOS ANGELES               71.20                          0.25                  0.017      0.608
4908004     HOUSTON                   74.99                          0.25                  0.017      0.483
4908017     FLORENCE                  70.59                          0.25                  0.017      0.608
4908024     DOUGLASVILLE              75.00                          0.25                  0.017      0.983
4908029     ST. PETERS                49.47                          0.25                  0.017      0.983
4908031     MCCALL                    80.00                          0.25                  0.017      0.000
4908032     RICHMOND                  80.00                          0.25                  0.017      1.358
4908035     SCOTTDALE                 80.00                          0.25                  0.017      0.108
4908044     ROWLETT                   72.35                          0.25                  0.017      1.108
4908045     RICHMOND                  77.18                          0.25                  0.017      1.358
4908048     MADISON HEIGHTS           80.00                          0.25                  0.017      1.108
4908050     GLEN GARDNER              63.41                          0.25                  0.017      0.983
4908052     RICHMOND                  80.00                          0.25                  0.017      1.358
4908054     VANCOUVER                 34.78                          0.25                  0.017      0.608
4908073     FORT WORTH                55.12                          0.25                  0.017      0.733
4908074     DIAMONDHEAD               69.44                          0.25                  0.017      0.733
4908079     WELLINGTON                90.00                     1    0.25                  0.017      1.233
4908085     WELLINGTON                90.00                          0.25                  0.017      1.233
4908088     WALNUT                    68.33                          0.25                  0.017      0.108
4908151     HOUSTON                   80.00                          0.25                  0.017      0.733
4908162     HOUSTON                   80.00                          0.25                  0.017      0.858
4908174     PALMDALE                  79.99                          0.25                  0.017      1.108
4908183     HAMTRAMCK                 70.18                          0.25                  0.017      0.858
4908198     NEW YORK                  50.25                          0.25                  0.017      0.108
4908203     LONG BEACH                64.62                          0.25                  0.017      0.858
4908271     MOULTONBOROUGH            87.50                    11    0.25                  0.017      0.108
4908282     STILLWATER                75.00                          0.25                  0.017      0.483
4908305     ESCONDIDO                 79.43                          0.25                  0.017      0.483
4908317     GAINESVILLE               75.00                          0.25                  0.017      1.358
4908326     BROOKLYN                  29.07                          0.25                  0.017      0.483
4908343     PASADENA                  79.49                          0.25                  0.017      0.733
4908363     HENDERSON                 72.22                          0.25                  0.017      0.733
4908509     LEMOORE                   79.59                          0.25                  0.017      1.108
4908519     COLORADO SPRINGS          76.56                          0.25                  0.017      0.108
4908536     ST. LOUIS                 47.57                          0.25                  0.017      0.733
4908543     CHARLOTTE                 90.00                     1    0.25                  0.017      1.358
4908549     NEW YORK                  47.06                          0.25                  0.017      0.983
4908553     GIBSONIA                  75.00                          0.25                  0.017      0.000
4908556     SLIDELL                   57.14                          0.25                  0.017      0.733
4908561     ATTLEBORO                 75.00                          0.25                  0.017      0.483
4908563     ALHAMBRA                  77.96                          0.25                  0.017      0.608
4908581     PHARR                     74.87                          0.25                  0.017      0.733
4908583     NORTH RIDGEVILLE          68.60                          0.25                  0.017      0.108
4908593     WARWICK                   79.21                          0.25                  0.017      1.233
4908603     LAUDERHILL                80.00                          0.25                  0.017      0.733
4908610     LANCASTER                 80.00                          0.25                  0.017      0.733
4908624     SOUTH PASADENA            75.00                          0.25                  0.017      0.233
4908630     ROSLYN HEIGHTS            59.52                          0.25                  0.017      0.358
4908633     FORT WORTH                61.98                          0.25                  0.017      0.733
4908635     FALLS CHURCH              74.52                          0.25                  0.017      0.358
4908640     FORT WORTH                64.96                          0.25                  0.017      0.733
4908644     FORT WORTH                48.67                          0.25                  0.017      0.733
4908645     ARLINGTON                 69.89                          0.25                  0.017      0.358
4908654     LAKE HAVASU CITY          73.58                          0.25                  0.017      1.358
4908657     CRANSTON                  75.00                          0.25                  0.017      0.858
4908677     EL PASO                   80.00                          0.25                  0.017      1.233
4908688     SUNNYVALE                 71.43                          0.25                  0.017      0.233
4908692     EL PASO                   80.00                          0.25                  0.017      1.233
4908709     ATHENS                    90.00                     1    0.25                  0.017      1.358
4908712     NESCONSET                 75.00                          0.25                  0.017      0.608
4908716     ATHENS                    90.00                     1    0.25                  0.017      1.358
4908718     DES MOINES                80.00                          0.25                  0.017      0.233
4908730     ATHENS                    90.00                          0.25                  0.017      1.233
4908734     SKOKIE                    79.55                          0.25                  0.017      0.358
4908742     BAKERSFIELD               72.46                          0.25                  0.017      0.983
4908743     NEWARK                    65.00                          0.25                  0.017      0.483
4908754     STOCKTON                  50.00                          0.25                  0.017      0.858
4908764     VIRDEN                    80.00                          0.25                  0.017      1.233
4908769     FONTANA                   73.21                          0.25                  0.017      0.108
4908814     KINGS BEACH               73.85                          0.25                  0.017      1.108
4908821     INDIANAPOLIS              78.29                          0.25                  0.017      1.108
4908832     EL PASO                   90.00                     1    0.25                  0.017      1.358
4908836     RUTHTON                   75.00                          0.25                  0.017      0.358
4908840     FT LAUDERDALE             74.59                          0.25                  0.017      0.608
4908843     BRADENTON                 63.29                          0.25                  0.017      0.608
4908847     MAPLE LAKE                73.66                          0.25                  0.017      0.608
4908856     BETHPAGE                  39.76                          0.25                  0.017      0.858
4908863     KISSIMMEE                 78.63                          0.25                  0.017      0.108
4908864     NORCROSS                  79.98                          0.25                  0.017      0.608
4908870     LAS VEGAS                 42.33                          0.25                  0.017      0.483
4908874     CHANDLER                  90.00                          0.25                  0.017      1.108
4908879     LAS VEGAS                 39.49                          0.25                  0.017      0.483
4908883     INDIANAPOLIS              70.00                          0.25                  0.017      0.983
4908889     LAS VEGAS                 67.05                          0.25                  0.017      0.733
4908895     DUNNAVANT                 75.00                          0.25                  0.017      0.233
4908903     JASPER                    73.58                          0.25                  0.017      0.233
4908905     PITTSBURGH                63.64                          0.25                  0.017      0.000
4908910     RALEIGH                   39.25                          0.25                  0.017      0.358
4908913     LOS ANGELES               73.33                          0.25                  0.017      0.608
4908931     GARLAND                   75.00                          0.25                  0.017      1.108
4908939     SOUTH LAKE TAHOE          56.00                          0.25                  0.017      0.483
4908954     EDEN PRAIRIE              65.24                          0.25                  0.017      0.608
4909795     COLOR                     89.94                     1    0.25                  0.017      0.858
4945858     WILLITS                   61.90                          0.25                  0.017      0.358
4945867     BATON ROUGE               70.51                          0.25                  0.017      0.000
4945872     MOORESTOWN                52.00                          0.25                  0.017      0.000
4945877     ST LOUIS                  50.00                          0.25                  0.017      0.358
4945909     LAKEVILLE                 62.50                          0.25                  0.017      0.000
4945920     BOZEMAN                   67.07                          0.25                  0.017      1.108
4945924     BLAINE                    52.37                          0.25                  0.017      0.233
4945926     EAGAN                     80.00                          0.25                  0.017      0.608
4945929     GAMBRILLS                 73.55                          0.25                  0.017      0.608
4945938     VICTOR                    27.44                          0.25                  0.017      0.108
4945943     WILMINGTON                62.27                          0.25                  0.017      0.733
4945944     DERBY                     45.67                          0.25                  0.017      0.108
4945954     WILMINGTON                79.31                          0.25                  0.017      0.733
4945966     LANCASTER                 74.91                          0.25                  0.017      0.233
4945982     LAS VEGAS                 72.17                          0.25                  0.017      0.858
4945983     KUNA                      70.00                          0.25                  0.017      0.483
4945984     ALEDO                     90.00                     1    0.25                  0.017      0.483
4945991     APPLETON                  80.00                          0.25                  0.017      0.108
4945992     LAS VEGAS                 71.01                          0.25                  0.017      0.733
4945998     PHILADELPHIA              63.98                          0.25                  0.017      0.983
4946003     ELK RIVER                 60.98                          0.25                  0.017      0.358
4946006     LOS ANGELES               71.43                          0.25                  0.017      0.608
4946007     STOCKTON                  75.00                          0.25                  0.017      0.733
4946012     LOS ANGELES               43.79                          0.25                  0.017      0.858
4946013     BLOOMINGTON               66.08                          0.25                  0.017      0.233
4946017     INDIANAPOLIS              75.00                          0.25                  0.017      0.983
4946018     WAVELAND                  40.00                          0.25                  0.017      0.608
4946025     OJAI                      62.67                          0.25                  0.017      0.608
4946033     SPRINGFIELD               75.00                          0.25                  0.017      0.483
4946040     ALEXANDRIA                64.82                          0.25                  0.017      0.733
4946044     BEVERLY HILLS             40.85                          0.25                  0.017      0.233
4946078     NORTH LAS VEGAS           73.28                          0.25                  0.017      0.000
4946087     UPPER MARLBORO            70.04                          0.25                  0.017      0.733
4946090     CINCINNATI                89.99                     1    0.25                  0.017      0.733
4946093     DECATUR                   76.72                          0.25                  0.017      0.733
4946118     CARY                      75.00                          0.25                  0.017      0.858
4946120     HENDERSON                 49.60                          0.25                  0.017      0.608
4946207     PLYMOUTH                  74.36                          0.25                  0.017      0.000
4946217     MCKINNEY                  89.99                     1    0.25                  0.017      0.983
4946227     SOUTH FORK                68.72                          0.25                  0.017      0.483
4946239     ALBUQUERQUE               79.98                          0.25                  0.017      0.608
4946248     FOREST LAKE               58.71                          0.25                  0.017      0.608
4946252     KENYON                    60.56                          0.25                  0.017      0.733
4946260     BUFFALO GROVE             73.85                          0.25                  0.017      0.483
4946270     HOUSTON                   80.00                          0.25                  0.017      0.608
4946323     HUNTINGTON                15.00                          0.25                  0.017      0.608
                              
