BANK OF AMERICA MORT SECS INC MORT PAS THRU CERT SER 1999-8
8-K, 1999-11-16
ASSET-BACKED SECURITIES
Previous: JL FRENCH AUTOMOTIVE CASTING INC, 10-Q, 1999-11-16
Next: AMERICAN ENTERPRISE VARIABLE LIFE ACCOUNT, S-6/A, 1999-11-16



                       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:  July 27, 1999
(Date of earliest event reported)

Commission File No. 333-67267



                    Bank of America Mortgage Securities, Inc.
 ------------------------------------------------------------------------------



            Delaware                                        94-324470
    ------------------------                     -------------------------------
    (State of Incorporation)                     (I.R.S. Employer Identification
                                                                  No.)



345 Montgomery Street, Lower Level #2, Unit #8152, San Francisco, CA 94104
 ------------------------------------------------------------------------------
               Address of principal executive offices (Zip Code)



                                 (415) 445-4779
 ------------------------------------------------------------------------------
               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 July 27, 1999, Bank of America  Mortgage  Securities,  Inc., a Delaware
corporation (the "Registrant"),  sold Mortgage Pass-Through Certificates, Series
1999-8,  Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class
A-7, Class A-8, Class A-9, Class A-10, Class A-11, Class A-12, Class A-PO, Class
A-R, Class B-1, Class B-2 and Class B-3 (the "Offered Certificates"),  having an
aggregate   original   principal   balance  of   $496,770,415.00.   The  Offered
Certificates  were issued pursuant to a Pooling and Servicing  Agreement,  dated
July 27,  1999,  among the  Registrant,  Bank of  America,  FSB,  as a  servicer
("BAFSB"),  Bank of America, N.A., as a servicer ("BANA"),  NationsBanc Mortgage
Corporation,  as a servicer ("NationsBanc") and The Bank of New York, as trustee
(the  "Agreement"),  a copy of which is filed  as an  exhibit  hereto.  Mortgage
Pass-Through  Certificates,  Series  1999-8,  Class B-4, Class B-5 and Class B-6
Certificates,  having an aggregate  initial  principal  balance of $3,502,944.42
(the "Private Class B Certificates" and, together with the Offered Certificates,
the "Certificates"), were also issued pursuant to the Agreement.

      As of the date of initial issuance,  the Offered Certificates evidenced an
approximate  99.30%  undivided  interest  in a trust (the  "Trust"),  consisting
principally  of a pool  of  fixed  interest  rate,  conventional,  monthly  pay,
fully-amortizing,  one- to four-family  residential  first mortgage  loans.  The
remaining  undivided interests in the Trust are evidenced by the Private Class B
Certificates  distributions  on which are  subordinated to  distributions on the
Offered 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
Amount is sufficient therefor.

      An election will be made to treat the Trust as a REMIC for federal  income
tax purposes (the  "REMIC").  The Class A-1,  Class A-2,  Class A-3,  Class A-4,
Class A-5, Class A-6,  Class A-7, Class A-8, Class A-9, Class A-10,  Class A-11,
Class A-12,  Class 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 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
                                       July  27,  1999,  among  Bank of  America
                                       Mortgage  Securities,  Inc.,  NationsBanc
                                       Mortgage  Corporation,  Bank of  America,
                                       FSB,  Bank of America,  N.A. and The Bank
                                       of New York, 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.


                                       BANK OF AMERICA MORTGAGE SECURITIES,
                                          INC.


July 27, 1999

                                       /s/ Sharon Joseph
                                       ----------------------------------
                                       Sharon Joseph
                                       Vice President




<PAGE>





                                INDEX TO EXHIBITS
                                                                Paper (P) or
Exhibit No.                 Description                       Electronic (E)
- -----------                 -----------                       --------------
   (EX-4)                   Pooling and Servicing               E
                            Agreement, dated July 27, 1999
                            among Bank of America Mortgage
                            Securities, Inc., NationsBanc
                            Mortgage Corporation, Bank of America,
                            FSB, Bank of America, N.A. and
                            The Bank of New York, as trustee.





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







                  BANK OF AMERICA MORTGAGE SECURITIES, INC.,

                                  as Depositor,

                        NATIONSBANC MORTGAGE CORPORATION,

                                  as Servicer,

                              BANK OF AMERICA, FSB,

                                  as Servicer,

                             BANK OF AMERICA, N.A.,

                                  as Servicer,

                                       and

                              THE BANK OF NEW YORK,

                                   as Trustee

                         POOLING AND SERVICING AGREEMENT

                               Dated July 27, 1999

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

                       Mortgage Pass-Through Certificates

                                  Series 1999-8








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




<PAGE>





                                TABLE OF CONTENTS

                                                                            Page
PRELIMINARY STATEMENT........................................................


                                    ARTICLE I

                                   DEFINITIONS

Section 1.01  Defined Terms................................................
Section 1.02  Interest Calculations........................................


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS
                        ORIGINAL ISSUANCE OF CERTIFICATES

Section 2.01  Conveyance of Mortgage Loans.................................
Section 2.02  Acceptance by the Trustee of the Mortgage Loans..............
Section 2.03  Representations, Warranties and Covenants of the NMC
               Servicer....................................................
Section 2.04  Representations, Warranties and Covenants of the BAFSB
               Servicer....................................................
Section 2.05  Representations, Warranties and Covenants of the BANA
               Servicer....................................................
Section 2.06  Representations and Warranties of the Depositor as to the
               Mortgage Loans..............................................
Section 2.07  Designation of Interests in the REMIC........................
Section 2.08  Designation of Start-up Day..................................
Section 2.09  REMIC Certificate Maturity Date..............................
Section 2.10  Execution and Delivery of Certificates.......................


                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

Section 3.01  Servicers to Service Mortgage Loans..........................
Section 3.02  Subservicing; Enforcement of the Obligations of Servicers....
Section 3.03  Fidelity Bond; Errors and Omissions Insurance................
Section 3.04  Access to Certain Documentation..............................
Section 3.05  Maintenance of Primary Mortgage Insurance Policy; Claims.....
Section 3.06  Rights of the Depositor and the Trustee in Respect of the
               Servicers...................................................
Section 3.07  Trustee to Act as Servicer...................................
Section 3.08  Collection of Mortgage Loan Payments; Servicer Custodial
               Accounts; and Certificate Account...........................
Section 3.09  Collection of Taxes, Assessments and Similar Items;
               Escrow Accounts.............................................
Section 3.10  Access to Certain Documentation and Information Regarding
               the Mortgage Loans..........................................
Section 3.11  Permitted Withdrawals from the Servicer Custodial
               Accounts and Certificate Account............................
Section 3.12  Maintenance of Hazard Insurance..............................
Section 3.13  Enforcement of Due-On-Sale Clauses; Assumption Agreements....
Section 3.14  Realization Upon Defaulted Mortgage Loans; REO Property......
Section 3.15  Trustee to Cooperate; Release of Mortgage Files..............
Section 3.16  Documents, Records and Funds in Possession of the
               Servicers to be Held for the Trustee........................
Section 3.17  Servicing Compensation.......................................
Section 3.18  Annual Statement as to Compliance............................
Section 3.19  Annual Independent Public Accountants' Servicing
               Statement; Financial Statements.............................
Section 3.20  Advances.....................................................
Section 3.21  Modifications, Waivers, Amendments and Consents..............
Section 3.22  Reports to the Securities and Exchange Commission............


                                   ARTICLE IV

                             SERVICER'S CERTIFICATE

Section 4.01  Servicer's Certificate.......................................


                                    ARTICLE V

                PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS;
                              REMIC ADMINISTRATION

Section 5.01  Distributions................................................
Section 5.02  Priorities of Distribution...................................
Section 5.03  Allocation of Losses.........................................
Section 5.04  Statements to Certificateholders.............................
Section 5.05  Tax Returns and Reports to Certificateholders................
Section 5.06  Tax Matters Person...........................................
Section 5.07  Rights of the Tax Matters Person in Respect of the Trustee...
Section 5.08  REMIC Related Covenants......................................


                                   ARTICLE VI

                                THE CERTIFICATES

Section 6.01  The Certificates.............................................
Section 6.02  Registration of Transfer and Exchange of Certificates........
Section 6.03  Mutilated, Destroyed, Lost or Stolen Certificates............
Section 6.04  Persons Deemed Owners........................................


                                   ARTICLE VII

                         THE DEPOSITOR AND THE SERVICERS

Section 7.01  Respective Liabilities of the Depositor and the Servicers....
Section 7.02  Merger or Consolidation of the Depositor or a Servicer.......
Section 7.03  Limitation on Liability of the Depositor, the Servicers
               and Others..................................................
Section 7.04  Depositor and Servicers Not to Resign........................


                                  ARTICLE VIII

                                     DEFAULT

Section 8.01  Events of Default............................................
Section 8.02  Remedies of Trustee..........................................
Section 8.03  Directions by Certificateholders and Duties of Trustee
               During Event of Default.....................................
Section 8.04  Action upon Certain Failures of a Servicer and upon Event
               of Default..................................................
Section 8.05  Trustee to Act; Appointment of Successor.....................
Section 8.06  Notification to Certificateholders...........................


                                   ARTICLE IX

                                   THE TRUSTEE

Section 9.01  Duties of Trustee............................................
Section 9.02  Certain Matters Affecting the Trustee........................
Section 9.03  Trustee Not Liable for Certificates or Mortgage Loans........
Section 9.04  Trustee May Own Certificates.................................
Section 9.05  Eligibility Requirements for Trustee.........................
Section 9.06  Resignation and Removal of Trustee...........................
Section 9.07  Successor Trustee............................................
Section 9.08  Merger or Consolidation of Trustee...........................
Section 9.09  Appointment of Co-Trustee or Separate Trustee................
Section 9.10  Authenticating Agents........................................
Section 9.11  Trustee's Fees and Expenses..................................
Section 9.12  [Reserved]...................................................
Section 9.13  Paying Agents................................................
Section 9.14  Limitation of Liability......................................
Section 9.15  Trustee May Enforce Claims Without Possession of
               Certificates................................................
Section 9.16  Suits for Enforcement........................................
Section 9.17  Waiver of Bond Requirement...................................
Section 9.18  Waiver of Inventory, Accounting and Appraisal Requirement....
Section 9.19  Year 2000 Compliance.........................................


                                    ARTICLE X

                                   TERMINATION

Section 10.01 Termination upon Purchase by the Depositor or Liquidation
               of All Mortgage Loans.......................................
Section 10.02 Additional Termination Requirements..........................


                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

Section 11.01 Amendment....................................................
Section 11.02 Recordation of Agreement.....................................
Section 11.03 Limitation on Rights of Certificateholders...................
Section 11.04 Governing Law................................................
Section 11.05 Notices......................................................
Section 11.06 Severability of Provisions...................................
Section 11.07 Certificates Nonassessable and Fully Paid....................
Section 11.08 Access to List of Certificateholders.........................
Section 11.09 Recharacterization...........................................



<PAGE>




EXHIBITS

Exhibit A-1 ......-     Form of Face of Class A-1 Certificate
Exhibit A-2 ......-     Form of Face of Class A-2 Certificate
Exhibit A-3 ......-     Form of Face of Class A-3 Certificate
Exhibit A-4 ......-     Form of Face of Class A-4 Certificate
Exhibit A-5 ......-     Form of Face of Class A-5 Certificate
Exhibit A-6 ......-     Form of Face of Class A-6 Certificate
Exhibit A-7 ......-     Form of Face of Class A-7 Certificate
Exhibit A-8 ......-     Form of Face of Class A-8 Certificate
Exhibit A-9 ......-     Form of Face of Class A-9 Certificate
Exhibit A-10......-     Form of Face of Class A-10 Certificate
Exhibit A-11......-     Form of Face of Class A-11 Certificate
Exhibit A-12......-     Form of Face of Class A-12 Certificate
Exhibit A-PO......-     Form of Face of Class A-PO Certificate
Exhibit A-R ......-     Form of Face of Class A-R 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 all Certificates.................C-1
Exhibit D-1 ......-     BAFSB Mortgage Loan Schedule......................D-1-1
Exhibit D-2 ......-     NMC Mortgage Loan Schedule........................D-2-1
Exhibit D-3 ......-     BANA Mortgage Loan Scheduled......................D-3-1
Exhibit E   ......-     Request for Release of Documents....................E-1
Exhibit F   ......-     Form of Certification of Establishment of Account...F-1
Exhibit G-1 ......-     Form of Transferor's Certificate..................G-1-1
Exhibit G-2A......-     Form 1 of Transferee's Certificate...............G-2A-1
Exhibit G-2B......-     Form 2 of Transferee's Certificate...............G-2B-1
Exhibit H.........-     Form of Transferee Representation Letter
            ......-     for ERISA Restricted Certificates...................H-1
Exhibit I   ......-     Form of Affidavit Regarding Transfer of Residual
                         Certificate....................................... I-1
Exhibit J   ......-     Contents of Servicing File..........................J-1
Exhibit K   ......-     Form of Special Servicing Agreement.................K-1


<PAGE>





                         POOLING AND SERVICING AGREEMENT

            THIS POOLING AND SERVICING AGREEMENT, dated July 27, 1999, is hereby
executed by and among BANK OF AMERICA  MORTGAGE  SECURITIES,  INC., as depositor
(together  with  its  permitted   successors  and  assigns,   the  "Depositor"),
NATIONSBANC  MORTGAGE  CORPORATION,  as servicer  (together  with its  permitted
successors and assigns, the "NMC Servicer"),  BANK OF AMERICA,  FSB, as servicer
(together with its permitted successors and assigns, the "BAFSB Servicer"), BANK
OF AMERICA,  N.A.,  as servicer  (together  with its  permitted  successors  and
assigns,  the "BANA  Servicer" and,  collectively  with the NMC Servicer and the
BAFSB Servicer, the "Servicers"), and THE BANK OF NEW YORK, as trustee (together
with its permitted successors and assigns, the "Trustee").

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

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

                              PRELIMINARY STATEMENT

            In exchange for the  Certificates,  the Depositor hereby conveys the
Trust  Estate to the Trustee to create the Trust.  The Trust  Estate for federal
income tax purposes will be treated as a real estate mortgage investment conduit
(the "REMIC").  The Class A Certificates  (other than the Class A-R Certificate)
and the Class B  Certificates  are  referred  to  collectively  as the  "Regular
Certificates" and shall constitute  "regular  interests" in the REMIC. The Class
A-R Certificate shall be the "residual  interest" in the REMIC. The Certificates
will  represent  the entire  beneficial  ownership  interest  in the Trust.  The
"latest possible maturity date" for federal income tax purposes of all interests
created hereby will be the REMIC Certificate Maturity Date.

            The following table sets forth  characteristics of the Certificates,
together with the minimum denominations and integral multiples in excess thereof
in which  the  Classes  of  Certificates  shall  be  issuable  (except  that one
Certificate of each Class of Certificates  may be issued in any amount in excess
of the minimum denomination):



<PAGE>


                                                                     Integral
               Initial Class                                         Multiples
               Certificate           Pass-Through     Minimum        in Excess
Classes        Balance               Rate             Denomination   of Minimum
- -------        -------               ----             ------------   ----------
Class A-1      $175,000,000.00       6.750%           $1,000            $1
Class A-2      $77,000,000.00        6.750%           $1,000            $1

Class A-3      $13,000,000.00        7.125%           $1,000            $1

Class A-4      $59,745,000.00        6.750%           $1,000            $1

Class A-5      $20,113,000.00        6.750%           $1,000            $1

Class A-6      $15,471,000.00        6.750%           $1,000            $1

Class A-7      $13,648,778.00        6.750%           $1,000            $1

Class A-8      $   722,222.00        (1)              $1,000            $1

Class A-9      $26,158,000.00        6.750%           $1,000            $1

Class A-10     $25,000,000.00        6.750%           $1,000            $1

Class A-11     $49,550,000.00        6.750%           $1,000            $1

Class A-12     $   450,000.00        6.750%           $1,000            $1

Class A-PO     $ 1,889,315.00        (1)              $25,000           $1

Class A-R      $       100.00        6.750%           $100              N/A

Class B-1      $13,258,000.00        6.750%           $25,000           $1

Class B-2      $ 3,753,000.00        6.750%           $25,000           $1

Class B-3      $ 2,002,000.00        6.750%           $25,000           $1

Class B-4      $ 1,501,000.00        6.750%           $25,000           $1

Class B-5      $ 1,001,000.00        6.750%           $25,000           $1

Class B-6      $ 1,000,944.42        6.750%           $25,000           $1


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

(1)  The  Class  A-8  and  Class  A-PO   Certificates   will  be  Principal-Only
Certificates and will not bear interest.