</TABLE>


COUNT:                              196
WAC:                        7.310653579
WAM:                        173.8544743
WALTV:                       68.2371334


<PAGE>


(i)         (xvii)                                   (xviii)
- -----       -----------                              -----------

MORTGAGE                                             NMI
LOAN                                                 LOAN
NUMBER      SERVICER                                 SELLER
- --------    --------------------------------------------------------------------

4929911     MERRILL LYNCH CREDIT CORP.               MERRILL LYNCH CREDIT CORP.
4959973     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4856368     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856402     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856446     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856491     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856523     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856605     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856622     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856645     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857307     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857327     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857337     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857352     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857428     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857529     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857558     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857608     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857623     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857691     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4929899     MERRILL LYNCH CREDIT CORP.               MERRILL LYNCH CREDIT CORP.
4907383     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907395     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907403     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907424     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907434     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907462     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907482     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907488     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907492     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907503     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907514     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907530     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907567     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907585     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907595     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907603     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907606     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907613     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907629     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907641     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907648     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907654     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907664     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907669     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907675     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907679     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907688     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907699     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907705     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907709     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907711     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907714     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907731     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907736     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907742     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4907996     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908001     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908004     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908017     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908024     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908029     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908031     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908032     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908035     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908044     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908045     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908048     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908050     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908052     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908054     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908073     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908074     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908079     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908085     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908088     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908151     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908162     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908174     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908183     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908198     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908203     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908271     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908282     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908305     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908317     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908326     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908343     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908363     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908509     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908519     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908536     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908543     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908549     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908553     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908556     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908561     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908563     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908581     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908583     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908593     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908603     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908610     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908624     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908630     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908633     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908635     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908640     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908644     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908645     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908654     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908657     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908677     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908688     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908692     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908709     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908712     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908716     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908718     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908730     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908734     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908742     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908743     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908754     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908764     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908769     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908814     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908821     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908832     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908836     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908840     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908843     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908847     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908856     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908863     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908864     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908870     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908874     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908879     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908883     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908889     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908895     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908903     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908905     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908910     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908913     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908931     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908939     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4908954     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4909795     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945858     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945867     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945872     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945877     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945909     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945920     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945924     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945926     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945929     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945938     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945943     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945944     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945954     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945966     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945982     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945983     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945984     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945991     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945992     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4945998     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946003     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946006     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946007     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946012     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946013     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946017     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946018     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946025     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946033     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946040     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946044     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946078     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946087     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946090     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946093     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946118     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946120     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946207     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946217     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946227     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946239     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946248     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946252     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946260     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946270     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
4946323     NORTH AMERICAN MORTGAGE                  NORTH AMERICAN MORTGAGE
        

COUNT:                     196
WAC:               7.911200291
WAM:               349.4406231
WALTV:             76.55241828





<PAGE>


                                  EXHIBIT F-3B

        [Schedule of Group II Mortgage Loans Serviced by Other Servicers]


<TABLE>
<CAPTION>

(i)         (ii)                                   (iii)       (iv)         (v)         (vi)       (vii)       (viii)   
- -----       ------------------  -------  -----  -----------   --------     --------    ---------- --------    ------------
                                                                            NET                                         
MORTGAGE                                                       MORTGAGE     MORTGAGE    CURRENT    ORIGINAL    SCHEDULED
LOAN                                      ZIP      PROPERTY    INTEREST     INTEREST    MONTHLY    TERM TO     MATURITY 
NUMBER      CITY                 STATE    CODE     TYPE        RATE         RATE        PAYMENT    MATURITY    DATE     
- --------    ------------------  -------  ------  ----------   --------     --------    ---------- --------    ------------
<S>         <C>                 <C>       <C>      <C>         <C>        <C>      <C>              <C>       <C> 
4902497     PHOENIX              AZ       85013    MF2         8.375       6.500       $ 698.32      360      1-Feb-28  
4902509     BRIDGEPORT           CT       06606    SFD         7.625       6.500       $ 475.64      360      1-Feb-28  
4902614     BATON ROUGE          LA       70815    SFD         8.250       6.500       $ 259.19      360      1-Mar-28  
4902671     HOUSTON              TX       77079    LCO         8.250       6.500       $ 192.70      360      1-Mar-28  
4902685     WEST JORDAN          UT       84088    SFD         7.875       6.500     $ 1,109.36      360      1-Feb-28  
4902692     PORTLAND             OR       97232    SFD         8.250       6.500       $ 683.66      360      1-Jan-28  
4902731     CASPER               WY       82601    SFD         8.375       6.500       $ 690.91      360      1-Feb-28  
4902792     OREGON CITY          OR       97045    SFD         8.000       6.500       $ 966.73      360      1-Mar-28  
4902795     SCOTTSDALE           AZ       85259    SFD         8.375       6.500     $ 1,190.28      360      1-Mar-28  
4902871     VANCOUVER            WA       98684    SFD         8.000       6.500       $ 727.16      360      1-May-28  
4903149     COLUMBIA FALLS       MT       59912    SFD         8.125       6.500       $ 754.38      360      1-Jun-28  
4903196     PHOENIX              AZ       85051    MF4         8.250       6.500      $1,094.22      360      1-May-28  
4903251     CENTRAL POINT        OR       97502    SFD         7.875       6.500       $ 928.09      360      1-Jul-28  
4903526     SAN ANTONIO          TX       78233    SFD         8.250       6.500       $ 253.56      360      1-Mar-28  
4903532     RIO RANCHO           NM       87124    SFD         7.875       6.500       $ 757.70      360      1-Apr-28  
4903592     SAN JOSE             CA       95131    SFD         8.125       6.500     $ 1,039.50      360      1-May-28  
4903652     SANTA MONICA         CA       90404    LCO         8.000       6.500       $ 898.87      360      1-Apr-28  
4903744     TUCSON               AZ       85719    THS         8.250       6.500       $ 875.23      360      1-May-28  
4903846     GALVESTON            TX       77550    SFD         8.250       6.500       $ 439.50      360      1-Mar-28  
4904072     CASPER               WY       82601    MF2         8.750       6.500       $ 619.53      360      1-Apr-28  
4904081     AURORA               CO       80011    SFD         8.000       6.500       $ 290.94      360      1-Jun-28  
4904116     COLORADO SPRINGS     CO       80916    SFD         7.500       6.500       $ 657.26      360      1-Jun-28  
4904135     BELLEVUE             WA       98007    MF2         8.125       6.500     $ 1,677.30      360      1-May-28  
4904168     WEST JORDON          UT       84084    SFD         7.500       6.500     $ 1,029.59      360      1-May-28  
4904253     TIGARD               OR       97224    LCO         8.250       6.500       $ 635.57      360      1-Jun-28  
4904559     APACHE JUNCTION      AZ       85220    SFD         7.750       6.500       $ 851.10      360      1-May-28  
4904588     BAKERFIELD           CA       93312    SFD         8.125       6.500      $2,743.53      360      1-Jul-28  
4904650     COLORADO SPRINGS     CO       80907    SFD         7.500       6.500       $ 685.93      360      1-May-28  
4904657     JAMAICA PLAIN        MA       02130    MF2         8.000       6.500      $1,294.36      360      1-May-28  
4904667     FORT WORTH           TX       76107    SFD         8.250       6.500       $ 165.28      360      1-Aug-28  
4904709     TEMPE                AZ       85281    LCO         8.000       6.500       $ 458.97      360      1-Aug-28  
4904722     WATSONVILLE          CA       95076    THS         7.375       6.500      $2,845.58      360      1-Sep-28  
4904747     MOUNTAIN VIEW        CA       94041    SFD         7.500       6.500     $ 1,265.58      360      1-Apr-28  
4904788     SALT LAKE CITY       UT       84102    SFD         8.500       6.500     $ 1,568.58      360      1-Jul-28  
4904804     SANDY                UT       84092    SFD         7.375       6.500      $1,864.82      360      1-Sep-28  
4904912     PARK CITY            UT       84060    SFD         7.625       6.500     $ 1,327.82      360      1-Sep-28  
4904922     EL PASO              TX       79936    MF2         8.500       6.500       $ 588.22      360      1-Apr-28  
4904927     PHOENIX              AZ       85016    SFD         7.875       6.500      $2,479.74      360      1-Aug-28  
4904936     MONTGOMERY           TX       77356    SFD         8.250       6.500       $ 263.70      360      1-Apr-28  
4904953     ARLINGTON            TX       76012    SFD         8.625       6.500       $ 420.01      360      1-Nov-27  
4904954     CHANDLER             AZ       85248    SFD         7.750       6.500       $ 801.31      360      1-Aug-28  
4904975     WEYMOUTH             MA       02190    LCO         7.875       6.500       $ 325.56      360      1-Sep-28  
4904993     BEAVERTON            OR       97008    SFD         8.000       6.500     $ 1,350.13      360      1-May-28  
4904999     ELIZABETH            CO       80107    SFD         8.000       6.500       $ 810.81      360      1-May-28  
4905001     HOUSTON              TX       77009    SFD         8.375       6.500       $ 273.63      360      1-Dec-27  
4905024     BRUSH                CO       80723    MF3         8.500       6.500      $1,089.93      360      1-Sep-28  
4905074     NORTHGLENN           CO       80233    SFD         8.125       6.500       $ 464.80      360      1-Sep-28  
4905231     SAN ANTONIO          TX       78217    SFD         8.250       6.500       $ 371.88      360      1-Jan-28  
4905271     EVERETT              WA       98208    SFD         7.750       6.500       $ 954.26      360      1-Sep-28  
4905277     PROVO                UT       84601    LCO         6.875       6.500       $ 551.16      360      1-Sep-28  
4905298     CASTLE DALE          UT       84513    SFD         8.125       6.500       $ 439.56      360      1-Sep-28  
4905304     HOUSTON              TX       77019    SFD         8.250       6.500       $ 534.16      360      1-Dec-27  
4905307     HOUSTON              TX       77054    SFD         8.375       6.500       $ 274.39      360      1-Jun-28  
4905320     MESQUITE             TX       75181    SFD         8.250       6.500       $ 608.16      360      1-Apr-28  
4905322     AMARILLO             TX       79109    SFD         8.250       6.500       $ 246.42      360      1-Feb-28  
4905348     SPRING               TX       77380    SFD         8.500       6.500       $ 326.02      360      1-Nov-27  
4905373     SOUTH BOSTON         MA       02127    MF3         8.000       6.500       $ 957.56      360      1-Aug-28  
4905391     NEW ORLEANS          LA       70117    MF2         8.750       6.500       $ 204.55      360      1-Nov-27  
4905408     HIDDEN HILLS         CA       91302    SFD         7.500       6.500     $ 6,712.46      360      1-Aug-28  
4905433     HOUSTON              TX       77054    LCO         8.250       6.500       $ 247.92      360      1-May-28  
4905435     KAMAS                UT       84036    SFD         8.250       6.500       $ 901.52      360      1-Apr-28  
4905445     BEND                 OR       97701    MF2         8.125       6.500     $ 1,217.70      360      1-Mar-28  
4905472     HILLSBORO            OR       97124    SFD         8.250       6.500       $ 563.45      360      1-Mar-28  
4905495     MESA                 AZ       85201    MF2         8.000       6.500       $ 845.30      360      1-Sep-28  
4905514     EDWARDS              CO       81632    SFD         7.875       6.500      $2,407.23      360      1-Aug-28  
4905531     MESA                 AZ       85205    SFD         8.000       6.500     $ 1,045.61      360      1-Apr-28  
4905562     ALVIN                TX       77511    SFD         8.250       6.500       $ 453.01      360      1-May-28  
4905590     RICHARDSON           TX       75081    LCO         8.125       6.500       $ 277.33      360      1-Apr-28  
4905634     SCOTTSDALE           AZ       85258    LCO         8.000       6.500       $ 882.72      360      1-Aug-28  
4905648     PORTLAND             OR       97220    SFD         7.625       6.500       $ 764.06      360      1-May-28  
4905720     HELENA               MT       59601    MF2         7.750       6.500       $ 851.10      360      1-Jun-28  
4905732     MESA                 AZ       85203    MF2         8.375       6.500     $ 1,058.40      360      1-Jul-28  
4905746     PHOENIX              AZ       85022    LCO         7.750       6.500       $ 721.43      360      1-Jun-28  
4905756     KANSAS CITY          KS       66102    SFD         8.375       6.500       $ 249.68      360      1-Jun-28  
4905815     LAGUNA NIGEL         CA       92677    THS         7.625       6.500      $2,548.06      360      1-Aug-28  
4906100     THORNTON             CO       80229    MF2         8.125       6.500       $ 824.17      360      1-Aug-28  
4906146     SALEM                MA       01970    MF2         8.250       6.500     $ 1,081.83      360      1-May-28  
4906158     PARKER               CO       80134    SFD         8.375       6.500     $ 1,327.09      360      1-Aug-28  
4906204     DALLAS               TX       75219    LCO         8.000       6.500       $ 264.16      360      1-Jul-28  
4906362     FOUNTAIN HILLS       AZ       85268    LCO         7.750       6.500       $ 499.70      360      1-Jul-28  
4906413     LAKE HAVASU CITY     AZ       86403    MF4         8.750       6.500       $ 383.52      360      1-Jul-28  
4906422     NAMPA                ID       83651    SFD         8.250       6.500       $ 507.10      360      1-Jul-28  
4906483     SAN JOSE             CA       95123    SFD         7.875       6.500     $ 1,357.33      360      1-Apr-28  
4906518     SAN ANGELO           TX       76903    SFD         8.625       6.500       $ 525.01      360      1-Apr-28  
4906636     CLACKAMAS            OR       97015    SFD         7.750       6.500       $ 816.71      360      1-Aug-28  
4906647     EL MONTE             CA       91731    SFD         7.875       6.500     $ 1,087.60      360      1-Jul-28  
4943466     SUNNYVALE            CA       94086    SFD         7.750       6.500     $ 1,705.06      360      1-Sep-28  
4943554     DANVILLE             CA       94506    SFD         7.625       6.500      $2,052.60      360      1-Oct-28  
4944223     FALLBROOK            CA       92028    SFD         7.875       6.500     $ 1,943.19      360      1-Oct-28  
4944895     MANSFIELD            MA       02048    LCO         7.750       6.500       $ 515.82      360      1-Jul-28  
4945211     PARK CITY            UT       84098    SFD         8.000       6.500     $ 1,188.70      360      1-Aug-28  
4945623     BROOMFEILD           CO       80020    SFD         7.500       6.500       $ 845.36      360      1-Feb-28  
4945626     SANDY                UT       84093    LCO         8.375       6.500       $ 464.41      360      1-Feb-28  
4945638     LAWRENCE             KS       66047    SFD         7.500       6.500       $ 489.46      360      1-Feb-28  
4945653     CHARLESTOWN          MA       02129    SFD         7.875       6.500     $ 1,631.41      360      1-Mar-28  
4945682     ALAMO                CA       94507    SFD         7.875       6.500      $5,022.56      360      1-Feb-28  
4945689     NEW YORK             NY       10011    HCO         7.500       6.500       $ 671.25      360      1-May-28  
4945799     LAS VEGAS            NV       89123    SFD         7.375       6.500       $ 640.61      360      1-Dec-27  
4945823     ARVADA               CO       80004    LCO         8.500       6.500       $ 475.96      360      1-Nov-27  
4945835     DENVER               CO       80206    SFD         8.750       6.500      $1,242.99      360      1-Dec-27  