                                    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 meanings specified in this Article:

            1933 Act: The Securities Act of 1933, as amended.

            Accrued  Certificate  Interest:  For any Distribution  Date and each
interest-bearing Class, one month's interest accrued during the related Interest
Accrual  Period at the  applicable  Pass-Through  Rate on the  applicable  Class
Certificate Balance.

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

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

            Advance:  A Periodic Advance or a Servicing Advance.

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

            Amount Held for Future  Distribution:  As to any Distribution  Date,
the total of the amounts held in the Servicer Custodial Accounts at the close of
business  on the  preceding  Determination  Date  on  account  of (i)  Principal
Prepayments  and  Liquidation  Proceeds  received  or made in the  month of such
Distribution  Date and (ii) payments which represent receipt of Monthly Payments
in respect of a Due Date or Due Dates subsequent to the related Due Date.

            Appraised Value: With respect to any Mortgaged Property,  either (i)
the lesser of (a) the appraised value determined in an appraisal obtained by the
originator at origination of such Mortgage Loan and (b) the sales price for such
property,  except that, in the case of Mortgage Loans the proceeds of which were
used to refinance an existing  mortgage loan, the Appraised Value of the related
Mortgaged  Property is the appraised  value  thereof  determined in an appraisal
obtained at the time of refinancing,  or (ii) the appraised value  determined in
an appraisal  made at the request of a Mortgagor  subsequent to  origination  in
order to eliminate the Mortgagor's obligation to keep a Primary Insurance Policy
in force.

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

            Authenticating Agents:  As defined in Section 9.10.

            BAFSB Mortgage Loan Purchase  Agreement:  The Mortgage Loan Purchase
Agreement,  dated July 27, 1999,  between the BAFSB Seller,  as seller,  and the
Depositor, as purchaser.

            BAFSB  Mortgage  Loans:  The  Mortgage  Loans  serviced by the BAFSB
Servicer and  identified  on Exhibit D-1 as such Exhibit is amended from time to
time to reflect the addition of  Substitute  Mortgage  Loans and the deletion of
Defective Mortgage Loans pursuant to the provisions of this Agreement.

            BAFSB Seller:  Bank of America,  FSB, a federal savings bank, or its
successor in  interest,  as seller of the BAFSB  Mortgage  Loans under the BAFSB
Mortgage Loan Purchase Agreement.

            BAFSB Servicer: Bank of America, FSB, a federal savings bank, or its
successor in interest,  in its capacity as servicer of the BAFSB Mortgage Loans,
or any successor servicer appointed as herein provided.

            BAFSB Servicer Custodial  Account:  The separate Eligible Account or
Accounts  created  and  maintained  by the BAFSB  Servicer  pursuant  to Section
3.08(b).

            BANA Mortgage Loan  Purchase  Agreement:  The Mortgage Loan Purchase
Agreement,  dated July 27,  1999,  between the BANA Seller,  as seller,  and the
Depositor, as purchaser.

            BANA  Mortgage  Loans:  The  Mortgage  Loans  serviced  by the  BANA
Servicer and  identified  on Exhibit D-3 as such Exhibit is amended from time to
time to reflect the addition of  Substitute  Mortgage  Loans and the deletion of
Defective Mortgage Loans pursuant to the provisions of this Agreement.

            BANA Seller: Bank of America,  N.A., a national banking association,
or its  successor in interest,  as seller of the BANA  Mortgage  Loans under the
BANA Mortgage Loan Purchase Agreement.

            BANA   Servicer:   Bank  of  America,   N.A.,  a  national   banking
association,  or its  successor in interest,  in its capacity as servicer of the
BANA Mortgage Loans, or any successor servicer appointed as herein provided.

            BANA Servicer  Custodial  Account:  The separate Eligible Account or
Accounts  created  and  maintained  by the BANA  Servicer  pursuant  to  Section
3.08(b).

            Bankruptcy   Loss:   Any  Deficient   Valuation  or  Debt  Service
Reduction.

            Bankruptcy  Loss Amount:  As of any  Distribution  Date, the Initial
Bankruptcy Loss Amount less the aggregate amount of Bankruptcy Losses previously
incurred  during the period  from the Cut-Off  Date  through the last day of the
month preceding the month of such Distribution  Date;  provided,  however,  that
such  amount may be reduced  from time to time with the  written  consent of the
Rating Agencies provided that such reduction does not result in a downgrading to
the current rating of the Certificates.

            Book-Entry  Certificate:  All Classes of  Certificates  other than
the Physical Certificates.

            Business  Day: Any day other than (i) a Saturday or a Sunday or (ii)
a day on which banking institutions in the State of North Carolina, the State of
New York, the State of California, the State of Virginia, the state in which the
servicing  offices of any of the  Servicers is located or the state in which the
Corporate Trust Office is located are required or authorized by law or executive
order to be closed.

            Certificate:  Any of the Bank of America Mortgage  Securities,  Inc.
Mortgage  Pass-Through  Certificates,  Series 1999-8 that are issued pursuant to
this Agreement.

            Certificate  Account:  The  separate  Eligible  Account  created and
maintained by the Trustee pursuant to Section 3.08(c) in the name of the Trustee
for the benefit of the  Certificateholders and designated "The Bank of New York,
in trust for registered  holders of Bank of America  Mortgage  Securities,  Inc.
Mortgage  Pass-Through  Certificates,  Series  1999-8." Funds in the Certificate
Account  shall  be held in  trust  for the  Certificateholders  for the uses and
purposes set forth in this Agreement.

            Certificate  Balance:  With respect to any  Certificate at any date,
the  maximum  dollar  amount of  principal  to which the Holder  thereof is then
entitled  hereunder,  such amount  being equal to the product of the  Percentage
Interest of such Certificate and the Class  Certificate  Balance of the Class of
Certificates of which such Certificate is a part.

            Certificate  Owner:  With respect to a Book-Entry  Certificate,  the
Person who is the beneficial owner of a Book-Entry Certificate.  With respect to
any Definitive Certificate, the Certificateholder of such Certificate.

            Certificate  Register:  The register  maintained pursuant to Section
6.02.

            Certificate  Registrar:  The registrar appointed pursuant to Section
6.02.

            Certificateholder:  The  Person  in  whose  name  a  Certificate  is
registered in the Certificate  Register,  except that, solely for the purpose of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of the  Depositor,  any of the Servicers or any affiliate  thereof shall be
deemed not to be  outstanding  and the  Percentage  Interest  and Voting  Rights
evidenced  thereby  shall not be taken into account in  determining  whether the
requisite amount of Percentage  Interests or Voting Rights,  as the case may be,
necessary  to effect any such consent has been  obtained,  unless such entity is
the  registered  owner of the entire Class of  Certificates,  provided  that the
Trustee shall not be responsible  for knowing that any Certificate is registered
in the name of such an  affiliate  unless one of its  Responsible  Officers  has
actual knowledge.

            Class: As to the Certificates,  the Class A-1, Class A-2, Class A-3,
Class A-4,  Class A-5,  Class A-6,  Class A-7, Class A-8, Class A-9, Class A-10,
Class A-11,  Class A-12, Class A-PO, Class A-R, Class B-1, Class B-2, Class B-3,
Class B-4, Class B-5 and Class B-6 Certificates, as the case may be.

            Class A  Certificates:  The Class A-1,  Class A-2,  Class A-3, Class
A-4, Class A-5,  Class A-6,  Class A-7, Class A-8, Class A-9, Class A-10,  Class
A-11, Class A-12, Class A-PO and Class A-R Certificates.

            Class A-10 Loss Amount:  With respect to any Distribution Date after
the Senior Credit Support Depletion Date, the amount, if any, by which the Class
Certificate  Balance of the Class A-10 Certificates would be reduced as a result
of the allocation of any Realized Loss (other than an Excess Loss) to such Class
pursuant to Section  5.03(a)(ii)(1) or the allocation of any reduction  pursuant
to Section  5.03(b) to such Class,  in each case without regard to the operation
of Section 5.03(e).

            Class A-12 Loss Allocation Amount:  With respect to any Distribution
Date after the Senior Credit Support Depletion Date, the lesser of (a) the Class
Certificate  Balance  of the  Class  A-12  Certificates  with  respect  to  such
Distribution  Date prior to any  reduction  for the Class  A-12 Loss  Allocation
Amount  and (b) the Class A-10 Loss  Amount  with  respect to such  Distribution
Date.

            Class A-PO Deferred Amount: As to any Distribution Date prior to the
Senior  Credit  Support  Depletion  Date,  the  aggregate of the  applicable  PO
Percentage of each Realized Loss,  other than an Excess Loss, to be allocated to
the Class A-PO Certificates on such Distribution Date or previously allocated to
the Class A-PO  Certificates  and not yet paid to the  Holders of the Class A-PO
Certificates pursuant to Section 5.02(a)(iii).

            Class B  Certificates:  The Class B-1, Class B-2, Class B-3, Class
B-4, Class B-5 and Class B-6 Certificates.

            Class Certificate Balance: With respect to any Class and any date of
determination, the Initial Class Certificate Balance of such Class minus the sum
of (i) all  distributions  of  principal  made with  respect  thereto,  (ii) all
Realized Losses allocated  thereto pursuant to Section 5.03(a),  (iii) all other
reductions in Class Certificate Balance previously allocated thereto pursuant to
Section  5.03(b)  and  (iv) in the  case of the  Class  A-12  Certificates,  any
reduction allocated thereto pursuant to Section 5.03(e).

            Class  Interest  Shortfall:  For  any  Distribution  Date  and  each
interest-bearing  Class,  the amount by which Accrued  Certificate  Interest for
such Class (as  reduced  pursuant  to  Section  5.02(c))  exceeds  the amount of
interest  actually  distributed on such Class on such Distribution Date pursuant
to clause (i) of the definition of "Interest Distribution Amount."

            Class Unpaid Interest  Shortfall:  As to any  Distribution  Date and
each  interest-bearing  Class,  the amount by which the aggregate Class Interest
Shortfalls  for such Class on prior  Distribution  Dates  exceeds  the amount of
interest  actually  distributed on such Class on such prior  Distribution  Dates
pursuant to clause (ii) of the definition of "Interest Distribution Amount."

            Closing Date:  July 27, 1999.

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

            Compensating Interest:  As defined in Section 3.17.

            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 certificate  transfer  services are conducted,  which
office at the date of the execution of this instrument is located at 101 Barclay
Street - 12E, New York, New York 10286,  Attention:  Corporate Trust - MBS (Fax:
(212) 815-5309).

            Custodian: Any Custodian appointed by the Trustee in accordance with
the terms of this Agreement.

            Customary  Servicing  Procedures:  With  respect  to  any  Servicer,
procedures  (including  collection  procedures)  that such Servicer  customarily
employs and exercises in servicing and administering  mortgage loans for its own
account and which are in accordance with accepted mortgage  servicing  practices
of prudent lending institutions servicing mortgage loans of the same type as the
Mortgage Loans in the  jurisdictions in which the related  Mortgaged  Properties
are located.

            Cut-Off Date:  July 1, 1999.

            Cut-Off Date Pool  Principal  Balance:  The aggregate of the Cut-Off
Date Principal Balances of the Mortgage Loans which is $500,273,359.88.

            Cut-Off Date Principal Balance:  As to any Mortgage Loan, the unpaid
principal  balance  thereof as of the close of  business  on the  Cut-Off  Date,
reduced by all  installments of principal due on or prior thereto whether or not
paid.

            Debt  Service   Reduction:   As  to  any   Mortgage   Loan  and  any
Determination Date, the excess of (i) the Monthly Payment due on the related Due
Date under the terms of such  Mortgage  Loan over (ii) the amount of the monthly
payment of principal  and/or  interest  required to be paid with respect to such
Due Date by the Mortgagor as  established  by a court of competent  jurisdiction
(pursuant to an order which has become final and nonappealable) as a result of a
proceeding  initiated by or against the related  Mortgagor  under the Bankruptcy
Code,  as amended  from time to time (11 U.S.C.);  provided  that no such excess
shall be considered a Debt Service Reduction so long as (a) the related Servicer
is pursuing an appeal of the court  order  giving rise to any such  modification
and (b)(1)  such  Mortgage  Loan is not in default  with  respect to payment due
thereunder  in  accordance  with the terms of such Mortgage Loan as in effect on
the  Cut-Off  Date or (2)  Monthly  Payments  are being  advanced by the related
Servicer in accordance  with the terms of such Mortgage Loan as in effect on the
Cut-Off Date.

            Debt Service Reduction  Mortgage Loan: Any Mortgage Loan that became
the subject of a Debt Service Reduction.

            Defective  Mortgage  Loan: Any Mortgage Loan which is required to be
cured, repurchased or substituted for pursuant to Sections 2.02 or 2.06.

            Deficient  Valuation:  As to any Mortgage Loan and any Determination
Date, the excess of (i) the then  outstanding  indebtedness  under such Mortgage
Loan over (ii) the secured valuation thereof established by a court of competent
jurisdiction  (pursuant to an order which has become final and nonappealable) as
a result of a proceeding initiated by or against the related Mortgagor under the
Bankruptcy  Code,  as amended from time to time (11  U.S.C.),  pursuant to which
such Mortgagor  retained such Mortgaged  Property;  provided that no such excess
shall be considered a Deficient Valuation so long as (a) the related Servicer is
pursuing an appeal of the court order giving rise to any such  modification  and
(b)(1)  such  Mortgage  Loan is not in  default  with  respect to  payments  due
thereunder  in  accordance  with the terms of such Mortgage Loan as in effect on
the  Cut-Off  Date or (2)  Monthly  Payments  are being  advanced by the related
Servicer in accordance  with the terms of such Mortgage Loan as in effect on the
Cut-Off Date.

            Deficient Valuation Mortgage Loan: Any Mortgage Loan that became the
subject of a Deficient Valuation.

            Definitive Certificates:  As defined in Section 6.02(c)(iii).

            Depositor:  Bank of America  Mortgage  Securities,  Inc., a Delaware
corporation, or its successor in interest, as depositor of the Trust Estate.

            Depository:  The Depository  Trust Company,  the nominee of which is
Cede & Co.,  as the  registered  Holder of the  Book-Entry  Certificates  or any
successor  thereto  appointed in accordance with this Agreement.  The Depository
shall at all times be a "clearing corporation" as defined in Section 8-102(3) of
the Uniform Commercial Code of the State of New York.

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

            Determination Date: As to any Distribution Date, the 16th day of the
month of the  related  Distribution  Date or, if such 16th day is not a Business
Day, the Business Day immediately preceding such 16th day.

            Discount  Mortgage  Loan:  Any  Mortgage  Loan  with a Net  Mortgage
Interest Rate that is less than 6.750% per annum.

            Distribution  Date:  The 25th day of each month  beginning in August
1999 (or, if such day is not a Business Day, the next Business Day).

            Due Date: As to any  Distribution  Date and each Mortgage  Loan, the
first day in the calendar month of such Distribution Date.

            Eligible Account:  Any of (i) an account or accounts maintained with
(a) Bank of America,  FSB, (b) Bank of America,  N.A., or (c) a federal or state
chartered depository  institution or trust company the short-term unsecured debt
obligations  of which  (or,  in the case of a  depository  institution  or trust
company  that  is the  principal  subsidiary  of a  holding  company,  the  debt
obligations of such holding company) have the highest short-term ratings of each
Rating  Agency at the time any amounts are held on deposit  therein,  or (ii) an
account or accounts in a depository  institution  or trust company in which such
accounts are insured by the FDIC (to the limits established by the FDIC) and the
uninsured  deposits  in which  accounts  are  otherwise  secured  such that,  as
evidenced  by an Opinion of Counsel  delivered to the Trustee and to each Rating
Agency,  the  Certificateholders  have a claim with respect to the funds in such
account or a perfected first priority  security  interest against any collateral
(which shall be limited to Permitted  Investments)  securing  such funds that is
superior  to claims of any  other  depositors  or  creditors  of the  depository
institution  or trust  company in which such account is  maintained,  or (iii) a
trust account or accounts  maintained with the trust  department of a federal or
state chartered depository institution or trust company, acting in its fiduciary
capacity or (iv) any other account  acceptable to each Rating  Agency.  Eligible
Accounts may bear interest and may include,  if otherwise  qualified  under this
definition, accounts maintained with the Trustee.

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

            ERISA   Restricted   Certificates:   The  Class  A-12  and  Class  B
Certificates.

            Escrow Account:  As defined in Section 3.09.

            Escrow  Payments:  The  amounts  constituting  taxes,   assessments,
Primary Insurance Policy premiums,  fire and hazard insurance premiums and other
payments as may be required to be escrowed by the  Mortgagor  with the mortgagee
pursuant to the terms of any Mortgage Note or Mortgage.

            Event of Default:  As defined in Section 8.01.

            Excess  Losses:  For any  Distribution  Date,  the amount of any (i)
Fraud Losses in excess of the Fraud Loss Amount,  (ii) Special  Hazard Losses in
excess of the Special Hazard Loss Amount or (iii) Bankruptcy Losses in excess of
the Bankruptcy Loss Amount.

            Excess Proceeds:  With respect to any Liquidated  Mortgage Loan, the
amount,  if any, by which the sum of any  Liquidation  Proceeds of such Mortgage
Loan  received  in the  calendar  month in which  such  Mortgage  Loan  became a
Liquidated  Mortgage  Loan,  net of any  amounts  previously  reimbursed  to the
related Servicer as Nonrecoverable Advance(s) with respect to such Mortgage Loan
pursuant to Section  3.11(a)(iii),  exceeds (i) the unpaid principal  balance of
such  Liquidated  Mortgage  Loan as of the Due Date in the  month in which  such
Mortgage Loan became a Liquidated  Mortgage  Loan plus (ii) accrued  interest at
the Mortgage  Interest Rate from the Due Date as to which interest was last paid
or for which a Periodic Advance was made (and not reimbursed) up to the Due Date
applicable to the  Distribution  Date  immediately  following the calendar month
during which such liquidation occurred.

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

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

            Final  Distribution  Date: The Distribution  Date on which the final
distribution  in respect of the  Certificates  will be made  pursuant to Section
10.01.

            Financial Market Service:  Bloomberg Financial Service and any other
financial  information provider designated by the Depositor by written notice to
the Trustee.

            FIRREA: The Financial Institutions Reform,  Recovery and Enforcement
Act of 1989, as amended.

            Fitch:  Fitch IBCA, Inc., or any successor thereto.

            FNMA:  Fannie Mae, or any successor thereto.

            Fractional Interest:  As defined in Section 5.02(d).

            Fraud Loss:  Realized Losses on Mortgage Loans as to which a loss is
sustained   by  reason  of  a  default   arising  from  fraud,   dishonesty   or
misrepresentation in connection with the related Mortgage Loan, including a loss
by reason of the denial of coverage under any related Primary  Insurance  Policy
because of such fraud, dishonesty or misrepresentation.

            Fraud Loss Amount:  For each  Distribution Date occurring during the
period from the Closing Date through the first  anniversary of the Cut-Off Date,
the Initial Fraud Loss Amount reduced by the amount of Fraud Losses allocated to
the Certificates. Thereafter, the Fraud Loss Amount shall be equal to the lesser
of (i) the  Initial  Fraud Loss  Amount  reduced  by the amount of Fraud  Losses
allocated to the Certificates and (ii) for each  Distribution Date occurring (a)
during the period  from the day after the first  anniversary  through  the third
anniversary of the Cut-Off Date, 1% of the Pool Stated  Principal  Balance,  (b)
during the period  from the day after the third  anniversary  through  the fifth
anniversary of the Cut-Off Date, 0.5% of the Pool Stated Principal Balance,  and
(c) after the fifth anniversary of the Cut-Off Date, zero.

            Holder:  A Certificateholder.

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

            Indirect  Depository  Participant:  A broker,  dealer, bank or other
financial institution or other Person maintaining a custodial  relationship with
a Depository Participant.

            Initial Bankruptcy Loss Amount: $171,659.29.

            Initial Class Certificate Balance: As to each Class of Certificates,
the Class Certificate Balance set forth in the Preliminary Statement.

            Initial Fraud Loss Amount: $5,002,733.60.

            Initial Special Hazard Amount: $5,005,862.82.

            Insurance Policy:  With respect to any Mortgage Loan included in the
Trust  Estate,   any  related  insurance   policy,   including  all  riders  and
endorsements thereto in effect, including any replacement policy or policies for
any Insurance Policies.

            Insurance  Proceeds:  Proceeds  paid by an insurer  pursuant  to any
Insurance  Policy, in each case other than any amount included in such Insurance
Proceeds in respect of Insured Expenses.

            Insured  Expenses:  Expenses  covered by an Insurance  Policy or any
other insurance policy with respect to the Mortgage Loans.

            Interest Accrual Period:  As to any Distribution Date and each Class
of  Certificates  (other  than the Class A-8 and Class A-PO  Certificates),  the
period from and  including  the first day of the calendar  month  preceding  the
calendar month of such  Distribution  Date to but not including the first day of
the calendar month of such Distribution Date.

            Interest  Distribution  Amount:  For any Distribution  Date and each
interest-bearing Class, the sum of (i) the Accrued Certificate Interest, subject
to  reduction  pursuant to Section  5.02(c) and (ii) any Class  Unpaid  Interest
Shortfall for such Class.

            Liquidated  Mortgage Loan: With respect to any Distribution  Date, a
defaulted  Mortgage Loan (including any REO Property) that was liquidated in the
calendar month preceding the month of such Distribution Date and as to which the
related  Servicer has certified (in accordance  with this Agreement) that it has
received all proceeds it expects to receive in connection  with the  liquidation
of such Mortgage Loan including the final disposition of an REO Property.

            Liquidation   Proceeds:   Amounts,   including  Insurance  Proceeds,
received in  connection  with the partial or complete  liquidation  of defaulted
Mortgage Loans, whether through trustee's sale, foreclosure sale or otherwise or
amounts  received in connection  with any  condemnation  or partial release of a
Mortgaged  Property and any other  proceeds  received in connection  with an REO
Property, less the sum of related unreimbursed Servicing Fees and Advances.

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

            MERS:  As defined in Section 2.01(b)(iii).

            Monthly  Payment:  The scheduled  monthly payment on a Mortgage Loan
due on any Due Date allocable to principal and/or interest on such Mortgage Loan
which, unless otherwise specified herein,  shall give effect to any related Debt
Service  Reduction  and any Deficient  Valuation  that affects the amount of the
monthly payment due on such Mortgage Loan.

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

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

            Mortgage  Interest Rate: As to any Mortgage Loan, the per annum rate
of interest at which interest accrues on the principal  balance of such Mortgage
Loan in accordance with the terms of the related Mortgage Note.

            Mortgage Loan Purchase  Agreement:  Each of the BAFSB  Mortgage Loan
Purchase  Agreement,  the BANA  Mortgage  Loan  Purchase  Agreement  and the NMC
Mortgage Loan Purchase Agreement.

            Mortgage Loan Schedule:  The list of Mortgage Loans (as from time to
time amended by the  applicable  Servicer to reflect the addition of  Substitute
Mortgage  Loans and the deletion of  Defective  Mortgage  Loans  pursuant to the
provisions of this  Agreement)  transferred  to the Trustee as part of the Trust
Estate  and from time to time  subject  to this  Agreement,  attached  hereto as
Exhibit  D-1,   Exhibit  D-2  and  Exhibit  D-3,  setting  forth  the  following
information   with  respect  to  each  Mortgage  Loan:  (i)  the  Mortgage  Loan
identifying  number;  (ii) a code indicating  whether the Mortgaged  Property is
owner-occupied;  (iii) the property type for each Mortgaged  Property;  (iv) the
original months to maturity or the remaining months to maturity from the Cut-Off
Date; (v) the  Loan-to-Value  Ratio at origination;  (vi) the Mortgage  Interest
Rate;  (vii) the date on which the first Monthly Payment was due on the Mortgage
Loan, and, if such date is not the Due Date currently in effect,  such Due Date;
(viii) the stated  maturity date;  (ix) the amount of the Monthly  Payment as of
the Cut-Off Date; (x) the paid-through  date; (xi) the original principal amount
of the Mortgage Loan; (xii) the principal balance of the Mortgage Loan as of the
close of  business  on the  Cut-Off  Date,  after  application  of  payments  of
principal due on or before the Cut-Off Date, whether or not collected, and after
deduction of any payments collected of scheduled principal due after the Cut-Off
Date;  (xiii) a code  indicating the purpose of the Mortgage Loan;  (xiv) a code
indicating the  documentation  style; and (xv) the Appraised Value. With respect
to the Mortgage  Loans in the  aggregate,  the Mortgage Loan Schedule  shall set
forth the  following  information,  as of the  Cut-Off  Date:  (i) the number of
Mortgage Loans; (ii) the current aggregate  outstanding principal balance of the
Mortgage Loans;  (iii) the weighted average Mortgage Rate of the Mortgage Loans;
and (iv) the weighted average months to maturity of the Mortgage Loans.

            Mortgage Loans:  Such of the mortgage loans transferred and assigned
to the Trustee  pursuant to Section 2.01 as from time to time are held as a part
of the Trust Estate (including any Substitute  Mortgage Loans and REO Property),
the Mortgage  Loans  originally  so held being  identified  in the Mortgage Loan
Schedule.

            Mortgage  Note:  The  originally  executed note or other evidence of
indebtedness  evidencing the  indebtedness of a Mortgagor under a Mortgage Loan,
together with all riders thereto and amendments thereof.

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

            Mortgagor:  The obligor on a Mortgage Note.

            Net Mortgage Interest Rate: As to any Mortgage Loan and Distribution
Date, such Mortgage  Loan's  Mortgage  Interest Rate thereon on the first day of
the month  preceding the month of the related  Distribution  Date reduced by the
related Servicing Fee Rate and the Trustee Fee Rate.

            NMC Mortgage  Loan  Purchase  Agreement:  The Mortgage Loan Purchase
Agreement,  dated July 27,  1999,  between  the NMC Seller,  as seller,  and the
Depositor, as purchaser.

            NMC Mortgage Loans:  The Mortgage Loans serviced by the NMC Servicer
and  identified  on Exhibit D-2 as such  Exhibit is amended from time to time to
reflect the addition of Substitute  Mortgage Loans and the deletion of Defective
Mortgage Loans pursuant to the provisions of this Agreement.

            NMC Seller:  NationsBanc Mortgage Corporation,  a Texas corporation,
or its successor in interest,  as seller of the NMC Mortgage Loans under the NMC
Mortgage Loan Purchase Agreement.

            NMC Servicer: NationsBanc Mortgage Corporation, a Texas corporation,
or its  successor in  interest,  in its capacity as servicer of the NMC Mortgage
Loans, or any successor servicer appointed as herein provided.

            NMC Servicer  Custodial  Account:  The separate  Eligible Account or
Accounts created and maintained by the NMC Servicer pursuant to Section 3.08(b).

            Non-PO  Percentage:  As to any  Discount  Mortgage  Loan, a fraction
(expressed as a percentage), the numerator of which is the Net Mortgage Interest
Rate of such Discount  Mortgage Loan and the denominator of which is 6.750%.  As
to any Mortgage Loan that is not a Discount Mortgage Loan, 100%.

            Non-PO Principal Amount: As to any Distribution Date, the sum of the
applicable  Non-PO  Percentage  of (a) the  principal  portion  of each  Monthly
Payment  (without  giving effect,  prior to the reduction of the Bankruptcy Loss
Amount to zero, to any reductions thereof caused by any Debt Service Reductions)
due on each  Mortgage  Loan on the  related Due Date,  (b) the Stated  Principal
Balance,  as of  the  date  of  repurchase,  of  each  Mortgage  Loan  that  was
repurchased by the Depositor  pursuant to this Agreement as of such Distribution
Date,  (c) any  Substitution  Adjustment  Amount in connection  with a Defective
Mortgage  Loan  received  with  respect  to  such  Distribution  Date,  (d)  any
Liquidation Proceeds allocable to recoveries of principal of Mortgage Loans that
are not yet  Liquidated  Mortgage  Loans  received  during  the  calendar  month
preceding the month of such Distribution Date, (e) with respect to each Mortgage
Loan that became a Liquidated  Mortgage Loan during the calendar month preceding
the  month  of such  Distribution  Date,  the  amount  of  Liquidation  Proceeds
allocable to principal received during the calendar month preceding the month of
such  Distribution Date with respect to such Mortgage Loan and (f) all Principal
Prepayments  received  during the  calendar  month  preceding  the month of such
Distribution Date.

            Non-Supported Interest Shortfalls:  As to any Distribution Date, the
amount, if any, by which the aggregate of Prepayment Interest Shortfalls exceeds
Compensating Interest for such Distribution Date.

            Non-U.S. Person:  A Person other than a U.S. Person.

            Nonrecoverable Advance: Any portion of an Advance previously made or
proposed to be made in respect of a Mortgage Loan which has not been  previously
reimbursed and which, in the good faith judgment of the related  Servicer,  will
not or, in the case of a proposed Advance,  would not be ultimately  recoverable
from the related Mortgagor, related Liquidation Proceeds, or other recoveries in
respect of the related Mortgage Loan.

            Offered  Certificates:  The Class A, Class B-1,  Class B-2 and Class
B-3 Certificates.

            Officer's  Certificate:  A certificate signed by the Chairman of the
Board,  Vice  Chairman of the Board,  President or a Vice  President  and by the
Treasurer,  the  Secretary  or one  of the  Assistant  Treasurers  or  Assistant
Secretaries,  or any other  duly  authorized  officer  of the  Depositor  or any
Servicer, as the case may be, and delivered to the Trustee.

            Opinion of Counsel:  A written opinion of counsel  acceptable to the
Trustee,  who may be counsel for the  Depositor  or a Servicer,  except that any
opinion of counsel relating to the  qualification of the Trust Estate as a REMIC
or  compliance  with the REMIC  Provisions  must be an  opinion  of  Independent
counsel.

            Original Fractional Interest:  With respect to each of the following
Classes of Subordinate  Certificates,  the  corresponding  percentage  described
below, as of the Closing Date:

                       Class B-1               1.86%
                       Class B-2               1.10%
                       Class B-3               0.70%
                       Class B-4               0.40%
                       Class B-5               0.20%
                       Class B-6               0.00%

            Original Subordinate Certificate Balance: $22,515,944.42.

            OTS:  The Office of Thrift Supervision.

            Outstanding Mortgage Loan: As to any Due Date, a Mortgage Loan which
was not the  subject of a Principal  Prepayment  in Full prior to such Due Date,
which did not become a Liquidated Mortgage Loan prior to such Due Date and which
was not  purchased  from the Trust  prior to such Due Date  pursuant to Sections
2.02 or 2.06.

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

            Pass-Through   Rate:   As  to   each   Class   of   interest-bearing
Certificates,  the per annum  rate set  forth or  described  in the  Preliminary
Statement.

            Paying Agent:  As defined in Section 9.13.

            Percentage Interest: As to any Certificate,  the percentage obtained
by dividing the initial  Certificate  Balance of such Certificate by the Initial
Class Certificate Balance of the Class of which such Certificate is a part.

            Periodic Advance: The payment required to be made by a Servicer with
respect to any  Distribution  Date pursuant to Section  3.20,  the amount of any
such  payment  being  equal to the  aggregate  of Monthly  Payments  (net of the
Servicing  Fee) on the Mortgage Loans  (including any REO Property)  serviced by
such  Servicer  that were due on the related Due Date and not received as of the
close of business on the related  Determination  Date, less the aggregate amount
of any  such  delinquent  payments  that  such  Servicer  has  determined  would
constitute a Nonrecoverable Advance if advanced.

            Permitted Investments:  One or more of the following:

               (i)obligations  of or  guaranteed as to principal and interest by
      the United States,  FHLMC,  FNMA or any agency or  instrumentality  of the
      United  States  when such  obligations  are  backed by the full  faith and
      credit of the United  States;  provided that such  obligations of FHLMC or
      FNMA  shall  be  limited  to  senior   debt   obligations   and   mortgage
      participation  certificates  other than investments in  mortgage-backed or
      mortgage   participation   securities  with  yields   evidencing   extreme
      sensitivity to the rate of principal payments on the underlying mortgages,
      which shall not constitute Permitted Investments hereunder;

               (ii) repurchase agreements on obligations specified in clause (i)
      maturing not more than one month from the date of acquisition thereof with
      a  corporation  incorporated  under the laws of the  United  States or any
      state thereof rated not lower than "A-1" by S&P and "F-1" by Fitch;

               (iii) federal funds,  certificates of deposit,  demand  deposits,
      time deposits and bankers'  acceptances (which shall each have an original
      maturity  of  not  more  than  90  days  and,  in  the  case  of  bankers'
      acceptances,  shall in no event have an original maturity of more than 365
      days or a remaining  maturity of more than 30 days)  denominated in United
      States  dollars  of any  U.S.  depository  institution  or  trust  company
      incorporated  under the laws of the  United  States or any state  thereof,
      rated not lower than "A-1" by S&P and "F-1" by Fitch;

               (iv)  commercial  paper (having  original  maturities of not more
      than  365  days) of any  corporation  incorporated  under  the laws of the
      United  States or any state thereof which is rated not lower than "A-1" by
      S&P and "F-1" by Fitch;

               (v)investments  in money  market  funds  (including  funds of the
      Trustee or its affiliates,  or funds for which an affiliate of the Trustee
      acts as advisor, as well as funds for which the Trustee and its affiliates
      may receive  compensation)  rated  either  "AAAm" or "AAAm G" by S&P,  and
      "AAA" by Fitch or otherwise approved in writing by each Rating Agency; and

               (vi) other  obligations or securities that are acceptable to each
      Rating  Agency and, as evidenced by an Opinion of Counsel  obtained by any
      Servicer,  will not  affect  the  qualification  of the Trust  Estate as a
      REMIC;

provided,  however,  that no  instrument  shall be a Permitted  Investment if it
represents  either (a) the right to receive only interest  payments with respect
to the underlying debt instrument or (b) the right to receive both principal and
interest  payments derived from  obligations  underlying such instrument and the
principal  and  interest  with  respect  to such  instrument  provide a yield to
maturity  greater  than 120% of the yield to maturity at par of such  underlying
obligations.