4945851     LAS VEGAS            NV       89117    SFD         7.750       6.500       $ 529.79      360      1-Dec-27  
4945868     FAIRFIELD            CA       94533    SFD         8.000       6.500       $ 821.82      360      1-Oct-27  
4945913     LAS VEGAS            NV       89117    SFD         7.750       6.500       $ 616.12      360      1-Dec-27  
4960266     SAN DIEGO            CA       92037    LCO         7.750       6.500     $ 2,349.83      360      1-Aug-28  
4960272     SAN FRANCISCO        CA       94109    LCO         7.500       6.500     $ 1,957.80      360      1-Sep-28  
4960376     SCOTTSDALE           AZ       85258    SFD         7.250       6.500      $1,023.26      360      1-Sep-28  
4960635     SAN MATEO            CA       94401    SFD         7.625       6.500     $ 1,861.50      360      1-Nov-28  
4960649     SAN MATEO            CA       94402    SFD         7.625       6.500     $ 1,889.81      360      1-Nov-28  
4962195     HILLSBOROUGH         CA       94010    SFD         7.500       6.500      $2,027.72      360      1-Sep-28  
4930174     STAFFORD             VA       22554    PUD         7.875       6.500       $ 506.47      360      1-Dec-28  
4930182     SOUTH BOSTON         MA       02127    MF3         7.750       6.500     $ 1,397.01      360      1-Nov-28  
4930193     AUSTIN               TX       78759    MF2         8.375       6.500       $ 630.48      360      1-Nov-28  
4930211     APEX                 NC       27502    MF2         7.875       6.500       $ 863.56      360      1-Nov-28  
4930235     CINCINNATI           OH       45219    MF2         8.250       6.500       $ 358.36      360      1-Nov-28  
4930307     PHILADELPHIA         PA       19120    MF3         7.875       6.500       $ 385.02      360      1-Nov-28  
4930311     PHILADELPHIA         PA       19124    SFD         7.750       6.500       $ 206.33      360      1-Nov-28  
4930326     PENNSAUKEN           NJ       08109    MF4         8.375       6.500       $ 636.19      360      1-Dec-28  
4930334     UPPER DARBY          PA       19082    MF2         7.500       6.500       $ 519.17      360      1-Nov-28  
4930343     RALEIGH              NC       27608    SFD         8.125       6.500     $ 1,247.40      360      1-Nov-28  
4930345     SAUGUS               MA       01906    SFD         7.375       6.500       $ 861.97      360      1-Dec-28  
4930352     QUINCY               MA       02169    MF4         8.375       6.500     $ 1,929.07      360      1-Nov-28  
4930447     SOUTH BOSTON         MA       02127    MF3         8.375       6.500     $ 1,368.14      360      1-Dec-28  
4930453     WEST CHESTER         PA       19382    MF3         8.250       6.500     $ 1,217.06      360      1-Nov-28  
4930462     AUSTIN               TX       78735    PUD         7.000       6.500       $ 739.16      360      1-Nov-28  
4930472     SOUTH BOSTON         MA        2127    MF2         8.375       6.500     $ 1,259.82      360      1-Nov-28  
4930514     HASBROUCK HEIGHTS    NJ        7604    SFD         7.500       6.500     $ 1,218.39      360      1-Nov-28  
4930537     BOSTON               MA        2118    LCO         8.625       6.500       $ 658.02      360      1-Dec-28  
4942051     BETHESDA             MD       20816    MF2         7.500       6.500     $ 2,181.55      360      1-Dec-28  
4834778     PALM COAST           FL      32137     SFD         7.875       6.500      $2,144.20      240      1-May-18  
4834796     BOXFORD              MA      01921     SFD         7.875       6.500     $ 1,558.90      360      1-Jun-28  
4834890     DILLON               CO      80435     THS         8.375       6.500       $ 827.34      360      1-Feb-28  
4856615     WEATHERBY LAKE       MO      64152     SFD         7.750       6.500       $ 845.37      360      1-Jul-28  
4856711     CITRUS HEIGHTS       CA      95621     SFD         7.875       6.500       $ 695.71      360      1-Jul-28  
4856721     RALEIGH              NC      27604     PUD         7.500       6.500       $ 703.76      360      1-Jul-28  
4856822     KIRKLAND             WA      98033     SFD         7.875       6.500     $ 1,087.60      360      1-Jun-28  
4856877     HOT SPRINGS          AR      71913     LCO         8.000       6.500       $ 484.29      360      1-Jul-28  
4856940     SEARCY               AR      72143     SFD         7.250       6.500     $ 1,142.65      360      1-Jul-28  
4856946     DURANT               IA      52747     SFD         8.125       6.500       $ 403.74      360      1-Jul-28  
4856954     COMMACK              NY      11725     SFD         8.250       6.500     $ 1,015.72      360      1-Aug-28  
4857013     ALPHARETTA           GA      30004     SFD         7.875       6.500     $ 1,044.10      360      1-Jun-28  
4857038     PLYMOUTH             MN      55446     SFD         7.625       6.500      $1,224.48      360      1-Jun-28  
4857146     YONKERS              NY      10705     MF3         8.125       6.500      $1,420.03      360      1-Jul-28  
4857155     CORPUS CHRISTI       TX      78414     SFD         7.625       6.500     $ 1,026.73      360      1-Jul-28  
4857241     FT LAUDERDALE        FL      33301     SFD         7.750       6.500     $ 1,891.33      360      1-Aug-28  
4857320     HUNTINGTON           NY      11743     SFD         7.500       6.500       $ 950.60      240      1-Aug-18  
4857336     UPPER MARLBORO       MD      20773     SFD         7.750       6.500     $ 1,092.53      360      1-Aug-28  
4857410     EL MONTE             CA      91732     LCO         7.875       6.500       $ 278.43      360      1-Jul-28  
4857472     BRENTWOOD            TN      37027     PUD         7.625       6.500       $ 884.75      360      1-Jul-28  
4857786     BARDSTOWN            KY      40004     SFD         7.750       6.500     $ 1,490.14      360      1-Jul-28  
4857803     GLADSTONE            MO      64118     SFD         7.750       6.500       $ 902.68      360      1-Jul-28  
4857814     JONESBORO            AR      72404     SFD         7.875       6.500     $ 2,440.40      360      1-Jul-28  
4857823     BIRMINGHAM           AL      35242     SFD         8.500       6.500     $ 1,222.57      360      1-Jul-28  
4857826     ROCKAWAY PARK        NY      11694     MF2         7.375       6.500     $ 1,113.37      360      1-Jul-28  
4857829     POUGHKEEPSIE         NY      12603     SFD         8.125       6.500       $ 754.38      360      1-Jul-28  
4963254     COLORADO SPRINGS     CO      80907     SFD         8.500       6.500       $ 730.47      360      1-Feb-27  
4879993     ALLENSTOWN           NH      03601     MF4         7.875       6.500       $ 835.31      240      1-Sep-18  
4880017     PITTSFIELD           MA      01201     MF4         8.625       6.500       $ 385.01      360      1-Sep-28  
4880023     PANAMA CITY          FL      32404     SFD         7.750       6.500       $ 353.91      360      1-Sep-28  
4880136     CARY                 NC      27513     SFD         7.625       6.500      $1,002.24      360      1-Aug-28  
4880303     LIVINGSTON           NJ      07039     MF2         8.625       6.500     $ 1,555.58      360      1-Aug-28  
4880312     SMYRNA               GA      30080     SFD         8.000       6.500       $ 383.03      360      1-Sep-28  
4880445     ENFIELD              CT      06082     MF4         8.625       6.500       $ 728.02      360      1-Aug-28  
4880446     NEW BRITAIN          CT      06050     SFD         8.625       6.500       $ 280.71      360      1-Aug-28  
4880468     RICHMOND             VA      23228     SFD         8.250       6.500       $ 442.88      360      1-Aug-28  
4880512     PANAMA CITY          FL      32404     SFD         7.750       6.500       $ 254.33      360      1-Sep-28  
4880534     LAMONT               CA      93241     SFD         7.875       6.500       $ 431.42      360      1-Aug-28  
4880585     PANAMA CITY          FL      32404     SFD         7.750       6.500       $ 254.33      360      1-Sep-28  
4880590     PORTSMOUTH           VA      23701     SFD         8.125       6.500       $ 374.22      360      1-Sep-28  
4880623     WALKERTON            VA      23009     MF2         8.125       6.500       $ 500.45      360      1-Aug-28  
4880635     ST JOSEPH            MO      65401     MF3         8.625       6.500       $ 381.12      360      1-Aug-28  
4880686     MILLVILLE            NJ      08332     MF2         8.500       6.500       $ 539.78      360      1-Sep-28  
4880724     DALLAS               TX      75240     LCO         7.500       6.500       $ 464.28      360      1-Aug-28  
4880754     TOLEDO               OH      43611     SFD         7.750       6.500       $ 402.99      360      1-Aug-28  
4880767     INDIANAPOLIS         IN      46226     SFD         8.625       6.500       $ 559.24      360      1-Aug-28  
4880785     BUFFALO              NY      14216     SFD         8.250       6.500       $ 252.43      360      1-Aug-28  
4880802     PHEONIX              AZ      85014     MF4         8.500       6.500       $ 384.46      360      1-Mar-28  
4880818     BRIDGEPORT           CT      06606     MF3         8.625       6.500       $ 525.01      360      1-Aug-28  
4880861     LANCASTER            PA      17603     MF3         7.875       6.500       $ 420.55      360      1-Aug-28  
4880874     SYLVANIA             OH      43560     LCO         8.125       6.500       $ 467.04      360      1-Sep-28  
4880897     PITTSFIELD           MA      01201     SFD         8.625       6.500       $ 420.01      360      1-Sep-28  
4880898     FAIRFIELD            AL      35064     SFD         8.250       6.500       $ 287.36      360      1-Aug-28  
4880956     PORTSMOUTH           VA      23703     SFD         8.250       6.500       $ 829.40      360      1-Aug-28  
4880968     PROVIDENCE           RI      02906     SFD         8.500       6.500       $ 884.26      360      1-Aug-28  
4881004     LANTANA              FL      33462     MF3         8.625       6.500       $ 629.24      360      1-Aug-28  
4881036     SIMPSONVILLE         SC      29681     SFD         7.750       6.500     $ 1,085.66      360      1-Aug-28  
4881037     PHILADELPHIA         PA      19136     SFD         8.625       6.500       $ 311.50      360      1-Aug-28  
4881073     BURLINGTON           VT      05401     SFD         8.250       6.500     $ 1,171.98      360      1-Aug-28  
4881129     NORTH HOLLYWOOD      CA      91606     SFD         7.250       6.500       $ 990.52      360      1-Sep-28  
4881222     COOPER CITY          FL      33330     PUD         8.500       6.500       $ 384.46      360      1-Jul-28  
4881299     LAKEWOOD             OH      44107     MF4         8.000       6.500       $ 736.34      360      1-Sep-28  
4881364     PATERSON             NJ      07440     MF3         8.625       6.500       $ 770.02      360      1-Aug-28  
4881371     MOUNDSVIEW           MN      55112     MF4         8.500       6.500     $ 1,064.95      360      1-Aug-28  
4881380     WASHINGTON           DC      20020     LCO         8.750       6.500       $ 314.37      360      1-Aug-28  
4881392     SPRINGFIELD          MA      01104     MF2         8.375       6.500       $ 454.53      360      1-Sep-28  
4881418     MILTON               VT      05468     SFD         8.500       6.500       $ 848.89      360      1-Aug-28  
4881426     RICHMOND             VA      23228     SFD         7.875       6.500       $ 450.27      360      1-Aug-28  
4881443     RICHMOND             VA      23228     SFD         7.875       6.500       $ 456.80      360      1-Aug-28  
4881525     LEE'S SUMMIT         MO      64063     MF2         8.375       6.500       $ 567.02      360      1-Aug-28  
4881555     ST LOUIS             MO      63116     MF2         8.625       6.500       $ 406.01      360      1-Aug-28  
4881936     ALLENSTOWN           NH      03601     MF4         7.875       6.500       $ 835.31      240      1-Sep-18  
4881940     HOLYOKE              MA      01040     SFD         8.625       6.500       $ 105.01      360      1-Aug-28  
4881943     BRONX                NY      10463     MF2         8.125       6.500       $ 668.25      360      1-Aug-28  
4881995     WILTON MANORS        FL      33311     MF2         8.125       6.500       $ 860.71      360      1-Aug-28  
4887676     WICHITA              KS      67207     MF4         8.625       6.500       $ 455.01      360      1-Aug-28  
4887694     GROSSE POINTE FARMS  MI      48236     SFD         7.625       6.500     $ 1,734.10      360      1-Aug-28  
4881067     KISSIMMEE            FL      34758     PUD         8.375       6.500       $ 731.57      360      1-Aug-28  
4962743     MALIBU               CA      90265     MF2         7.125       6.500     $ 4,177.05      360      1-Nov-28  
                                                                                                              
                                                                                                                     
                                                                                                              
</TABLE>



<TABLE>
<CAPTION>

  (i)         (ix)             (x)     (xi)      (xii)    (xiii)    (xiv)        (xv)       (xvi)
- ---------  -------------     ------ --------- ----------  --------  -----------  -------------------
              CUT-OFF                                                      
MORTGAGE      DATE                              MORTGAGE            T.O.P.       MASTER    FIXED
LOAN          PRINCIPAL                         INSURANCE SERVICE   MORTGAGE     SERVICE   RETAIN
NUMBER        BALANCE          LTV    SUBSIDY   CODE      FEE       LOAN         FEE       YIELD 
- ---------  -------------     ------ --------- ----------  --------  -----------  -------------------
<S>           <C>             <C>    <C>        <C>       <C>       <C>         <C>       <C>
4902337       $ 46,846.14     94.99               11      0.25                  0.017      1.233  
4902497       $ 91,100.68     75.00                       0.25                  0.017      1.608  
4902509       $ 66,542.99     80.00                       0.25                  0.017      0.858  
4902614       $ 34,225.77     72.63                       0.25                  0.017      1.483  
4902671       $ 25,446.11     95.00               06      0.25                  0.017      1.483  
4902685      $ 151,575.92     85.00               11      0.25                  0.017      1.108  
4902692       $ 90,150.18     70.00                       0.25                  0.017      1.483  
4902731       $ 90,133.89     90.00               13      0.25                  0.017      1.608  
4902792      $ 130,649.45     85.00                       0.25                  0.017      1.233  
4902795      $ 155,386.00     90.00               05      0.25                  0.017      1.608  
4902871       $ 98,695.19     89.97                       0.25                  0.017      1.233  
4903149      $ 100,985.38     78.15                       0.25                  0.017      1.358  
4903196      $ 144,691.08     89.36                       0.25                  0.017      1.483  
4903251      $ 126,873.14     73.14                       0.25                  0.017      1.108  
4903526       $ 33,481.64     90.00               06      0.25                  0.017      1.483  
4903532      $ 103,682.41     95.00               11      0.25                  0.017      1.108  
4903592      $ 139,055.75     63.35                       0.25                  0.017      1.358  
4903652      $ 121,565.01     70.00                       0.25                  0.017      1.233  
4903744      $ 115,733.66     77.67                       0.25                  0.017      1.483  
4903846       $ 58,034.92     90.00               06      0.25                  0.017      1.483  
4904072       $ 78,233.00     90.00               13      0.25                  0.017      1.983  
4904081       $ 39,404.05     65.00                       0.25                  0.017      1.233  
4904116       $ 93,356.22     94.00               06      0.25                  0.017      0.733  
4904135      $ 224,376.46     90.00               11      0.25                  0.017      1.358  
4904168      $ 146,125.96     95.00               13      0.25                  0.017      0.733  
4904253       $ 84,078.21     90.00               06      0.25                  0.017      1.483  
4904559      $ 117,936.70     90.00               13      0.25                  0.017      0.983  
4904588      $ 367,569.64     94.99               06      0.25                  0.017      1.358  
4904650       $ 97,351.13     90.00               01      0.25                  0.017      0.733  
4904657      $ 175,140.16     69.18                       0.25                  0.017      1.233  
4904667       $ 21,899.73     88.00               06      0.25                  0.017      1.483  
4904709       $ 62,037.33     90.00               13      0.25                  0.017      1.233  
4904722      $ 410,089.89     80.00                       0.25                  0.017      0.608  
4904747      $ 179,475.31     79.74                       0.25                  0.017      0.733  
4904788      $ 202,555.34     79.07                       0.25                  0.017      1.733  
4904804      $ 267,525.95     75.00                       0.25                  0.017      0.608  
4904912      $ 186,745.99     70.00                       0.25                  0.017      0.858  
4904922       $ 75,971.77     90.00               06      0.25                  0.017      1.733  
4904927      $ 340,319.66     95.00               11      0.25                  0.017      1.108  
4904936       $ 34,845.08     90.00               06      0.25                  0.017      1.483  
4904953       $ 53,461.40     90.00               06      0.25                  0.017      1.858  
4904954      $ 111,286.56     89.96               13      0.25                  0.017      0.983  
4904975       $ 44,609.12     89.98               17      0.25                  0.017      1.108  
4904993      $ 182,727.68     80.00                       0.25                  0.017      1.233  
4904999      $ 109,735.92     81.85               13      0.25                  0.017      1.233  
4905001       $ 35,647.39     90.00               06      0.25                  0.017      1.608  
4905024      $ 141,225.57     90.00               13      0.25                  0.017      1.733  
4905074       $ 62,350.13     74.97                       0.25                  0.017      1.358  
4905231       $ 49,037.74     90.00               06      0.25                  0.017      1.483  
4905271      $ 132,626.75     90.00               06      0.25                  0.017      0.983  
4905277       $ 83,242.50     67.12                       0.25                  0.017      0.108  
4905298       $ 58,963.21     75.90                       0.25                  0.017      1.358  
4905304       $ 70,386.06     90.00               06      0.25                  0.017      1.483  
4905307       $ 35,232.69     95.00               06      0.25                  0.017      1.608  
4905320       $ 80,362.15     89.95               06      0.25                  0.017      1.483  
4905322       $ 32,516.54     89.86               06      0.25                  0.017      1.483  
4905348       $ 41,966.42     89.94               06      0.25                  0.017      1.733  
4905373      $ 129,874.69     90.00               11      0.25                  0.017      1.233  
4905391       $ 25,746.97     53.06                       0.25                  0.017      1.983  
4905408      $ 954,918.30     60.00                       0.25                  0.017      0.733  
4905433       $ 32,782.92     78.57                       0.25                  0.017      1.483  
4905435      $ 119,128.72     75.00                       0.25                  0.017      1.483  
4905445      $ 162,663.57     84.97               06      0.25                  0.017      1.358  
4905472       $ 74,403.91     48.39                       0.25                  0.017      1.483  
4905495      $ 114,728.40     90.00               11      0.25                  0.017      1.233  
4905514      $ 330,368.79     80.00                       0.25                  0.017      1.108  
4905531      $ 141,412.52     77.03                       0.25                  0.017      1.233  
4905562       $ 59,903.41     90.00               06      0.25                  0.017      1.483  
4905590       $ 37,071.88     90.00               13      0.25                  0.017      1.358  
4905634      $ 119,723.53     89.98               13      0.25                  0.017      1.233  
4905648      $ 106,970.93     85.00               33      0.25                  0.017      0.858  
4905720      $ 118,025.55     90.00               11      0.25                  0.017      0.983  
4905732      $ 138,540.44     89.99               11      0.25                  0.017      1.608  
4905746      $ 100,043.55     89.96               11      0.25                  0.017      0.983  
4905756       $ 32,661.07     90.00               06      0.25                  0.017      1.608  
4905815      $ 358,140.94     94.76                       0.25                  0.017      0.858  
4906100      $ 110,481.31     72.55                       0.25                  0.017      1.358  
4906146      $ 143,052.77     90.00               13      0.25                  0.017      1.483  
4906158      $ 173,720.51     90.00               13      0.25                  0.017      1.608  
4906204       $ 35,069.57     90.00               06      0.25                  0.017      1.233  
4906362       $ 69,347.13     90.00               13      0.25                  0.017      0.983  
4906413       $ 48,519.78     34.82                       0.25                  0.017      1.983  
4906422       $ 67,147.31     90.00               11      0.25                  0.017      1.483  
4906483      $ 183,410.47     65.00                       0.25                  0.017      1.108  
4906518       $ 66,931.24     90.00               06      0.25                  0.017      1.858  
4906636      $ 113,273.16     60.64                       0.25                  0.017      0.983  
4906647      $ 149,099.89     68.18                       0.25                  0.017      1.108  
4943466      $ 236,975.73     70.00                       0.25                  0.017      0.983  
4943554      $ 196,602.55     50.09                       0.25                  0.017      0.858  
4944223      $ 267,065.61     65.37                       0.25                  0.017      1.108  
4944895       $ 71,265.61     90.00                       0.25                  0.017      0.983  
4945211      $ 161,121.71     68.07                       0.25                  0.017      1.233  
4945623      $ 119,688.69     70.09                       0.25                  0.017      0.733  
4945626       $ 60,585.01     65.00                       0.25                  0.017      1.608  
4945638       $ 69,298.60     63.64                       0.25                  0.017      0.733  
4945653      $ 223,073.27     60.00                       0.25                  0.017      1.108  
4945682      $ 685,427.31     79.62                       0.25                  0.017      1.108  
4945689       $ 95,267.12     80.00                       0.25                  0.017      0.733  
4945799       $ 91,644.45     79.96                       0.25                  0.017      0.608  