            Permitted  Transferee:  Any Person other than (i) the United States,
or  any  State  or  any  political   subdivision   thereof,  or  any  agency  or
instrumentality   of  any  of  the   foregoing,   (ii)  a  foreign   government,
international  organization  or any agency or  instrumentality  of either of the
foregoing,  (iii) an organization  which is exempt from tax imposed by Chapter 1
of the Code  (including  the tax imposed by Section 511 of the Code on unrelated
business taxable income) (except certain farmers' cooperatives described in Code
Section 521), (iv) rural electric and telephone  cooperatives  described in Code
Section  1381(a)(2)(C)  and (v) any other Person so  designated  by any Servicer
based on an Opinion of Counsel to the effect  that any  transfer  to such Person
may cause the Trust or any other Holder of a Residual  Certificate  to incur tax
liability that would not be imposed other than on account of such transfer.  The
terms "United States," "State" and "international  organization"  shall have the
meanings set forth in Code Section 7701 or successor provisions.

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

            Physical Certificates: The Class A-R, Class B-4, Class B-5 and Class
B-6 Certificates.

            Plan:  As defined in Section 6.02(e).

            PO  Percentage:  As to any Discount  Mortgage  Loan,  100% minus the
Non-PO  Percentage for such Mortgage Loan. As to any Mortgage Loan that is not a
Discount Mortgage Loan, 0%.

            PO Principal  Amount:  As to any  Distribution  Date, the sum of the
applicable PO Percentage  of (a) the principal  portion of each Monthly  Payment
(without giving effect,  prior to the reduction of the Bankruptcy Loss Amount to
zero, to any reductions  thereof caused by any Debt Service  Reductions)  due on
each Mortgage Loan on the related Due Date, (b) the Stated Principal Balance, as
of the date of  repurchase,  of each Mortgage Loan that was  repurchased  by the
related  Seller  or  the  Depositor  pursuant  to  this  Agreement  as  of  such
Distribution Date, (c) any Substitution Adjustment Amount in connection with any
Defective Mortgage Loan received with respect to such Distribution Date, (d) any
Liquidation Proceeds allocable to recoveries of principal of Mortgage Loans that
are not yet  Liquidated  Mortgage  Loans  received  during  the  calendar  month
preceding the month of such Distribution Date, (e) with respect to each Mortgage
Loan that became a Liquidated  Mortgage Loan during the calendar month preceding
the  month  of such  Distribution  Date,  the  amount  of  Liquidation  Proceeds
allocable to principal  received  with respect to such  Mortgage Loan during the
calendar  month  preceding the month of such  Distribution  Date with respect to
such  Mortgage  Loan  and (f) all  Principal  Prepayments  received  during  the
calendar month preceding the month of such Distribution Date.

            Pool Distribution Amount: As to any Distribution Date, the excess of
(a) the sum of (i) the  aggregate  of (A) the  interest  portion of any  Monthly
Payment  (net of the  Servicing  Fee) and the  principal  portion of any Monthly
Payment due on the Due Date in the month in which such  Distribution Date occurs
and  which is  received  prior  to the  related  Determination  Date and (B) all
Periodic Advances and payments of Compensating Interest made by the Servicers in
respect of such Distribution Date deposited to the Servicer  Custodial  Accounts
pursuant to Section 3.08(b)(vii);  (ii) all Liquidation Proceeds received during
the preceding  calendar month and deposited to the Servicer  Custodial  Accounts
pursuant  to Section  3.08(b)(iii);  (iii) all  Principal  Prepayments  received
during the month preceding the month of such  Distribution Date and deposited to
the  Servicer  Custodial  Accounts  pursuant to Section  3.08(b)(i)  during such
period;  (iv) in connection with Defective  Mortgage  Loans, as applicable,  the
aggregate of the Repurchase Prices and Substitution Adjustment Amounts deposited
on the related  Remittance  Date  pursuant to Section  3.08(b)(vi);  and (v) any
other amounts in the Servicer  Custodial  Accounts deposited therein pursuant to
Sections 3.08(b)(iv),  (v) and (viii) in respect of such Distribution Date; over
(b) any (i)  amounts  permitted  to be  withdrawn  from the  Servicer  Custodial
Accounts  pursuant to clauses (i) through (vii),  inclusive,  of Section 3.11(a)
and (ii) amounts permitted to be withdrawn from the Certificate Account pursuant
to clauses (i) and (ii) of Section 3.11(b).

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

            Prepayment Interest Shortfall:  As to any Distribution Date and each
Mortgage  Loan subject to a Principal  Prepayment  received  during the calendar
month preceding such Distribution Date, the amount, if any, by which one month's
interest at the related  Mortgage  Interest Rate (net of the  Servicing  Fee) on
such Principal Prepayment exceeds the amount of interest paid in connection with
such Principal Prepayment.

            Primary Insurance  Policy:  Each policy of primary mortgage guaranty
insurance or any replacement  policy therefor with respect to any Mortgage Loan,
in each case issued by an insurer acceptable to FNMA or FHLMC.

            Principal-Only  Certificates:  Any Class of Certificates entitled to
distributions of principal,  but to no distributions of interest.  The Class A-8
and Class A-PO Certificates are the only Classes of Principal-Only Certificates.

            Principal Prepayment:  Any payment or other recovery of principal on
a Mortgage Loan (other than  Liquidation  Proceeds) which is received in advance
of its  scheduled  Due Date and is not  accompanied  by an  amount  of  interest
representing  scheduled interest due on any date or dates in any month or months
subsequent to the month of prepayment.

            Principal  Prepayment  in Full:  Any  Principal  Prepayment of the
entire principal balance of a Mortgage Loan.

            Priority Amount: As to any Distribution  Date, the lesser of (i) the
sum of the  Class  Certificate  Balances  of  the  Class  A-11  and  Class  A-12
Certificates and (ii) the product of (a) the Shift Percentage,  (b) the Priority
Percentage and (c) the Senior Principal Distribution Amount.

            Priority  Percentage:  As to any  Distribution  Date, the percentage
equivalent  (carried to six places  rounded up) of a fraction  the  numerator of
which is the sum of the Class  Certificate  Balances of the Class A-11 and Class
A-12 Certificates immediately prior to such date and the denominator of which is
the  aggregate  of the  Class  Certificate  Balances  of all  Classes  of Senior
Certificates (other than the Class A-PO Certificates)  immediately prior to such
date.

            Private  Certificates:  The  Class  B-4,  Class  B-5 and  Class  B-6
Certificates.

            Pro  Rata  Share:  As to any  Distribution  Date  and any  Class  of
Subordinate  Certificates  that is not a  Restricted  Class,  the portion of the
Subordinate Principal  Distribution Amount allocable to such Class, equal to the
product of the Subordinate  Principal  Distribution Amount for such Distribution
Date and a fraction,  the  numerator of which is the related  Class  Certificate
Balance thereof and the denominator of which is the aggregate Class  Certificate
Balance of the Subordinate Certificates that are not Restricted Classes. The Pro
Rata Share of a Restricted Class shall be 0%.

            Qualified  Appraiser:  An  appraiser  of a Mortgaged  Property  duly
appointed by the  originator of the related  Mortgage Loan, who had no interest,
direct  or  indirect,  in such  Mortgaged  Property  or in any loan  made on the
security  thereof,  whose  compensation  is  not  affected  by the  approval  or
disapproval of the related Mortgage Loan and who met the minimum  qualifications
of FNMA or FHLMC.

            Rating Agency: Each of Fitch and S&P. If either such organization or
a successor is no longer in existence,  "Rating Agency" shall be such nationally
recognized  statistical rating  organization,  or other comparable Person, as is
designated by the Depositor,  notice of which  designation shall be given to the
Trustee.  References  herein to a given  rating or rating  category  of a Rating
Agency shall mean such rating category without giving effect to any modifiers.

            Realized  Loss:  With respect to each  Liquidated  Mortgage Loan, an
amount as of the date of such  liquidation,  equal to (i) the  unpaid  principal
balance of the Liquidated Mortgage Loan as of the date of such liquidation, plus
(ii)  interest at the Net Mortgage  Interest  Rate from the Due Date as to which
interest was last paid or advanced (and not reimbursed) to Certificateholders up
to the Due Date in the month in which  Liquidation  Proceeds  are required to be
distributed on the Stated  Principal  Balance of such  Liquidated  Mortgage Loan
from time to time, minus (iii) the Liquidation Proceeds, if any, received during
the  month  in  which  such  liquidation  occurred,  to the  extent  applied  as
recoveries of interest at the Net Mortgage Interest Rate and to principal of the
Liquidated Mortgage Loan. With respect to each Mortgage Loan that has become the
subject of a Deficient Valuation,  if the principal amount due under the related
Mortgage Note has been reduced,  the difference between the principal balance of
the Mortgage Loan outstanding  immediately prior to such Deficient Valuation and
the  principal  balance  of the  Mortgage  Loan  as  reduced  by  the  Deficient
Valuation.  With respect to each  Mortgage Loan that has become the subject of a
Debt Service  Reduction and any Distribution  Date, the amount, if any, by which
the principal portion of the related Monthly Payment has been reduced.

            Record  Date:  The last day of the month  (or,  if such day is not a
Business  Day, the preceding  Business  Day)  preceding the month of the related
Distribution Date.

            Refinance  Mortgage  Loan:  Any Mortgage  Loan the proceeds of which
were not used to purchase the related Mortgaged Property.

            Regular  Certificates:  As  defined  in  the  Preliminary  Statement
hereto.

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

            Relief Act Reduction: With respect to any Distribution Date, for any
Mortgage  Loan as to which there has been a reduction  in the amount of interest
collectible  thereon for the most recently  ended  calendar month as a result of
the  application  of the Relief Act,  the amount,  if any, by which (i) interest
collectible  on such Mortgage Loan for the most recently ended calendar month is
less than (ii)  interest  accrued  pursuant to the terms of the Mortgage Note on
the same principal amount and for the same period as the interest collectible on
such Mortgage Loan for the most recently ended calendar month.

            REMIC:  A "real estate  mortgage  investment  conduit"  within the
meaning of Section 860D of the Code.  "The REMIC" means the REMIC  constituted
by the Trust Estate.

            REMIC Certificate Maturity Date: The "latest possible maturity date"
of the Regular Certificates as that term is defined in Section 2.09.

            REMIC Provisions:  Provisions of the federal income tax law relating
to real  estate  mortgage  investment  conduits,  which  appear at Section  860A
through 860G of Subchapter M of Chapter 1 of the Code,  and related  provisions,
and regulations promulgated  thereunder,  as the foregoing may be in effect from
time to time, as well as provisions of applicable state laws.

            Remittance Date: As to any  Distribution  Date, by 2:00 p.m. Eastern
time on the Business Day immediately preceding such Distribution Date.

            REO Disposition Period:  As defined in Section 3.14.

            REO Proceeds:  Proceeds,  net of any related expenses of the related
Servicer,   received  in  respect  of  any  REO  Property  (including,   without
limitation,  proceeds from the rental of the related  Mortgaged  Property) which
are received prior to the final liquidation of such Mortgaged Property.

            REO Property:  A Mortgaged Property acquired by a Servicer on behalf
of the Trust through  foreclosure or  deed-in-lieu  of foreclosure in connection
with a defaulted Mortgage Loan.

            Repurchase  Price: As to any Defective  Mortgage Loan repurchased on
any date  pursuant to Sections  2.02 or 2.06,  an amount equal to the sum of (i)
the  unpaid  principal  balance  thereof  and (ii) the unpaid  accrued  interest
thereon  at the  applicable  Mortgage  Interest  Rate from the Due Date to which
interest was last paid by the Mortgagor to the first day of the month  following
the month in which such Mortgage Loan became eligible to be repurchased.

            Request  for  Release:  The Request  for  Release  submitted  by a
Servicer  to  the  Trustee  or  the   Custodian  on  behalf  of  the  Trustee,
substantially in the form of Exhibit E.

            Required  Insurance  Policy:  With respect to any Mortgage Loan, any
insurance policy which is required to be maintained from time to time under this
Agreement in respect of such Mortgage Loan.

            Residual Certificate:  The Class A-R Certificate.

            Responsible  Officer:  When used with  respect to the  Trustee,  any
officer of the Corporate Trust  Department of the Trustee,  including any Senior
Vice President,  any Vice President, any Assistant Vice President, any Assistant
Secretary, any Trust Officer or Assistant Trust Officer, or any other officer of
the Trustee customarily  performing  functions similar to those performed by any
of  the  above   designated   officers   and  having   responsibility   for  the
administration of this Agreement.

            Restricted Classes:  As defined in Section 5.02(d).

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

            Seller:  With respect to the BAFSB  Loans,  the BAFSB  Seller,  with
respect to the BANA Loans,  the BANA Seller,  and with respect to the NMC Loans,
the NMC Seller.

            Senior Certificates:  The Class A Certificates.

            Senior  Credit  Support  Depletion  Date:  The  date  on  which  the
aggregate Class Certificate  Balance of the Subordinate  Certificates is reduced
to zero.

            Senior  Percentage:  With  respect  to any  Distribution  Date,  the
percentage,  carried six places  rounded up,  obtained by dividing the aggregate
Class Certificate  Balance of the Senior Certificates (other than the Class A-PO
Certificates) immediately prior to such Distribution Date by the aggregate Class
Certificate  Balance of all Classes of  Certificates  (other than the Class A-PO
Certificates) immediately prior to such Distribution Date.

            Senior Prepayment  Percentage:  For any Distribution Date during the
five years beginning on the first Distribution Date, 100%. The Senior Prepayment
Percentage for any Distribution Date occurring on or after the fifth anniversary
of the first  Distribution  Date will, except as provided herein, be as follows:
for any Distribution  Date in the first year thereafter,  the Senior  Percentage
plus 70% of the  Subordinate  Percentage  for such  Distribution  Date;  for any
Distribution Date in the second year thereafter,  the Senior Percentage plus 60%
of the Subordinate  Percentage for such Distribution  Date; for any Distribution
Date in the  third  year  thereafter,  the  Senior  Percentage  plus  40% of the
Subordinate  Percentage for such Distribution Date; for any Distribution Date in
the fourth year  thereafter,  the Senior  Percentage plus 20% of the Subordinate
Percentage  for such  Distribution  Date; and for any  Distribution  Date in the
fifth or later years  thereafter,  the Senior  Percentage for such  Distribution
Date (unless on any of the foregoing  Distribution  Dates the Senior  Percentage
exceeds  the  initial  Senior  Percentage,  in which case the Senior  Prepayment
Percentage   for  such   Distribution   Date  will  once  again   equal   100%).
Notwithstanding the foregoing,  no decrease in the Senior Prepayment  Percentage
will occur unless both of the Senior Step Down Conditions are satisfied.

            Senior Principal  Distribution  Amount: As to any Distribution Date,
the sum of (i) the Senior  Percentage of the applicable Non-PO Percentage of all
amounts  described  in clauses  (a)  through  (d) of the  definition  of "Non-PO
Principal  Amount"  for such  Distribution  Date and (ii) the Senior  Prepayment
Percentage  of the  applicable  Non-PO  Percentage  of the amounts  described in
clauses  (e) and (f) of the  definition  of "Non-PO  Principal  Amount" for such
Distribution Date; provided,  however,  that if a Debt Service Reduction that is
an Excess  Loss is  sustained  with  respect  to a  Mortgage  Loan that is not a
Liquidated  Mortgage  Loan,  the Senior  Principal  Distribution  Amount will be
reduced on the related  Distribution Date by the Senior Percentage of the Non-PO
Percentage of the principal portion of such Debt Service Reduction.

            Senior Step Down Conditions: As of any Distribution Date as to which
any decrease in the Senior Prepayment  Percentage  applies,  (i) the outstanding
principal  balance of all  Mortgage  Loans  (including,  for this  purpose,  any
Mortgage Loans in  foreclosure  or any REO Property)  delinquent 60 days or more
(averaged over the preceding six month period), as a percentage of the aggregate
Class  Certificate  Balance of the Subordinate  Certificates  (averaged over the
preceding  six-month  period),  is not  equal  to or  greater  than  50% or (ii)
cumulative  Realized  Losses  with  respect  to  the  Mortgage  Loans  as of the
applicable  Distribution  Date do not exceed  the  percentages  of the  Original
Subordinate Certificate Balance set forth below:

                                                Percentage of
                                             Original Subordinate
Distribution Date Occurring                  Certificate Balance

August 2004 through July 2005                        30%

August 2005 through July 2006                        35%

August 2006 through July 2007                        40%

August 2007 through July 2008                        45%

August 2008 and thereafter                           50%

            Servicer:  With  respect  to the  BAFSB  Mortgage  Loans,  the BAFSB
Servicer, with respect to the BANA Loans, the BANA Servicer and, with respect to
the NMC Mortgage Loans, the NMC Servicer.

            Servicer  Advance Date:  As to any  Distribution  Date,  11:30 a.m.,
Eastern time, on the Business Day immediately preceding such Distribution Date.

            Servicer Custodial Account:  The NMC Servicer Custodial Account, the
BAFSB Servicer  Custodial  Account or the BANA Servicer  Custodial  Account,  as
applicable.

            Servicer's Certificate: The monthly report required by Section 4.01.

            Servicing Advances: All customary,  reasonable and necessary "out of
pocket" costs and expenses  incurred in the  performance  by any Servicer of its
servicing  obligations,  including,  but not  limited  to (i) the  preservation,
restoration and protection of a Mortgaged Property,  (ii) expenses  reimbursable
to such  Servicer  pursuant  to Section  3.14 and any  enforcement  or  judicial
proceedings, including foreclosures, (iii) the management and liquidation of any
REO Property and (iv) compliance with the obligations under Section 3.12.

            Servicing  Fee: With respect to each Mortgage Loan and  Distribution
Date, the amount of the fee payable to the related  Servicer,  which shall,  for
such Distribution  Date, be equal to one-twelfth of the product of the Servicing
Fee Rate with respect to such Mortgage Loan and the Stated Principal  Balance of
such Mortgage Loan,  subject to reduction as provided in Section 3.17.  Such fee
shall be payable  monthly,  computed on the basis of the same  Stated  Principal
Balance and period  respecting  which any related interest payment on a Mortgage
Loan is computed.  Any Servicer's  right to receive the Servicing Fee is limited
to, and payable solely from, the interest  portion  (including  recoveries  with
respect to interest from Liquidation Proceeds and other proceeds,  to the extent
permitted  by  Section  3.11) of  related  Monthly  Payments  collected  by such
Servicer, or as otherwise provided under Section 3.11.

            Servicing  Fee Rate:  With respect to each  Mortgage  Loan,  the per
annum rate equal to (i) the related Mortgage  Interest Rate less (ii) the sum of
6.750% and the Trustee Fee Rate; provided,  however, that the Servicing Fee Rate
will not be less than 0.25% per annum with respect to any Mortgage Loan.

            Servicing File: The items  pertaining to a particular  Mortgage Loan
referred to in Exhibit J hereto,  and any  additional  documents  required to be
added to the Servicing File pursuant to the Agreement.

            Servicing  Officer:  Any  officer  of a  Servicer  involved  in,  or
responsible  for, the  administration  and servicing of the Mortgage Loans whose
name  appears on a list of servicing  officers  furnished to the Trustee by such
Servicer, as such list may from time to time be amended.



<PAGE>


            Shift  Percentage:  As to any  Distribution  Date,  the percentage
indicated below:


Distribution Date Occurring In                    Shift Percentage
- ------------------------------                    ----------------
August 1999 through July 2004..................   0%
August 2004 through July 2005..................   30%
August 2005 through July 2006..................   40%
August 2006 through July 2007..................   60%
August 2007 through July 2008..................   80%
August 2008 and thereafter.....................   100%

            Similar Law:  As defined in Section 6.02(e).

            Special Hazard Loss: As to a Mortgaged  Property,  any Realized Loss
on account  of direct  physical  loss,  exclusive  of (i) any loss  covered by a
hazard  policy  or a  flood  insurance  policy  maintained  in  respect  of such
Mortgaged  Property  pursuant  to  Section  3.12 and (ii) any loss  caused by or
resulting from:

                        (i)   wear   and   tear,   deterioration,    rust   or
corrosion,  mold,  wet or dry rot;  inherent vice or latent  defect;  animals,
birds, vermin or insects; or

            (ii)  settling,   subsidence,   cracking,   shrinkage,  building  or
      expansion of pavements, foundations, walls, floors, roofs or ceilings;

            (b)   errors  in design,  faulty  workmanship  or faulty  materials,
unless the collapse of the  property or a part thereof  ensues and then only for
the ensuing loss;

            (c)   nuclear   or  chemical   reaction  or  nuclear   radiation  or
radioactive or chemical  contamination,  all whether controlled or uncontrolled,
and whether such loss is direct or indirect, proximate or remote; or

            (d)   (i)  hostile  or  warlike  action  in  time of  peace  or war,
including  action in  hindering,  combating  or  defending  against  an  actual,
impending or expected  attack (A) by any government or sovereign  power (de jure
or de facto),  or by any authority  maintaining or using military,  naval or air
forces; or (B) by military,  naval or air forces; or (C) by an agent of any such
government, power, authority or forces;

            (ii) any weapon of war or  facility  for  producing  same  employing
      atomic fission,  radioactive force or chemical or biological contaminants,
      whether in time of peace or war; or

            (iii) insurrection,  rebellion, revolution, civil war, usurped power
      or action  taken by  governmental  authority  in  hindering,  combating or
      defending  against  such  an  occurrence,  seizure  or  destruction  under
      quarantine or customs regulations, confiscation by order of any government
      or public authority,  or risks of contraband or illegal  transportation or
      trade.

            Special Hazard Loss Amount: As to any Distribution  Date, the lesser
of (a) the  greatest  of (i) 1% of the  Pool  Stated  Principal  Balance  of the
Mortgage Loans,  (ii) twice the principal  balance of the largest Mortgage Loan,
and (iii) the  aggregate  principal  balance of all  Mortgage  Loans  secured by
Mortgaged Properties located in the single California five-digit postal zip code
having  the  highest  aggregate  principal  balance  of any zip code  area  (all
principal  balances to be calculated as of the first day of the month  preceding
such Distribution Date after giving effect to Monthly Payments then due, whether
or not paid) and (b) the Initial  Special  Hazard Loss Amount,  reduced (but not
below  zero) by the amount of  Realized  Losses in  respect  of  Special  Hazard
Mortgage  Loans  previously  incurred  during the period from the  Cut-Off  Date
through the last day of the month preceding the month of such Distribution Date.
The Special  Hazard Loss Amount may be further  reduced  from time to time below
the amounts  specified above with the written consent of the Rating Agencies and
without   resulting  in  a  downgrading  to  the  then-current   rating  of  the
Certificates.

            Special Hazard  Mortgage  Loan:  Any Liquidated  Mortgage Loan as to
which the ability to recover thereon was  substantially  impaired by reason of a
hazard  or loss  not  covered  by a hazard  policy  or  flood  insurance  policy
maintained in respect of such Mortgaged Property pursuant to Section 3.12.

            Stated  Principal  Balance:  As to any Mortgage  Loan and date,  the
unpaid  principal  balance of such Mortgage Loan as of the Due Date  immediately
preceding  such  date as  specified  in the  amortization  schedule  at the time
relating thereto (before any adjustment to such amortization  schedule by reason
of any  moratorium or similar waiver or grace period) after giving effect to any
previous partial  Principal  Prepayments and Liquidation  Proceeds  allocable to
principal  (other than with respect to any Liquidated  Mortgage Loan) and to the
payment of principal due on such Due Date and irrespective of any delinquency in
payment by the  related  Mortgagor,  and after  giving  effect to any  Deficient
Valuation.

            Subordinate Certificates:  The Class B Certificates.

            Subordinate  Percentage:  As of any Distribution  Date, 100% minus
the Senior Percentage for such Distribution Date.

            Subordinate  Prepayment  Percentage:  As to any Distribution Date,
100% minus the Senior Prepayment Percentage for such Distribution Date.

            Subordinate  Principal  Distribution  Amount:  With  respect  to any
Distribution Date, an amount equal to the sum of (i) the Subordinate  Percentage
of the  applicable  Non-PO  Percentage  of all amounts  described in clauses (a)
through (d) of the definition of "Non-PO Principal Amount" for such Distribution
Date and (ii) the  Subordinate  Prepayment  Percentage of the applicable  Non-PO
Percentage of the amounts  described in clauses (e) and (f) of the definition of
"Non-PO Principal Amount" for such Distribution Date; provided, however, that if
a Debt Service  Reduction  that is an Excess Loss is sustained with respect to a
Mortgage Loan that is not a Liquidated Mortgage Loan, the Subordinate  Principal
Distribution  Amount  will be reduced on the  related  Distribution  Date by the
Subordinate  Percentage  of the  applicable  Non-PO  Percentage of the principal
portion of such Debt Service Reduction.

            Subservicer:  Any Person with which a Servicer  has entered into a
Subservicing Agreement and which satisfies the requirements set forth therein.

            Subservicing  Agreement:  Any subservicing  agreement (which, in the
event the  Subservicer is an affiliate of the Servicer,  need not be in writing)
between  a  Servicer  and  any   Subservicer   relating  to   servicing   and/or
administration of certain Mortgage Loans as provided in Section 3.02.

            Substitute   Mortgage  Loan:  A  Mortgage  Loan  substituted  for  a
Defective  Mortgage Loan which must, on the date of such substitution (i) have a
Stated  Principal  Balance,  after  deduction  of the  principal  portion of the
Monthly Payment due in the month of substitution, not in excess of, and not more
than 10% less than, the Stated Principal Balance of the Defective Mortgage Loan;
(ii) have a Net Mortgage  Interest Rate equal to that of the Defective  Mortgage
Loan;  (iii) have a  Loan-to-Value  Ratio not higher than that of the  Defective
Mortgage Loan;  (iv) have a remaining term to maturity not greater than (and not
more than one year less  than)  that of the  Defective  Mortgage  Loan;  and (v)
comply with each Mortgage Loan representation and warranty set forth in the Sale
Agreement  relating to the Defective  Mortgage  Loan.  More than one  Substitute
Mortgage  Loan  may  be  substituted  for a  Defective  Mortgage  Loan  if  such
Substitute Mortgage Loans meet the foregoing attributes in the aggregate.

            Substitution Adjustment Amount:  As defined in Section 2.02.

            Tax Matters Person: The person designated as "tax matters person" in
accordance with Section 5.06 and the manner  provided under Treasury  Regulation
ss. 1.860F-4(d) and Treasury Regulation ss. 301.6231(a)(7)-1.

            Treasury   Regulations:   The  final  and  temporary   regulations
promulgated under the Code by the U.S. Department of the Treasury.

            Trust:  The trust created by this Agreement.

            Trust  Estate:  The  corpus  of the  Trust  created  to  the  extent
described  herein,  consisting of the Mortgage Loans,  such assets as shall from
time to time be  identified as deposited in the Servicer  Custodial  Accounts or
the Certificate  Account, in accordance with this Agreement,  REO Property,  the
Primary Insurance Policies and any other Required Insurance Policy.

            Trustee:  The  Bank of New  York,  and its  successors-in-interest
and,  if a  successor  trustee is  appointed  hereunder,  such  successor,  as
trustee.

            Trustee  Fee:  As to any  Distribution  Date,  an  amount  equal  to
one-twelfth of the Trustee Fee Rate multiplied by the aggregate Stated Principal
Balance of the Mortgage  Loans  immediately  following the Due Date in the month
preceding the month in which such Distribution Date occurs.

            Trustee Fee Rate:  With  respect to each  Mortgage  Loan,  0.0035%
per annum.

            Underwriting  Guidelines:  The underwriting guidelines of the Bank
of America,  FSB, Bank of America,  N.A., or NationsBanc Mortgage Corporation,
as applicable.

            U.S.  Person:  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 elect to be treated as U.S. Persons).

            Voting  Rights:  The  portion  of the  voting  rights  of all of the
Certificates  which  is  allocated  to  any  Certificate.  As  of  any  date  of
determination,  (a) 1% of all Voting  Rights shall be allocated to the Holder of
the Residual Certificate, and (b) the remaining Voting Rights shall be allocated
among  Holders of the  remaining  Classes of  Certificates  in proportion to the
Certificate Balances of their respective Certificates on such date.

            Section 1.02 Interest  Calculations.  All  calculations  of interest
will be made on a 360-day year  consisting of twelve 30-day  months.  All dollar
amounts calculated hereunder shall be rounded to the nearest penny with one-half
of one penny being rounded down.


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS
                        ORIGINAL ISSUANCE OF CERTIFICATES

            Section 2.01      Conveyance of Mortgage Loans.

            (a)   The  Depositor,  concurrently  with the execution and delivery
hereof, hereby sells, transfers, assigns, sets over and otherwise conveys to the
Trustee  on  behalf  of the Trust  for the  benefit  of the  Certificateholders,
without recourse,  all the right,  title and interest of the Depositor in and to
the Mortgage  Loans,  including all interest and  principal  received on or with
respect to the Mortgage Loans (other than payments of principal and interest due
and payable on the Mortgage Loans on or before the Cut-Off Date).  The foregoing
sale,  transfer,  assignment and set over does not and is not intended to result
in a creation of an assumption by the Trustee of any obligation of the Depositor
or any other Person in  connection  with the Mortgage  Loans or any agreement or
instrument relating thereto, except as specifically set forth herein.

            (b)   In connection with such transfer and assignment, the Depositor
has  delivered or caused to be delivered to the Trustee,  for the benefit of the
Certificateholders,  the following documents or instruments with respect to each
Mortgage Loan so assigned:

               (i)the  original  Mortgage Note,  endorsed by manual or facsimile
      signature  in the  following  form:  "Pay to the  order of The Bank of New
      York,  as  Trustee,  without  recourse,"  with all  necessary  intervening
      endorsements  showing a complete chain of endorsement  from the originator
      to the Trustee  (each such  endorsement  being  sufficient to transfer all
      right,  title and interest of the party so  endorsing,  as  noteholder  or
      assignee thereof, in and to that Mortgage Note);

               (ii) except as provided  below,  the original  recorded  Mortgage
      with evidence of a recording thereon, or if any such Mortgage has not been
      returned from the applicable recording office or has been lost, or if such
      public recording office retains the original recorded Mortgage,  a copy of
      such Mortgage  certified by the Depositor as being a true and correct copy
      of the Mortgage;

               (iii)  subject to the  provisos at the end of this  paragraph,  a
      duly executed  Assignment of Mortgage to "The Bank of New York, as trustee
      for the holders of the Bank of America Mortgage Securities,  Inc. Mortgage
      Pass-Through  Certificates,  Series  1999-8"  (which may be  included in a
      blanket  assignment or  assignments),  together  with,  except as provided
      below, originals of all interim recorded assignments of such mortgage or a
      copy of such interim assignment certified by the Depositor as being a true
      and complete  copy of the original  recorded  intervening  assignments  of
      Mortgage (each such assignment,  when duly and validly completed, to be in
      recordable form and sufficient to effect the assignment of and transfer to
      the assignee thereof, under the Mortgage to which the assignment relates);
      provided  that,  if the related  Mortgage has not been  returned  from the
      applicable  public  recording  office,  such  Assignment  of Mortgage  may
      exclude  the  information  to be  provided by the  recording  office;  and
      provided,  further,  if the related Mortgage has been recorded in the name
      of  Mortgage  Electronic   Registration  Systems,  Inc.  ("MERS")  or  its
      designee,  no  Assignment  of  Mortgage  in favor of the  Trustee  will be
      required to be prepared or delivered and instead,  the applicable Servicer
      shall take all actions as are  necessary to cause the Trust to be shown as
      the owner of the related Mortgage Loan on the records of MERS for purposes
      of the system of recording transfers of beneficial  ownership of mortgages
      maintained by MERS;

               (iv) the originals of all assumption, modification, consolidation
      or extension  agreements,  if any, with evidence of recording thereon,  if
      any;

               (v)the  original  or   duplicate   original   mortgagee   title
      insurance policy and all riders thereto;

               (vi)     the original of any  guarantee  executed in connection
      with the Mortgage Note;

               (vii) for each  Mortgage  Loan which is secured by a  residential
      long-term lease, a copy of the lease with evidence of recording  indicated
      thereon, or, if the lease is in the process of being recorded, a photocopy
      of the lease,  certified  by an officer of the  respective  prior owner of
      such  Mortgage  Loan  or  by  the  applicable  title  insurance   company,
      closing/settlement/escrow  agent or company or  closing  attorney  to be a
      true and correct copy of the lease transmitted for recordation;

               (viii) the original of any security  agreement,  chattel mortgage
      or equivalent document executed in connection with the Mortgage; and

               (ix)  for  each  Mortgage  Loan  secured  by  Co-op  Shares,  the
      originals of the following documents or instruments:

                  (i)   The stock certificate;

                  (ii) The stock power executed in blank;

                      (iii) The executed proprietary lease;

                  (iv)  The executed recognition agreement;

                  (v)   The executed assignment of recognition agreement;

                  (vi) The executed UCC-1  financing  statement with evidence of
            recording thereon; and

                  (vii) Executed UCC-3 financing statements or other appropriate
            UCC  financing  statements  required  by  state  law,  evidencing  a
            complete  and unbroken  line from the  mortgagee to the Trustee with
            evidence  of   recording   thereon  (or  in  a  form   suitable  for
            recordation).

provided,  however,  that on the Closing Date,  with respect to item (iii),  the
Depositor has delivered to the Trustee a copy of such  Assignment of Mortgage in
blank and has caused the related Servicer to retain the completed  Assignment of
Mortgage  for  recording  as  described  below,  unless such  Mortgage  has been
recorded in the name of MERS or its designee.  In addition,  if the Depositor is
unable to deliver or cause the delivery of any original Mortgage Note due to the
loss of such original  Mortgage  Note,  the Depositor may deliver a copy of such
Mortgage Note, together with a lost note affidavit,  and shall thereby be deemed
to have satisfied the document delivery requirements of this Section 2.01(b).