4945823       $ 61,267.02     77.38                       0.25                  0.017      1.733  
4945835      $ 156,564.55     61.96                       0.25                  0.017      1.983  
4945851       $ 72,607.55     65.30                       0.25                  0.017      0.983  
4945868      $ 110,651.93     80.00                       0.25                  0.017      1.233  
4945913       $ 84,612.60     72.58                       0.25                  0.017      0.983  
4960266      $ 326,347.78     52.23                       0.25                  0.017      0.983  
4960272      $ 278,733.55     52.83                       0.25                  0.017      0.733  
4960376      $ 149,287.25     50.17                       0.25                  0.017      0.483  
4960635      $ 262,231.30     66.58                       0.25                  0.017      0.858  
4960649      $ 266,219.61     66.75                       0.25                  0.017      0.858  
4962195      $ 288,688.33     26.36                       0.25                  0.017      0.733  
4930174       $ 69,704.82     81.22               06      0.25                  0.017      1.108  
4930182      $ 194,444.10     53.72                       0.25                  0.017      0.983  
4930193       $ 82,741.59     70.00                       0.25                  0.017      1.608  
4930211      $ 118,768.89     89.21               12      0.25                  0.017      1.108  
4930235       $ 47,577.06     85.18               12      0.25                  0.017      1.483  
4930307       $ 52,952.35     90.00               06      0.25                  0.017      1.108  
4930311       $ 28,717.89     90.00               12      0.25                  0.017      0.983  
4930326       $ 83,412.78     88.11               12      0.25                  0.017      1.608  
4930334       $ 73,723.73     90.00               12      0.25                  0.017      0.733  
4930343      $ 167,555.92     75.34                       0.25                  0.017      1.358  
4930345      $ 124,513.34     78.99                       0.25                  0.017      0.608  
4930352      $ 253,162.33     89.68               12      0.25                  0.017      1.608  
4930447      $ 179,661.98     82.57               12      0.25                  0.017      1.608  
4930453      $ 161,582.47     85.26               06      0.25                  0.017      1.483  
4930462      $ 110,428.98     73.09                       0.25                  0.017      0.233  
4930472      $ 165,333.57     74.33                       0.25                  0.017      1.608  
4930514      $ 173,727.81     85.00               17      0.25                  0.017      0.733  
4930537       $ 84,449.04     82.94               12      0.25                  0.017      1.858  
4942051      $ 311,301.00     80.00                       0.25                  0.017      0.733  
4834778      $ 254,154.38     75.00                       0.25                  0.017      1.108  
4834796      $ 213,329.92     50.59                       0.25                  0.017      1.108  
4834890      $ 107,932.66     70.00                       0.25                  0.017      1.608  
4856615      $ 117,296.02     78.67                       0.25                  0.017      0.983  
4856711       $ 95,409.40     80.03                       0.25                  0.017      1.108  
4856721      $ 100,039.19     85.30                       0.25                  0.017      0.733  
4856822      $ 149,046.22     71.43                       0.25                  0.017      1.108  
4856877       $ 65,637.30     60.00                       0.25                  0.017      1.233  
4856940      $ 166,432.26     59.40                       0.25                  0.017      0.483  
4856946       $ 54,083.54     75.00                       0.25                  0.017      1.358  
4856954      $ 134,583.87     80.00                       0.25                  0.017      1.483  
4857013      $ 143,084.34     90.00               13      0.25                  0.017      1.108  
4857038      $ 171,844.04     78.64                       0.25                  0.017      0.858  
4857146      $ 190,225.08     86.15                       0.25                  0.017      1.358  
4857155      $ 144,201.05     78.84                       0.25                  0.017      0.858  
4857241      $ 262,670.15     80.00                       0.25                  0.017      0.983  
4857320      $ 116,480.04     53.64                       0.25                  0.017      0.733  
4857336      $ 151,731.81     78.21                       0.25                  0.017      0.983  
4857410       $ 38,183.64     80.00                       0.25                  0.017      1.108  
4857472      $ 124,155.99     73.92                       0.25                  0.017      0.858  
4857786      $ 206,798.65     80.00                       0.25                  0.017      0.983  
4857803      $ 125,272.28     69.61                       0.25                  0.017      0.983  
4857814      $ 334,678.84     55.86                       0.25                  0.017      1.108  
4857823      $ 158,005.78     75.00                       0.25                  0.017      1.733  
4857826      $ 160,161.54     94.82               11      0.25                  0.017      0.608  
4857829      $ 101,055.53     80.00                       0.25                  0.017      1.358  
4963254       $ 89,682.91     59.38                       0.25                  0.017      1.733  
4879993       $ 99,739.88     70.00                       0.25                  0.017      1.108  
4880017       $ 49,321.45     90.00               11      0.25                  0.017      1.858  
4880023       $ 49,187.38     62.14                       0.25                  0.017      0.983  
4880136      $ 140,868.74     80.00                       0.25                  0.017      0.858  
4880303      $ 199,155.42     80.00                       0.25                  0.017      1.858  
4880312       $ 51,986.29     90.00               11      0.25                  0.017      1.233  
4880445       $ 93,204.65     90.00               11      0.25                  0.017      1.858  
4880446       $ 35,937.55     60.15                       0.25                  0.017      1.858  
4880468       $ 58,426.12     90.00               11      0.25                  0.017      1.483  
4880512       $ 35,347.20     73.96                       0.25                  0.017      0.983  
4880534       $ 59,185.34     85.00               11      0.25                  0.017      1.108  
4880585       $ 35,347.20     73.96                       0.25                  0.017      0.983  
4880590       $ 50,198.81     76.48                       0.25                  0.017      1.358  
4880623       $ 67,084.98     89.99               13      0.25                  0.017      1.358  
4880635       $ 48,793.06     70.00                       0.25                  0.017      1.858  
4880686       $ 69,940.26     90.00               33      0.25                  0.017      1.733  
4880724       $ 65,619.52     94.99               11      0.25                  0.017      0.733  
4880754       $ 55,966.60     88.58               06      0.25                  0.017      0.983  
4880767       $ 71,596.31     89.99               06      0.25                  0.017      1.858  
4880785       $ 33,446.84     80.00                       0.25                  0.017      1.483  
4880802       $ 49,621.99     71.43                       0.25                  0.017      1.733  
4880818       $ 67,214.94     90.00               11      0.25                  0.017      1.858  
4880861       $ 57,714.97     79.45                       0.25                  0.017      1.108  
4880874       $ 62,648.86     67.63                       0.25                  0.017      1.358  
4880897       $ 53,805.23     90.00               11      0.25                  0.017      1.858  
4880898       $ 38,071.81     86.93               06      0.25                  0.017      1.483  
4880956      $ 109,896.93     80.00                       0.25                  0.017      1.483  
4880968      $ 114,501.77     65.71                       0.25                  0.017      1.733  
4881004       $ 80,558.31     89.89               13      0.25                  0.017      1.858  
4881036      $ 150,776.59     80.00                       0.25                  0.017      0.983  
4881037       $ 39,875.80     90.00                       0.25                  0.017      1.858  
4881073      $ 155,289.12     75.73                       0.25                  0.017      1.483  
4881129      $ 144,510.04     80.00                       0.25                  0.017      0.483  
4881222       $ 49,751.57     54.35                       0.25                  0.017      1.733  
4881299       $ 99,912.70     90.00               06      0.25                  0.017      1.233  
4881364       $ 98,581.86     90.00               11      0.25                  0.017      1.858  
4881371      $ 137,892.40     86.56               11      0.25                  0.017      1.733  
4881380       $ 39,795.48     80.00                       0.25                  0.017      1.983  
4881392       $ 59,573.01     69.53                       0.25                  0.017      1.608  
4881418      $ 108,997.67     80.00                       0.25                  0.017      1.733  
4881426       $ 61,794.87     90.00               06      0.25                  0.017      1.108  
4881443       $ 62,690.43     90.00               06      0.25                  0.017      1.108  
4881525       $ 74,268.51     89.99               11      0.25                  0.017      1.608  
4881555       $ 51,979.53     90.00               11      0.25                  0.017      1.858  
4881936       $ 99,739.88     70.00                       0.25                  0.017      1.108  
4881940       $ 13,442.93     90.00               11      0.25                  0.017      1.858  
4881943       $ 89,579.39     90.00               11      0.25                  0.017      1.358  
4881995      $ 115,378.23     88.49               11      0.25                  0.017      1.358  
4887676       $ 58,252.93     90.00               11      0.25                  0.017      1.858  
4887694      $ 243,215.41     65.33                       0.25                  0.017      0.858  
4881067       $ 95,822.36     77.62                       0.25                  0.017      1.608  
4962743      $ 617,999.04     60.49                       0.25                  0.017      0.358  
                                                                                                  
          $ 22,641,105.32 

</TABLE>


COUNT:                  208
WAC:            7.911200291
WAM:            349.4406231
WALTV:          76.55241828



<PAGE>


(i)         (xvii)                                   (xviii)
- -----       -----------------------                  -----------

MORTGAGE                                             NMI
LOAN                                                 LOAN
NUMBER      SERVICER                                 SELLER
- --------    ------------------------                 ---------------------------

4902337     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902497     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902509     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902614     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902671     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902685     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902692     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902731     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902792     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902795     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4902871     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903149     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903196     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903251     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903526     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903532     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903592     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903652     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903744     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4903846     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904072     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904081     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904116     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904135     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904168     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904253     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904559     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904588     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904650     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904657     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904667     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904709     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904722     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904747     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904788     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904804     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904912     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904922     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904927     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904936     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904953     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904954     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904975     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904993     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4904999     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905001     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905024     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905074     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905231     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905271     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905277     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905298     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905304     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905307     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905320     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905322     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905348     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905373     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905391     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905408     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905433     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905435     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905445     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905472     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905495     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905514     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905531     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905562     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905590     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905634     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905648     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905720     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905732     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905746     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905756     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4905815     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906100     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906146     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906158     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906204     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906362     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906413     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906422     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906483     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906518     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906636     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4906647     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4943466     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4943554     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4944223     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4944895     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945211     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945623     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945626     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945638     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945653     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945682     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945689     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945799     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945823     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945835     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945851     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945868     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4945913     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4960266     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4960272     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4960376     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4960635     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4960649     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4962195     BANK UNITED OF TEXAS                     BANK UNITED OF TEXAS
4930174     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930182     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930193     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930211     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930235     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930307     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930311     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930326     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930334     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930343     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930345     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930352     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930447     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930453     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930462     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930472     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930514     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4930537     COLUMBIA NATIONAL, INC.                  COLUMBIA NATIONAL, INC.
4942051     FT MORTGAGE COMPANIES                    FT MORTGAGE COMPANIES
4834778     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4834796     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4834890     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856615     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856711     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856721     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856822     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856877     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856940     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856946     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4856954     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857013     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857038     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857146     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857155     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857241     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857320     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857336     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857410     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857472     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857786     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857803     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857814     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857823     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857826     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4857829     HOMESIDE LENDING, INC.                   HOMESIDE LENDING, INC.
4963254     MERRILL LYNCH CREDIT CORP.               MERRILL LYNCH CREDIT CORP.
4879993     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880017     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880023     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880136     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880303     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880312     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880445     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880446     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880468     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880512     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880534     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880585     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880590     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880623     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880635     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880686     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880724     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880754     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880767     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880785     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880802     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880818     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880861     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880874     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880897     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880898     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880956     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4880968     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881004     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881036     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881037     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881073     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881129     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881222     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881299     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881364     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881371     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881380     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881392     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881418     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881426     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881443     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881525     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881555     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881936     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881940     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881943     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881995     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4887676     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4887694     NATIONAL CITY MORTGAGE C                 NATIONAL CITY MORTGAGE C
4881067     NATIONAL CITY MORTGAGE CO.               NATIONAL CITY MORTGAGE CO.
4962743     NOVUS FINANCIAL CORPORATION              NOVUS FINANCIAL CORPORATION



COUNT:                       208
WAC:                 7.911200291
WAM:                 349.4406231
WALTV:               76.55241828


<PAGE>


                                    EXHIBIT G

                               REQUEST FOR RELEASE
                             (for Trustee/Custodian)

LOAN INFORMATION

     Name of Mortgagor:           --------------------------------------

     Servicer
     Loan No.:                    --------------------------------------

CUSTODIAN/TRUSTEE

         Name:                    --------------------------------------

         Address:                 --------------------------------------

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

         Custodian/Trustee
         Mortgage File No.:       --------------------------------------

SELLER

         Name:                    --------------------------------------

         Address:                 --------------------------------------

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

         Certificates:            Mortgage Asset-Backed Pass-Through 
                                  Certificates, Series 1999-1

The undersigned  Master Servicer hereby  acknowledges  that it has received from
First Union National  Bank, as Trustee for the Holders of Mortgage  Asset-Backed
Pass-Through  Certificates,  Series 1999-1, 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 March 29, 1999 (the  "Pooling and  Servicing  Agreement")
among the Trustee, the Seller and the Master Servicer.

( )      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
                         Trustee when the need therefor no longer exists, unless
                         the Mortgage  Loan  relating to the  Documents has been
                         liquidated and the proceeds  thereof have been remitted
                         to the  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  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:
                                           Name:
                                           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  Integrated  Structured  Assets,  Inc.
Mortgage  Asset-Backed  Pass-Through  Certificates,  Series 1999-1,  Class I-A-R
Certificate  (the  "Class  I-A-R  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 or other retirement  arrangement subject to Title
I of the Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
or Code  Section 4975 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 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 I-A-R Certificate as they
become due.

5. That the Purchaser understands that it may incur tax liabilities with respect
to the Class I-A-R  Certificate  in excess of cash flows  generated by the Class
I-A-R Certificate.

6. That the  Purchaser  will not  transfer  the Class I-A-R  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  I-A-R  Certificate  in
connection  with the conduct of a trade or business within the United States and
has furnished the transferor and the Trustee 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 Trustee an opinion of a nationally  recognized tax counsel to the effect
that the transfer of the Class I-A-R Certificate to it is in accordance with the
requirements  of the Code and the  regulations  promulgated  thereunder and that
such transfer of the Class I-A-R Certificate will not be disregarded for federal
income tax  purposes.  "U.S.  Person"  means a citizen or resident of the United
States,  a corporation  or  partnership  (unless,  in the case of a partnership,
Treasury regulations are adopted that provide otherwise) created or organized in
or under the laws of the United  States,  any states  thereof or the District of
Columbia,  including  an entity  treated as a  corporation  or  partnership  for
federal income tax purposes,  an estate whose income is subject to United States
federal  income tax  regardless  its  source,  or a trust if a court  within the
United States is able to exercise primary supervision over the administration of
such trust,  and one or more such U.S. Persons have the authority to control all
substantial  decisions of such trust (or, to the extent  provided in  applicable
Treasury  regulations,  certain trusts in existence on August 20, 1996 which are
eligible to be treated as U.S. Persons).