            If in  connection  with any Mortgage  Loans,  the  Depositor  cannot
deliver  (A)  the  Mortgage,  (B)  all  interim  recorded  assignments,  (C) all
assumption, modification,  consolidation or extension agreements, if any, or (D)
the lender's  title policy  (together  with all riders  thereto)  satisfying the
requirements  of  clause  (ii),   (iii),   (iv)  or  (v)  above,   respectively,
concurrently  with the  execution and delivery  hereof  because such document or
documents have not been returned from the applicable  public recording office in
the case of clause  (ii),  (iii) or (iv) above,  or because the title policy has
not been  delivered  to either the  related  Servicer  or the  Depositor  by the
applicable  title insurer in the case of clause (v) above,  the Depositor  shall
promptly  deliver or cause to be  delivered  to the Trustee or the  Custodian on
behalf of the  Trustee,  in the case of clause (ii),  (iii) or (iv) above,  such
Mortgage,   such   interim   assignment   or  such   assumption,   modification,
consolidation  or  extension  agreement,  as the case may be,  with  evidence of
recording  indicated  thereon  upon receipt  thereof  from the public  recording
office,  but in no event  shall  any such  delivery  of any  such  documents  or
instruments be made later than one year following the Closing Date,  unless,  in
the case of clause (ii), (iii) or (iv) above,  there has been a continuing delay
at the applicable recording office or, in the case of clause (v), there has been
a continuing delay at the applicable insurer and the Depositor has delivered the
Officer's Certificate to such effect to the Trustee. The Depositor shall forward
or  cause to be  forwarded  to the  Trustee  (1)  from  time to time  additional
original  documents  evidencing an assumption or modification of a Mortgage Loan
and (2) any other  documents  required to be delivered  by the  Depositor or any
Servicer to the Trustee or the Custodian on the Trustee's  behalf.  In the event
that the original  Mortgage is not delivered and in connection  with the payment
in full of the related  Mortgage Loan the public  recording  office requires the
presentation of a "lost  instruments  affidavit and indemnity" or any equivalent
document,  because  only a copy  of the  Mortgage  can  be  delivered  with  the
instrument of satisfaction or reconveyance,  the related Servicer shall prepare,
execute and deliver or cause to be prepared,  executed and delivered,  on behalf
of the Trust, such a document to the public recording office.

            As  promptly  as   practicable   subsequent  to  such  transfer  and
assignment,  and in any event,  within 30 days  thereafter,  the Servicers shall
(except  for any  Mortgage  which has been  recorded  in the name of MERS or its
designee)  (I) cause  each  Assignment  of  Mortgage  to be in  proper  form for
recording in the appropriate  public office for real property  records within 30
days of the  Closing  Date  and  (II) at the  Depositor's  expense,  cause to be
delivered  for  recording in the  appropriate  public  office for real  property
records the  Assignments  of the  Mortgages  to the Trustee,  except that,  with
respect to any  Assignment of a Mortgage as to which a Servicer has not received
the  information  required to prepare such  assignment in recordable  form, such
Servicer's  obligation to do so and to deliver the same for such recording shall
be as soon as  practicable  after receipt of such  information  and in any event
within 30 days after the receipt  thereof and, no recording of an  Assignment of
Mortgage  will  be  required  if  the  Depositor  furnishes  to the  Trustee  an
unqualified  Opinion  of Counsel  reasonably  acceptable  to the  Trustee to the
effect that  recordation of such  assignment is not necessary  under  applicable
state law to  preserve  the  Trustee's  interest in the  related  Mortgage  Loan
against the claim of any  subsequent  transferee  of such  Mortgage  Loan or any
successor to, or creditor of, the  Depositor or the  originator of such Mortgage
Loan.

            In the case of Mortgage  Loans that have been  prepaid in full as of
the Closing Date,  the Depositor,  in lieu of delivering the above  documents to
the Trustee,  or the Custodian on the Trustee's  behalf,  will cause the related
Servicer to deposit in the  related  Servicer  Custodial  Account the portion of
such payment that is required to be deposited in such Servicer Custodial Account
pursuant to Section 3.08.

            Section  2.02  Acceptance  by the  Trustee  of the  Mortgage  Loans.
Subject to the provisions of the following paragraph,  the Trustee declares that
it, or the  Custodian  as its  agent,  will hold the  documents  referred  to in
Section 2.01 and the other documents  delivered to it constituting  the Mortgage
Files,  and that it will hold such  other  assets as are  included  in the Trust
Estate,  in trust for the  exclusive  use and  benefit of all present and future
Certificateholders.

            Within 90 days after the execution  and delivery of this  Agreement,
the Trustee shall review,  or cause the Custodian to review,  the Mortgage Files
in its  possession.  If,  in the  course  of such  review,  the  Trustee  or the
Custodian  finds any document  constituting a part of a Mortgage File which does
not meet the requirements of Section 2.01 or is omitted from such Mortgage File,
the Trustee shall promptly so notify the related Servicer and the Depositor,  or
shall cause the  Custodian  to promptly so notify the related  Servicer  and the
Depositor.  In  performing  any such review,  the Trustee or the  Custodian  may
conclusively  rely on the  purported  genuineness  of any such  document and any
signature  thereon.  It is  understood  that the scope of the  Trustee's  or the
Custodian's  review of the Mortgage Files is limited  solely to confirming  that
the documents  listed in Section 2.01 have been received and further  confirming
that any and all  documents  delivered  pursuant to Section 2.01 appear on their
face to have been  executed and relate to the Mortgage  Loans  identified in the
Mortgage Loan  Schedule.  Neither the Trustee nor the  Custodian  shall have any
responsibility  for  determining  whether  any  document  is valid and  binding,
whether the text of any  assignment  or  endorsement  is in proper or recordable
form, whether any document has been recorded in accordance with the requirements
of any applicable jurisdiction,  or whether a blanket assignment is permitted in
any applicable  jurisdiction.  The Depositor hereby covenants and agrees that it
will promptly correct or cure such defect within 90 days from the date it was so
notified  of such defect  and,  if the  Depositor  does not correct or cure such
defect within such period,  the  Depositor  will either (a)  substitute  for the
related Mortgage Loan a Substitute  Mortgage Loan, which  substitution  shall be
accomplished  in the manner and subject to the conditions set forth below or (b)
purchase such Mortgage  Loan from the Trustee at the  Repurchase  Price for such
Mortgage  Loan;  provided,  however,  that in no event shall such a substitution
occur more than two years from the Closing Date;  provided,  further,  that such
substitution  or  repurchase  shall occur within 90 days of when such defect was
discovered  if such defect will cause the  Mortgage  Loan not to be a "qualified
mortgage" within the meaning of Section 860G(a)(3) of the Code.

            With respect to each  Substitute  Mortgage Loan the Depositor  shall
deliver to the Trustee, for the benefit of the Certificateholders,  the Mortgage
Note, the Mortgage,  the related Assignment of Mortgage (except for any Mortgage
which has been  recorded  in the name of MERS or its  designee),  and such other
documents and  agreements as are  otherwise  required by Section 2.01,  with the
Mortgage Note endorsed and the Mortgage assigned as required by Section 2.01. No
substitution   is  permitted  to  be  made  in  any  calendar  month  after  the
Determination Date for such month. Monthly Payments due with respect to any such
Substitute  Mortgage Loan in the month of substitution  shall not be part of the
Trust  Estate  and  will  be  retained  by  the  Depositor.  For  the  month  of
substitution,  distributions  to  Certificateholders  will  include  the Monthly
Payment  due for such  month  on any  Defective  Mortgage  Loan  for  which  the
Depositor has substituted a Substitute Mortgage Loan.

            The  applicable  Servicer shall amend the Mortgage Loan Schedule for
the benefit of the  Certificateholders  to reflect the removal of each  Mortgage
Loan serviced by such Servicer that has become a Defective Mortgage Loan and the
substitution  of the  Substitute  Mortgage Loan or Loans and such Servicer shall
deliver the amended  Mortgage  Loan  Schedule to the Trustee and the  Custodian.
Upon such  substitution,  each Substitute  Mortgage Loan shall be subject to the
terms of this  Agreement in all respects,  and the Depositor  shall be deemed to
have made to the Trustee with respect to such  Substitute  Mortgage  Loan, as of
the date of substitution,  the  representations  and warranties made pursuant to
Section 2.06. Upon any such substitution and the deposit to the related Servicer
Custodial Account of any required  Substitution  Adjustment Amount (as described
in the next  paragraph) and receipt of a Request for Release,  the Trustee shall
release, or shall direct the Custodian to release, the Mortgage File relating to
such  Defective  Mortgage Loan to the Depositor and shall execute and deliver at
the Depositor's direction such instruments of transfer or assignment prepared by
the  Depositor,  in each case  without  recourse,  as shall be necessary to vest
title in the  Depositor,  or its  designee,  to the  Trustee's  interest  in any
Defective Mortgage Loan substituted for pursuant to this Section 2.02.

            For  any  month  in  which  the  Depositor  substitutes  one or more
Substitute  Mortgage Loans for one or more Defective  Mortgage Loans, the amount
(if  any) by which  the  aggregate  principal  balance  of all  such  Substitute
Mortgage Loans as of the date of substitution is less than the aggregate  Stated
Principal Balance of all such Defective Mortgage Loans (after application of the
principal portion of the Monthly Payments due in the month of substitution) (the
"Substitution  Adjustment  Amount") plus an amount equal to the aggregate of any
unreimbursed  Advances with respect to such  Defective  Mortgage  Loans shall be
deposited  into the  Certificate  Account  by the  Depositor  on or  before  the
Remittance Date for the  Distribution  Date in the month succeeding the calendar
month  during  which the related  Mortgage  Loan is required to be  purchased or
replaced hereunder.

            The  Trustee  shall  retain or shall cause the  Custodian  to retain
possession  and custody of each Mortgage File in accordance  with and subject to
the terms and conditions set forth herein.  Each Servicer shall promptly deliver
to the  Trustee,  upon the  execution  or,  in the case of  documents  requiring
recording, receipt thereof, the originals of such other documents or instruments
constituting the Mortgage File as come into such Servicer's possession from time
to time.

            It is understood  and agreed that the obligation of the Depositor to
substitute  for or to  purchase  any  Mortgage  Loan  which  does  not  meet the
requirements  of Section 2.01 shall  constitute the sole remedy  respecting such
defect available to the Trustee and any Certificateholder against the Depositor.

            The Trustee or the  Custodian,  on behalf of the  Trustee,  shall be
under  no  duty or  obligation  (i) to  inspect,  review  or  examine  any  such
documents, instruments,  certificates or other papers to determine that they are
genuine,  enforceable,  or appropriate for the represented  purpose or that they
are other  than  what  they  purport  to be on their  face or (ii) to  determine
whether any  Mortgage  File should  include any of the  documents  specified  in
Section 2.01(b)(iv), (vi), (vii) and (viii).

            Section 2.03  Representations,  Warranties  and Covenants of the NMC
Servicer.

            The NMC Servicer  hereby  makes the  following  representations  and
warranties to the Depositor and the Trustee, as of the Closing Date:

               (i)The NMC  Servicer is a  corporation  duly  organized,  validly
      existing,  and in good  standing  under the laws of the State of Texas and
      has all licenses necessary to carry on its business as now being conducted
      and is  licensed,  qualified  and in good  standing  in each of the states
      where a Mortgaged  Property  is located if the laws of such state  require
      licensing  or  qualification  in order  to  conduct  business  of the type
      conducted by the NMC Servicer.  The NMC Servicer has  corporate  power and
      authority  to  execute  and  deliver  this  Agreement  and to  perform  in
      accordance  herewith;  the  execution,  delivery and  performance  of this
      Agreement  (including all instruments of transfer to be delivered pursuant
      to  this  Agreement)  by the NMC  Servicer  and  the  consummation  of the
      transactions  contemplated  hereby have been duly and validly  authorized.
      This Agreement, assuming due authorization,  execution and delivery by the
      other  parties  hereto,  evidences  the  valid,  binding  and  enforceable
      obligation  of the NMC  Servicer,  subject  to  applicable  law  except as
      enforceability may be limited by (A) bankruptcy, insolvency,  liquidation,
      receivership,  moratorium,  reorganization or other similar laws affecting
      the  enforcement of the rights of creditors and (B) general  principles of
      equity, whether enforcement is sought in a proceeding in equity or at law.
      All requisite  corporate action has been taken by the NMC Servicer to make
      this Agreement  valid and binding upon the NMC Servicer in accordance with
      its terms.

               (ii) No consent, approval, authorization or order is required for
      the   transactions   contemplated   by  this  Agreement  from  any  court,
      governmental  agency or body,  or  federal or state  regulatory  authority
      having  jurisdiction  over the NMC  Servicer is required  or, if required,
      such consent, approval,  authorization or order has been or will, prior to
      the Closing Date, be obtained.

               (iii) The consummation of the  transactions  contemplated by this
      Agreement  are in the ordinary  course of business of the NMC Servicer and
      will not result in the breach of any term or  provision  of the charter or
      by-laws  of the NMC  Servicer  or  result  in the  breach  of any  term or
      provision  of, or conflict with or constitute a default under or result in
      the acceleration of any obligation under, any agreement, indenture or loan
      or credit  agreement or other  instrument to which the NMC Servicer or its
      property  is  subject,  or  result  in the  violation  of any  law,  rule,
      regulation,  order,  judgment  or decree to which the NMC  Servicer or its
      property is subject.

               (iv)  There  is no  action,  suit,  proceeding  or  investigation
      pending or, to the best knowledge of the NMC Servicer,  threatened against
      the NMC Servicer which,  either  individually  or in the aggregate,  would
      result  in  any  material  adverse  change  in the  business,  operations,
      financial condition,  properties or assets of the NMC Servicer,  or in any
      material  impairment  of the right or ability of the NMC Servicer to carry
      on its business  substantially  as now  conducted or which would draw into
      question  the validity of this  Agreement or the Mortgage  Loans or of any
      action taken or to be taken in connection  with the obligations of the NMC
      Servicer contemplated herein, or which would materially impair the ability
      of the NMC Servicer to perform under the terms of this Agreement.

               (v)The NMC  Servicer is working to modify its  computer and other
      systems used in servicing  the Mortgage  Loans to operate in a manner such
      that,  on and after  January 1, 2000,  the NMC  Servicer  can  service the
      Mortgage Loans in accordance with the terms of this Agreement.

            The representations and warranties made or assigned pursuant to this
Section 2.03 shall  survive  delivery of the  respective  Mortgage  Files to the
Trustee for the benefit of the Certificateholders.

            Section 2.04 Representations,  Warranties and Covenants of the BAFSB
Servicer.

            The BAFSB Servicer  hereby makes the following  representations  and
warranties to the Depositor and the Trustee, as of the Closing Date:

               (i)The BAFSB Servicer is a federal  savings bank duly  organized,
      validly  existing,  and in good  standing  under the  federal  laws of the
      United  States of America and has all  licenses  necessary to carry on its
      business as now being  conducted  and is licensed,  qualified  and in good
      standing in each of the states  where a  Mortgaged  Property is located if
      the laws of such state  require  licensing  or  qualification  in order to
      conduct  business of the type conducted by the BAFSB  Servicer.  The BAFSB
      Servicer has power and authority to execute and deliver this Agreement and
      to perform in accordance herewith; the execution, delivery and performance
      of this Agreement  (including all  instruments of transfer to be delivered
      pursuant to this Agreement) by the BAFSB Servicer and the  consummation of
      the   transactions   contemplated   hereby  have  been  duly  and  validly
      authorized.  This  Agreement,  assuming due  authorization,  execution and
      delivery by the other parties  hereto,  evidences  the valid,  binding and
      enforceable  obligation of the BAFSB  Servicer,  subject to applicable law
      except as  enforceability  may be limited by (A)  bankruptcy,  insolvency,
      liquidation,  receivership,  moratorium,  reorganization  or other similar
      laws affecting the  enforcement of the rights of creditors and (B) general
      principles  of equity,  whether  enforcement  is sought in a proceeding in
      equity or at law.  All  requisite  corporate  action has been taken by the
      BAFSB  Servicer to make this  Agreement  valid and binding  upon the BAFSB
      Servicer in accordance with its terms.

               (ii) No consent, approval, authorization or order is required for
      the   transactions   contemplated   by  this  Agreement  from  any  court,
      governmental  agency or body,  or  federal or state  regulatory  authority
      having  jurisdiction  over the BAFSB Servicer is required or, if required,
      such consent, approval,  authorization or order has been or will, prior to
      the Closing Date, be obtained.

               (iii) The consummation of the  transactions  contemplated by this
      Agreement are in the ordinary course of business of the BAFSB Servicer and
      will not result in the breach of any term or  provision  of the charter or
      by-laws  of the BAFSB  Servicer  or  result  in the  breach of any term or
      provision  of, or conflict with or constitute a default under or result in
      the acceleration of any obligation under, any agreement, indenture or loan
      or credit agreement or other instrument to which the BAFSB Servicer or its
      property  is  subject,  or  result  in the  violation  of any  law,  rule,
      regulation,  order,  judgment or decree to which the BAFSB Servicer or its
      property is subject.

               (iv)  There  is no  action,  suit,  proceeding  or  investigation
      pending  or,  to the best  knowledge  of the  BAFSB  Servicer,  threatened
      against the BAFSB Servicer which, either individually or in the aggregate,
      would result in any material  adverse change in the business,  operations,
      financial condition, properties or assets of the BAFSB Servicer, or in any
      material impairment of the right or ability of the BAFSB Servicer to carry
      on its business  substantially  as now  conducted or which would draw into
      question  the validity of this  Agreement or the Mortgage  Loans or of any
      action  taken or to be taken in  connection  with the  obligations  of the
      BAFSB Servicer  contemplated  herein, or which would materially impair the
      ability  of the  BAFSB  Servicer  to  perform  under  the  terms  of  this
      Agreement.

               (v)The BAFSB Servicer is working to modify its computer and other
      systems used in servicing  the Mortgage  Loans to operate in a manner such
      that,  on and after  January 1, 2000,  the BAFSB  Servicer can service the
      Mortgage Loans in accordance with the terms of this Agreement.

            The  representations  and  warranties  made pursuant to this Section
2.04 shall survive delivery of the respective  Mortgage Files to the Trustee for
the benefit of the Certificateholders.

            Section 2.05  Representations,  Warranties and Covenants of the BANA
Servicer.

            The BANA  Servicer  hereby makes the following  representations  and
warranties to the Depositor and the Trustee, as of the Closing Date:

               (i)The  BANA  Servicer  is a national  banking  association  duly
      organized,  validly existing,  and in good standing under the federal laws
      of the United States of America and has all licenses necessary to carry on
      its business as now being conducted and is licensed, qualified and in good
      standing in each of the states  where a  Mortgaged  Property is located if
      the laws of such state  require  licensing  or  qualification  in order to
      conduct  business of the type  conducted  by the BANA  Servicer.  The BANA
      Servicer has power and authority to execute and deliver this Agreement and
      to perform in accordance herewith; the execution, delivery and performance
      of this Agreement  (including all  instruments of transfer to be delivered
      pursuant to this  Agreement) by the BANA Servicer and the  consummation of
      the   transactions   contemplated   hereby  have  been  duly  and  validly
      authorized.  This  Agreement,  assuming due  authorization,  execution and
      delivery by the other parties  hereto,  evidences  the valid,  binding and
      enforceable  obligation of the BANA  Servicer,  subject to applicable  law
      except as  enforceability  may be limited by (A)  bankruptcy,  insolvency,
      liquidation,  receivership,  moratorium,  reorganization  or other similar
      laws affecting the  enforcement of the rights of creditors and (B) general
      principles  of equity,  whether  enforcement  is sought in a proceeding in
      equity or at law.  All  requisite  corporate  action has been taken by the
      BANA  Servicer  to make this  Agreement  valid and  binding  upon the BANA
      Servicer in accordance with its terms.

               (ii) No consent, approval, authorization or order is required for
      the   transactions   contemplated   by  this  Agreement  from  any  court,
      governmental  agency or body,  or  federal or state  regulatory  authority
      having  jurisdiction  over the BANA  Servicer is required or, if required,
      such consent, approval,  authorization or order has been or will, prior to
      the Closing Date, be obtained.

               (iii) The consummation of the  transactions  contemplated by this
      Agreement are in the ordinary  course of business of the BANA Servicer and
      will not result in the breach of any term or  provision  of the charter or
      by-laws  of the BANA  Servicer  or  result  in the  breach  of any term or
      provision  of, or conflict with or constitute a default under or result in
      the acceleration of any obligation under, any agreement, indenture or loan
      or credit  agreement or other instrument to which the BANA Servicer or its
      property  is  subject,  or  result  in the  violation  of any  law,  rule,
      regulation,  order,  judgment or decree to which the BANA  Servicer or its
      property is subject.

               (iv)  There  is no  action,  suit,  proceeding  or  investigation
      pending or, to the best knowledge of the BANA Servicer, threatened against
      the BANA Servicer which,  either  individually or in the aggregate,  would
      result  in  any  material  adverse  change  in the  business,  operations,
      financial condition,  properties or assets of the BANA Servicer, or in any
      material  impairment of the right or ability of the BANA Servicer to carry
      on its business  substantially  as now  conducted or which would draw into
      question  the validity of this  Agreement or the Mortgage  Loans or of any
      action taken or to be taken in connection with the obligations of the BANA
      Servicer contemplated herein, or which would materially impair the ability
      of the BANA Servicer to perform under the terms of this Agreement.

               (v)The BANA  Servicer is working to modify its computer and other
      systems used in servicing  the Mortgage  Loans to operate in a manner such
      that,  on and after  January 1, 2000,  the BANA  Servicer  can service the
      Mortgage Loans in accordance with the terms of this Agreement.

            The  representations  and  warranties  made pursuant to this Section
2.05 shall survive delivery of the respective  Mortgage Files to the Trustee for
the benefit of the Certificateholders.

            Section 2.06  Representations  and Warranties of the Depositor as to
the Mortgage Loans.

            The  Depositor  hereby  represents  and warrants to the Trustee with
respect to the Mortgage  Loans or each Mortgage  Loan, as the case may be, as of
the date hereof or such other date set forth herein that as of the Closing Date:

               (i)The  information  set forth in the Mortgage  Loan  Schedule is
      true and correct in all material respects.

               (ii) There are no delinquent  taxes,  ground rents,  governmental
      assessments, insurance premiums, leasehold payments, including assessments
      payable in future  installments or other outstanding charges affecting the
      lien priority of the related Mortgaged Property.

               (iii) The terms of the Mortgage  Note and the  Mortgage  have not
      been  impaired,  waived,  altered or  modified in any  respect,  except by
      written instruments, recorded in the applicable public recording office if
      necessary to maintain the lien  priority of the  Mortgage,  and which have
      been  delivered  to  the  Trustee;  the  substance  of  any  such  waiver,
      alteration  or  modification  has been  approved by the insurer  under the
      Primary  Mortgage  Insurance  Policy,  if any, the title  insurer,  to the
      extent  required by the related  policy,  and is reflected on the Mortgage
      Loan Schedule.  No instrument of waiver,  alteration or  modification  has
      been executed,  and no Mortgagor has been  released,  in whole or in part,
      except in connection with an assumption  agreement approved by the insurer
      under the Primary Mortgage Insurance Policy, if any, the title insurer, to
      the extent required by the policy, and which assumption agreement has been
      delivered to the Trustee.

               (iv) The  Mortgage  Note and the  Mortgage are not 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 and the Mortgage,  or the exercise of any right  thereunder,
      render either the Mortgage Note or the Mortgage unenforceable, in whole or
      in part, or subject to any right of rescission,  set-off,  counterclaim or
      defense,  including the defense of usury and no such right of  rescission,
      set-off, counterclaim or defense has been asserted with respect thereto.

               (v)All  buildings  upon the Mortgaged  Property are insured by an
      insurer  generally  acceptable to prudent  mortgage  lending  institutions
      against loss by fire,  hazards of extended coverage and such other hazards
      as are customary in the area the Mortgaged  Property is located,  pursuant
      to  insurance  policies   conforming  to  the  requirements  of  Customary
      Servicing  Procedures  and this  Agreement.  All such  insurance  policies
      contain a standard  mortgagee clause naming the originator of the Mortgage
      Loan,  its  successors  and assigns as mortgagee and all premiums  thereon
      have been paid.  If the Mortgaged  Property is in an area  identified on a
      flood  hazard  map or flood  insurance  rate  map  issued  by the  Federal
      Emergency  Management  Agency as having  special  flood  hazards (and such
      flood insurance has been made available), a flood insurance policy meeting
      the  requirements  of the  current  guidelines  of the  Federal  Insurance
      Administration  is in effect which policy conforms to the  requirements of
      FNMA or FHLMC. The Mortgage obligates the Mortgagor thereunder to maintain
      all  such  insurance  at the  Mortgagor's  cost  and  expense,  and on the
      Mortgagor's  failure to do so,  authorizes  the holder of the  Mortgage to
      maintain  such  insurance  at  Mortgagor's  cost and  expense  and to seek
      reimbursement therefor from the Mortgagor.

               (vi) Any and all requirements of any federal,  state or local law
      including,  without  limitation,  usury,  truth in  lending,  real  estate
      settlement   procedures,   consumer  credit   protections,   equal  credit
      opportunity or disclosure laws applicable to the origination and servicing
      of Mortgage Loan have been complied with.

               (vii) The Mortgage has not been satisfied, canceled, subordinated
      or rescinded,  in whole or in part (other than as to Principal Prepayments
      in full which may have been received prior to the Closing  Date),  and the
      Mortgaged Property has not been released from the lien of the Mortgage, in
      whole or in part, nor has any  instrument  been executed that would effect
      any such satisfaction, cancellation, subordination, rescission or release.

               (viii) The Mortgage is a valid,  existing and  enforceable  first
      lien  on  the  Mortgaged  Property,  including  all  improvements  on  the
      Mortgaged  Property  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 the public
      record as of the date of recording  being  acceptable to mortgage  lending
      institutions  generally and specifically referred to in the lender's title
      insurance  policy  delivered to the  originator  of the Mortgage  Loan and
      which  do not  adversely  affect  the  Appraised  Value  of the  Mortgaged
      Property, (C) if the Mortgaged Property consists of Co-op Shares, 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 (D) other matters to which like  properties are
      commonly  subject which do not  materially  interfere with the benefits of
      the  security  intended  to be  provided  by  the  Mortgage  or  the  use,
      enjoyment,  value or marketability of the related Mortgaged Property.  Any
      security agreement, chattel mortgage or equivalent document related to and
      delivered in connection  with the Mortgage Loan  establishes and creates a
      valid,  existing and  enforceable  first lien and first priority  security
      interest on the property  described therein and the Depositor has the full
      right to sell and assign the same to the Trustee.

               (ix) The Mortgage  Note and the related  Mortgage are genuine and
      each is the legal,  valid and  binding  obligation  of the maker  thereof,
      enforceable in accordance with its terms except as  enforceability  may be
      limited  by  (A)  bankruptcy,   insolvency,   liquidation,   receivership,
      moratorium, reorganization or other similar laws affecting the enforcement
      of the rights of creditors and (B) general  principles of equity,  whether
      enforcement is sought in a proceeding in equity or at law.

               (x)All  parties to the  Mortgage  Note and the Mortgage had legal
      capacity  to enter into the  Mortgage  Loan and to execute and deliver the
      Mortgage  Note and the  Mortgage,  and the Mortgage  Note and the Mortgage
      have been duly and properly executed by such parties.

               (xi) The proceeds of the Mortgage Loan have been fully  disbursed
      to or for the account of the Mortgagor and there is no obligation  for the
      Mortgagee  to  advance   additional  funds  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.
      All costs fees and  expenses  incurred in making or closing  the  Mortgage
      Loan and the recording of the Mortgage  have been paid,  and the Mortgagor
      is not entitled to any refund of any amounts paid or due to the  Mortgagee
      pursuant to the Mortgage Note or Mortgage.

               (xii) To the best of the Depositor's knowledge, all parties which
      have  had  any  interest  in the  Mortgage  Loan,  whether  as  mortgagee,
      assignee,  pledgee or otherwise,  are (or, during the period in which they
      held and disposed of such interest,  were) in compliance  with any and all
      applicable "doing business" and licensing  requirements of the laws of the
      state wherein the Mortgaged Property is located.

               (xiii) The  Mortgage  Loan is covered by an ALTA  lender's  title
      insurance policy,  acceptable to FNMA or FHLMC,  issued by a title insurer
      acceptable  to  FNMA  or  FHLMC  and  qualified  to  do  business  in  the
      jurisdiction where the Mortgaged Property is located, insuring (subject to
      the  exceptions  contained  in  (viii)(A)  and (B) above) the Seller,  its
      successors  and assigns as to the first  priority  lien of the Mortgage in
      the original  principal  amount of the Mortgage Loan. The Depositor is the
      sole insured of such lender's title  insurance  policy,  and such lender's
      title  insurance  policy is in full  force and  effect and will be in full
      force and effect upon the consummation of the transactions contemplated by
      this  Agreement.  No claims  have  been made  under  such  lender's  title
      insurance  policy,  and the  Depositor  has not done,  by act or omission,
      anything which would impair the coverage of such lender's title  insurance
      policy.

               (xiv)  There  is  no  default,  breach,  violation  or  event  of
      acceleration existing under the Mortgage or the Mortgage Note and no event
      which,  with the passage of time or with notice and the  expiration of any
      grace or cure period,  would  constitute a default,  breach,  violation or
      event of acceleration,  and the Seller has not waived any default, breach,
      violation or event of acceleration.

               (xv) As of the date of origination  of the Mortgage  Loan,  there
      had been no mechanics' or similar liens or claims filed for work, labor or
      material (and no rights are outstanding  that under law could give rise to
      such lien) affecting the relating  Mortgaged  Property which are or may be
      liens  prior  to, or equal or  coordinate  with,  the lien of the  related
      Mortgage.

               (xvi) All  improvements  which were considered in determining the
      Appraised  Value of the related  Mortgaged  Property lay wholly within the
      boundaries and building  restriction lines of the Mortgaged Property,  and
      no  improvements  on  adjoining  properties  encroach  upon the  Mortgaged
      Property.

               (xvii) The Mortgage Loan was  originated by a commercial  bank or
      similar banking  institution which is supervised and examined by a federal
      or state authority, or by a mortgagee approved by the Secretary of HUD.

               (xviii) Principal payments on the Mortgage Loan commenced no more
      than sixty days after the proceeds of the Mortgaged  Loan were  disbursed.
      The  Mortgage  Loans are  30-year  fixed  rate  mortgage  loans  having an
      original term to maturity of not more than 30 years, with interest payable
      in arrears on the first day of the month.  Each  Mortgage  Note requires a
      monthly  payment  which is  sufficient  to  fully  amortize  the  original
      principal  balance over the  original  term thereof and to pay interest at
      the related  Mortgage  Interest  Rate.  The Mortgage  Note does not permit
      negative amortization.

               (xix)  There is no  proceeding  pending  or,  to the  Depositor's
      knowledge,  threatened  for  the  total  or  partial  condemnation  of the
      Mortgaged Property and such property is in good repair and is undamaged by
      waste, fire,  earthquake or earth movement,  windstorm,  flood, tornado or
      other  casualty,  so as to affect  adversely  the  value of the  Mortgaged
      Property  as  security  for the  Mortgage  Loan or the use for  which  the
      premises were intended.