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 I-A-R  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 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 I-A-R Certificate]




                                     [Date]




First Union National Bank
230 South Tryon Street
Charlotte, North Carolina 28288

         Re:      NORWEST INTEGRATED STRUCTURED ASSETS, INC.,
                  SERIES 1999-1, CLASS I-A-R          

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 INTEGRATED STRUCTURED ASSETS, INC.

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
                                  SERIES 1999-1
               CLASS [I-A-PO][II-A-PO][B-4][B-5][B-6] CERTIFICATES

                               TRANSFEREE'S LETTER

                                                      ----------------- --, ----


First Union National Bank
230 South Tryon Street
Charlotte, North Carolina 28288

Norwest Integrated Structured Assets, Inc.
7485 New Horizon Way
Frederick, Maryland 21703

                  The undersigned (the "Purchaser") proposes to purchase Norwest
Integrated   Structured   Assets,   Inc.  Mortgage   Asset-Backed   Pass-Through
Certificates, Series 1999-1, Class [I-A-PO][II-A-PO][B-4][B-5][B-6] Certificates
(the "Class  [I-A-PO][II-A-PO][B-4][B-5][B-6]  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 March 29, 1999 (the "Pooling
and Servicing  Agreement") among Norwest Integrated  Structured Assets, Inc., as
seller (the "Seller"),  Norwest Bank Minnesota,  National Association, as master
servicer (the "Master  Servicer") and First Union National Bank, as trustee (the
"Trustee"),  of Norwest Integrated Structured Assets, Inc. Mortgage Asset-Backed
Pass-Through Certificates, Series 1999-1.

                  Section   2.________REPRESENTATIONS   AND  WARRANTIES  OF  THE
PURCHASER.  In connection with the proposed transfer,  the Purchaser  represents
and warrants to the Seller, the Master Servicer and the Trustee 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 [I-A-PO][II-A-PO][B-4][B-5][B-6]
Certificates,  and to enter into this Agreement, and duly executed and delivered
this Agreement.

                  (b)    The     Purchaser     is     acquiring     the    Class
[I-A-PO][II-A-PO][B-4][B-5][B-6]  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  [I-A-PO][II-A-PO][B-4][B-5][B-6]  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  [I-A-PO][II-A-PO][B-4][B-5][B-6]
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 __________ __, 19__,
relating  to  the  Class   [I-A-PO][II-A-PO][B-4][B-5][B-6]   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  the  Seller  concerning  the  Class
[I-A-PO][II-A-PO][B-4][B-5][B-6]  Certificates and all matters relating thereto,
and obtain any  additional  information  (including  documents)  relevant to its
decision to  purchase  the Class  [I-A-PO][II-A-PO][B-4][B-5][B-6]  Certificates
that the Seller possesses or can possess without  unreasonable effort or expense
and (c) it has undertaken its own independent  analysis of the investment in the
Class [I-A-PO][II-A-PO][B-4][B-5][B-6]  Certificates. The Purchaser will not use
or disclose any  information it receives in connection  with its purchase of the
Class  [I-A-PO][II-A-PO][B-4][B-5][B-6]  Certificates  other than in  connection
with a subsequent sale of Class [I-A-PO][II-A-PO][B-4][B-5][B-6] 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-4][B-5][B-6] Certificates only] if the Purchaser is an insurance company, (A)
the source of funds used to purchase the Class [B-4][B-5][B-6] 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),  (B) 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  and (C) the purchase and holding of such
Class  [B-4][B-5][B-6]  Certificates  are  covered by  Sections I and III of PTE
95-60  or  (iii)  the  Purchaser  has  provided  (a) a  "Benefit  Plan  Opinion"
satisfactory  to the  Seller and the  Trustee  of the Trust  Estate and (b) such
other opinions of counsel,  officers'  certificates and agreements as the Seller
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).

                  (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  [I-A-PO][II-A-PO][B-4][B-5][B-6]  Certificates  is  in
compliance therewith.

                  Section    3.________TRANSFER   OF   CLASS   [I-A-PO][II-A-PO]
[B-4][B-5][B-6] CERTIFICATES.

                  (a)    The    Purchaser    understands    that    the    Class
[I-A-PO][II-A-PO][B-4][B-5][B-6] 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   [I-A-PO][II-A-PO][B-4][B-5][B-6]
Certificates  are registered under the Act and applicable state law or unless an
exemption from registration is available. The Purchaser further understands that
neither the Seller,  the Master Servicer nor the Trustee is under any obligation
to register the Class  [I-A-PO][II-A-PO][B-4][B-5][B-6]  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
Trustee shall require,  in order to assure  compliance  with such laws, that the
Certificateholder's  prospective  transferee  certify  to the  Trustee 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 Trustee or the Seller may, if such transfer
is made within  three  years from the later of (a) the  Closing  Date or (b) the
last  date on which  the  Seller 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  Trustee,  the
Master  Servicer or the Seller.  Any such  Certificateholder  desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee, the Master
Servicer,  any  Paying  Agent  acting on behalf of the  Trustee  and the  Seller
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  [I-A-PO][II-A-PO][B-4][B-5][B-6]
Certificate  shall be made  unless the  transferee  provides  the Seller and the
Trustee with a Transferee's Letter, substantially in the form of this Agreement.

                  (c)   The    Purchaser    acknowledges    that    its    Class
[I-A-PO][II-A-PO][B-4][B-5][B-6]  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 INTEGRATED STRUCTURED ASSETS, INC.

                 MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES
                                  SERIES 1999-1
                      CLASS [B-1] [B-2] [B-3] CERTIFICATES

                               TRANSFEREE'S LETTER

                                                       ---------------- --, ----

First Union National Bank
230 South Tryon Street
Charlotte, North Carolina 28288

Norwest Integrated Structured Assets, Inc.
7485 New Horizon Way
Frederick, Maryland 21703

                  The undersigned (the "Purchaser") proposes to purchase Norwest
Integrated   Structured   Assets,   Inc.  Mortgage   Asset-Backed   Pass-Through
Certificates,  Series 1999-1,  Class [B-1] [B-2] [B-3]  Certificates (the "Class
[B-1] [B-2] [B-3]  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 March 29, 1999 (the "Pooling
and Servicing  Agreement") among Norwest Integrated  Structured Assets, Inc., as
seller (the "Seller"),  Norwest Bank Minnesota,  National Association, as master
servicer (the "Master  Servicer") and First Union National Bank, as trustee (the
"Trustee") of Norwest Integrated  Structured Assets, Inc. Mortgage  Asset-Backed
Pass-Through Certificates, Series 1999-1.

                  Section   2.________REPRESENTATIONS   AND  WARRANTIES  OF  THE
PURCHASER.  In connection with the proposed transfer,  the Purchaser  represents
and warrants to the Seller, the Master Servicer and the Trustee 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,  (A) the source of funds used to purchase the
Class [B-1] [B-2] [B-3]  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), (B) 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  and (C) the  purchase  and  holding of such  Class  [B-1][B-2][B-3]
Certificate  are  covered  by  Sections  I and III of PTE  95-60  or  (iii)  the
Purchaser has provided (a) a "Benefit Plan Opinion"  satisfactory  to the Seller
and the  Trustee of the Trust  Estate and (b) such other  opinions  of  counsel,
officers'  certificates  and agreements as the Seller 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

                              SERVICING AGREEMENTS

                   Norwest Mortgage, Inc. Servicing Agreement

               North American Mortgage Company Servicing Agreement

                      HomeSide Lending Servicing Agreement

                 NOVUS Financial Corporation Servicing Agreement

                         Bank United Servicing Agreement

               National City Mortgage Company Servicing Agreement

                   Columbia Equities, Ltd. Servicing Agreement

                    FT Mortgage Companies Servicing Agreement

              Merrill Lynch Credit Corporation 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 Integrated  Structured Assets, Inc. Mortgage  Asset-Backed  Pass-Through
Certificates, Series 1999-1, Class ____ (the "Class B Certificates").  The Class
B Certificates  were issued pursuant to a Pooling and Servicing  Agreement dated
as of March 29, 1999 among Norwest Integrated Structured Assets, Inc., as seller
(the "Seller"), Norwest Bank Minnesota, National Association, as Master Servicer
and First Union National Bank, 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  & Poor's
("S&P") or at least F-1 by Fitch IBCA,  Inc.  ("Fitch")  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 AA by Fitch or
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  A-1 by S&P or F-1 by Fitch  or (z) the  depository  institution  or trust
company is one that is  acceptable  to either S&P or Fitch 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  Integrated  Structured  Assets,  Inc.  Mortgage
Asset-Backed  Pass-Through  Certificates,  Series  1999-1.  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, the Seller, and each Servicer and each person who controls the Company,
the Seller,  or a Servicer  and each of their  respective  officers,  directors,
affiliates  and agents acting at the  Company's,  the Seller'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,  the
Seller, or a Servicer,  or on their behalf, in accordance with the provisions of
this Agreement and (i) which actions conflict with the Company's,  the Seller'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