               (xx) The Mortgage and related Mortgage Note contain 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  provided  thereby,  including  (A) in the
      case of a Mortgage  designated as a deed of trust,  by trustee's sale, and
      (B)  otherwise  by judicial  foreclosure.  To the best of the  Depositor's
      knowledge,  following the date of  origination  of the Mortgage  Loan, the
      Mortgaged  Property has not been subject to any  bankruptcy  proceeding or
      foreclosure  proceeding  and the  Mortgagor  has not filed for  protection
      under applicable bankruptcy laws. There is no homestead or other exemption
      or right  available  to the  Mortgagor  or any other  person  which  would
      interfere  with the right to sell the  Mortgaged  Property  at a trustee's
      sale or the right to foreclose the Mortgage.

               (xxi) The Mortgage  Note and Mortgage are on forms  acceptable to
      FNMA or FHLMC.

               (xxii) The  Mortgage  Note is not and has not been secured by any
      collateral except the lien of the corresponding  Mortgage on the Mortgaged
      Property and the security interest of any applicable security agreement or
      chattel mortgage referred to in (viii) above.

               (xxiii) The  Mortgage  File  contains an appraisal of the related
      Mortgaged  Property,  in a form  acceptable  to FNMA  or  FHLMC  and  such
      appraisal  complies  with the  requirements  of  FIRREA,  and was made and
      signed,  prior to the  approval of the  Mortgage  Loan  application,  by a
      Qualified Appraiser.

               (xxiv) In the event the Mortgage  constitutes a deed of trust,  a
      trustee,  duly qualified  under  applicable law to serve as such, has been
      properly  designated and currently so serves and is named in the Mortgage,
      and no fees or expenses  are or will become  payable by the Trustee to the
      trustee  under the deed of trust,  except in  connection  with a trustee's
      sale after default by the Mortgagor.

               (xxv) No Mortgage Loan is a graduated  payment  mortgage loan, no
      Mortgage  Loan has a shared  appreciation  or  other  contingent  interest
      feature, and no Mortgage Loan contains any "buydown" provision.

               (xxvi)  The  Mortgagor  has  received  all  disclosure  materials
      required by applicable law with respect to the making of mortgage loans of
      the same type as the Mortgage Loan and  rescission  materials  required by
      applicable law if the Mortgage Loan is a Refinance Mortgage Loan.

               (xxvii)  Each  Mortgage  Loan  with  a  Loan-to-Value   Ratio  at
      origination  in  excess  of 80%  will be  subject  to a  Primary  Mortgage
      Insurance Policy,  issued by an insurer acceptable to FNMA or FHLMC, which
      insures that portion of the Mortgage  Loan in excess of the portion of the
      Appraised Value of the Mortgaged Property required by FNMA. All provisions
      of such Primary Mortgage Insurance Policy have been and are being complied
      with,  such  policy is in full  force and  effect,  and all  premiums  due
      thereunder  have been  paid.  Any  Mortgage  subject  to any such  Primary
      Mortgage  Insurance Policy obligates the Mortgagor  thereunder to maintain
      such insurance and to pay all premiums and charges in connection therewith
      at least until  Loan-to-Value  Ratio of such  Mortgage  Loan is reduced to
      less than 80%. The Mortgage  Interest  Rate for the Mortgage Loan does not
      include any such insurance premium.

               (xxviii) To the best of the Depositor's  knowledge as of the date
      of  origination  of the  Mortgage  Loan,  (A) the  Mortgaged  Property  is
      lawfully occupied under applicable law, (B) 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, have been made or obtained from the appropriate authorities and
      (C) no  improvement  located on or part of the  Mortgaged  Property  is in
      violation of any zoning law or regulation.

               (xxix) The  Assignment  of Mortgage  (except  with respect to any
      Mortgage that has been recorded in the name of MERS or its designee) is in
      recordable  form and is  acceptable  for  recording  under the laws of the
      jurisdiction in which the Mortgaged Property is located.

               (xxx) All payments  required to be made prior to the Cut-Off Date
      for such Mortgage Loan under the terms of the Mortgage Note have been made
      and no Mortgage Loan has been more than 30 days  delinquent more than once
      in the twelve month period immediately prior to the Cut-Off Date.

               (xxxi) With  respect to each  Mortgage  Loan,  the  Depositor  or
      Servicer  is in  possession  of a complete  Mortgage  File  except for the
      documents  which  have been  delivered  to the  Trustee or which have been
      submitted for recording and not yet returned.

               (xxxii)   Immediately   prior  to  the  transfer  and  assignment
      contemplated  herein,  the  Depositor was the sole owner and holder of the
      Mortgage  Loans.  The  Mortgage  Loans were not assigned or pledged by the
      Depositor and the Depositor had good and marketable title thereto, and the
      Depositor  had full right to transfer and sell the  Mortgage  Loans to the
      Trustee free and clear of any encumbrance,  participation interest,  lien,
      equity,  pledge,  claim  or  security  interest  and had  full  right  and
      authority  subject to no interest or  participation  in, or agreement with
      any other party to sell or otherwise transfer the Mortgage Loans.

               (xxxiii) Any future  advances made prior to the Cut-Off Date have
      been  consolidated  with the outstanding  principal  amount secured by the
      Mortgage,  and the secured  principal  amount,  as  consolidated,  bears a
      single  interest rate and single  repayment term. The lien of the Mortgage
      securing the consolidated  principal amount is expressly insured as having
      first lien priority by a title  insurance  policy,  an  endorsement to the
      policy  insuring the mortgagee's  consolidated  interest or by other title
      evidence  acceptable to FNMA and FHLMC. The consolidated  principal amount
      does not exceed the original principal amount of the Mortgage Loan.

               (xxxiv) The Mortgage Loan was underwritten in accordance with the
      applicable  Underwriting  Guidelines in effect at the time of  origination
      with exceptions thereto exercised in a reasonable manner.

               (xxxv) 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 the rent other than  pre-established  increases
      set forth in the lease;  (4) the  original  term of such lease in 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.

               (xxxvi) The Mortgaged Property is located in the state identified
      in the Mortgage  Loan  Schedule and consists of a parcel of real  property
      with a detached  single family  residence  erected  thereon,  or a two- to
      four-family dwelling, or an individual  condominium unit, or an individual
      unit in a planned  unit  development,  or, in the case of  Mortgage  Loans
      secured  by  Co-op  Shares,  leases  or  occupancy  agreements;  provided,
      however,   that  any  condominium  project  or  planned  unit  development
      generally conforms with the applicable  Underwriting  Guidelines regarding
      such  dwellings,  and no  residence  or  dwelling  is a  mobile  home or a
      manufactured dwelling.

               (xxxvii) The Depositor  used no adverse  selection  procedures in
      selecting the Mortgage Loan for inclusion in the Trust Estate.

               (xxxviii)Each  Mortgage Loan is a "qualified  mortgage"  within
      Section 860G(a)(3) of the Code.

               (xxxix) 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.

            Notwithstanding the foregoing,  no representations or warranties are
made  by  the  Depositor  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 Depositor
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  Depositor  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 2.06 shall survive delivery of the respective Mortgage
Files to the  Trustee or the  Custodian  and shall  inure to the  benefit of the
Trustee, notwithstanding any restrictive or qualified endorsement or assignment.

            Upon discovery by either the Depositor, any Servicer, the Trustee or
the Custodian that any of the  representations  and warranties set forth in this
Section  2.06 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);  provided,  that any such breach that causes the
Mortgage  Loan not to be a  "qualified  mortgage"  within the meaning of Section
860G(a)(3)  of the Code shall be deemed to materially  and adversely  affect the
interests  of the  Certificateholders.  Within 90 days of its  discovery  or its
receipt of notice of any such breach,  the  Depositor  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 Trustee at a price equal to the
Repurchase Price or (ii) if within two years of the Closing Date, substitute for
such Mortgage Loan in the manner described in Section 2.02; provided that if the
breach would cause the Mortgage Loan to be other than a "qualified  mortgage" as
defined in Section  860G(a)(3) of the Code, any such  repurchase or substitution
must  occur  within  90 days  from the  date  the  breach  was  discovered.  The
Repurchase  Price  of  any  repurchase  described  in  this  paragraph  and  the
Substitution  Adjustment  Amount,  if any, shall be deposited in the Certificate
Account.  It is  understood  and agreed that the  obligation of the Depositor to
repurchase or substitute for any Mortgage Loan or Mortgaged Property as to which
such a breach has occurred and is continuing  shall  constitute  the sole remedy
respecting  such breach  available to  Certificateholders,  or to the Trustee on
behalf  of   Certificateholders,   and  such  obligation   shall  survive  until
termination of the Trust hereunder.

            Section 2.07  Designation  of Interests in the REMIC.  The Depositor
hereby designates the Classes of Class A Certificates  (other than the Class A-R
Certificate)  and the  Classes of Class B  Certificates  as classes of  "regular
interests"  and the Class  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.

            Section 2.08 Designation of Start-up Day. The Closing Date is hereby
designated  as the  "start-up  day" of the REMIC  within the  meaning of Section
860G(a)(9) of the Code.

            Section 2.09 REMIC Certificate Maturity Date. Solely for purposes of
satisfying Section 1.860G-1(a)(4)(iii) of the Treasury Regulations,  the "latest
possible  maturity  date" of the  regular  interests  in the REMIC is August 25,
2029.

            Section 2.10 Execution and Delivery of Certificates. The Trustee has
executed and  delivered to or upon the order of the  Depositor,  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.


                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

            Section 3.01 Servicers to Service  Mortgage Loans. For and on behalf
of the Certificateholders, the NMC Servicer shall service and administer the NMC
Mortgage  Loans,  the BAFSB  Servicer  shall  service and  administer  the BAFSB
Mortgage  Loans and the BANA  Servicer  shall service and  administer  the BAFSB
Mortgage Loans,  all in accordance  with the terms of this Agreement,  Customary
Servicing  Procedures,  applicable  law and the terms of the Mortgage  Notes and
Mortgages.  In connection with such servicing and administration,  each Servicer
shall have full power and authority, acting alone and/or through Subservicers as
provided in Section  3.02,  to do or cause to be done any and all things that it
may  deem  necessary  or  desirable  in  connection   with  such  servicing  and
administration  including, but not limited to, the power and authority,  subject
to  the  terms   hereof,   (a)  to  execute  and  deliver,   on  behalf  of  the
Certificateholders  and the  Trustee,  customary  consents  or waivers and other
instruments and documents, (b) to consent, with respect to the Mortgage Loans it
services, to transfers of any Mortgaged Property and assumptions of the Mortgage
Notes and related Mortgages (but only in the manner provided in this Agreement),
(c) to collect any Insurance Proceeds and other Liquidation Proceeds relating to
the  Mortgage  Loans it services,  and (d) to  effectuate  foreclosure  or other
conversion of the ownership of the Mortgaged Property securing any Mortgage Loan
it services.  Each  Servicer  shall  represent  and protect the interests of the
Trust in the same manner as it protects its own  interests in mortgage  loans in
its own portfolio in any claim,  proceeding  or litigation  regarding a Mortgage
Loan and shall not make or permit any  modification,  waiver or amendment of any
term of any Mortgage Loan, except as provided pursuant to Section 3.21.  Without
limiting the generality of the foregoing,  each Servicer,  in its own name or in
the  name of any  Subservicer  or the  Depositor  and  the  Trustee,  is  hereby
authorized and empowered by the Depositor and the Trustee, when such Servicer or
any  Subservicer,  as the case may be, believes it appropriate in its reasonable
judgment,  to execute and deliver, on behalf of the Trustee, the Depositor,  the
Certificateholders  or any of them, any and all  instruments of  satisfaction or
cancellation,  or of  partial  or full  release  or  discharge,  and  all  other
comparable instruments, with respect to the Mortgage Loans it services, and with
respect  to the  related  Mortgaged  Properties  held  for  the  benefit  of the
Certificateholders.  Each  Servicer  shall  prepare and deliver to the Depositor
and/or the Trustee such documents  requiring execution and delivery by either or
both of them as are necessary or  appropriate to enable such Servicer to service
and  administer  the Mortgage Loans it services to the extent that such Servicer
is not permitted to execute and deliver such documents pursuant to the preceding
sentence. Upon receipt of such documents, the Depositor and/or the Trustee, upon
the direction of the related Servicer, shall promptly execute such documents and
deliver them to the related Servicer.

            In accordance  with the standards of the preceding  paragraph,  each
Servicer  shall  advance  or cause to be  advanced  funds as  necessary  for the
purpose of  effecting  the  payment of taxes and  assessments  on the  Mortgaged
Properties relating to the Mortgage Loans it services,  which Servicing Advances
shall be  reimbursable in the first instance from related  collections  from the
Mortgagors  pursuant to Section  3.09,  and further as provided in Section 3.11.
The costs incurred by the Servicers, if any, in effecting the timely payments of
taxes and assessments on the Mortgaged Properties and related insurance premiums
shall  not,  for  the  purpose  of  calculating  monthly  distributions  to  the
Certificateholders,  be added to the Stated  Principal  Balances  of the related
Mortgage Loans, notwithstanding that the terms of such Mortgage Loans so permit.

            The  relationship  of each  Servicer  (and of any  successor  to any
Servicer as servicer  under this  Agreement) to the Trustee under this Agreement
is intended by the parties to be that of an independent  contractor and not that
of a joint venturer, partner or agent.

            Section 3.02      Subservicing; Enforcement of the Obligations of
Servicers.

            (a)   Any of the Servicers may arrange for the  subservicing  of any
Mortgage Loan it services by a Subservicer pursuant to a Subservicing Agreement;
provided,  however,  that  such  subservicing  arrangement  and the terms of the
related  Subservicing  Agreement must provide for the servicing of such Mortgage
Loan  in a  manner  consistent  with  the  servicing  arrangements  contemplated
hereunder.  Notwithstanding the provisions of any Subservicing Agreement, any of
the provisions of this Agreement relating to agreements or arrangements  between
a Servicer and a Subservicer or reference to actions taken through a Subservicer
or otherwise,  such Servicer shall remain obligated and liable to the Depositor,
the Trustee and the  Certificateholders  for the servicing and administration of
the  Mortgage  Loans it  services  in  accordance  with the  provisions  of this
Agreement  without  diminution of such obligation or liability by virtue of such
Subservicing Agreements or arrangements or by virtue of indemnification from the
Subservicer and to the same extent and under the same terms and conditions as if
such Servicer alone were servicing and  administering  those Mortgage Loans. All
actions of each  Subservicer  performed  pursuant  to the  related  Subservicing
Agreement  shall be  performed  as agent of the related  Servicer  with the same
force and effect as if performed directly by such Servicer.

            (b)   For purposes of this Agreement,  each Servicer shall be deemed
to have  received any  collections,  recoveries  or payments with respect to the
Mortgage  Loans it services  that are received by a  Subservicer  regardless  of
whether such payments are remitted by the Subservicer to such Servicer.

            (c)   As part of its servicing activities hereunder,  each Servicer,
for the benefit of the Trustee  and the  Certificateholders,  shall use its best
reasonable  efforts to enforce the  obligations of each  Subservicer  engaged by
such Servicer under the related Subservicing  Agreement,  to the extent that the
non-performance  of any such obligation would have a material and adverse effect
on a Mortgage Loan. Such enforcement,  including,  without limitation, the legal
prosecution of claims, termination of Subservicing Agreements and the pursuit of
other  appropriate  remedies,  shall be in such form and  carried out to such an
extent and at such time as the  related  Servicer,  in its good  faith  business
judgment,  would require were it the owner of the related  Mortgage  Loans.  The
related Servicer shall pay the costs of such enforcement at its own expense, and
shall be reimbursed  therefor only (i) from a general  recovery  resulting  from
such  enforcement to the extent,  if any, that such recovery exceeds all amounts
due in respect of the related Mortgage Loan or (ii) from a specific  recovery of
costs,   expenses  or  attorneys  fees  against  the  party  against  whom  such
enforcement is directed.

            (d)   Any  Subservicing  Agreement  entered into by a Servicer shall
provide that it may be assumed or terminated by the Trustee,  if the Trustee has
assumed the duties of such Servicer, or any successor Servicer, at the Trustee's
or successor Servicer's option, as applicable, without cost or obligation to the
assuming or terminating  party or the Trust Estate,  upon the assumption by such
party of the obligations of such Servicer pursuant to Section 8.05.

            Any Subservicing  Agreement,  and any other transactions or services
relating to the Mortgage Loans  involving a  Subservicer,  shall be deemed to be
between the related Servicer and such Subservicer alone, and the Trustee and the
Certificateholders  shall not be deemed parties thereto and shall have no claims
or rights of action against,  rights,  obligations,  duties or liabilities to or
with respect to the Subservicer or its officers,  directors or employees, except
as set forth in Section 3.01.

            Section 3.03      Fidelity Bond; Errors and Omissions Insurance.

            Each Servicer shall maintain, at its own expense, a blanket fidelity
bond and an errors and omissions  insurance  policy,  with broad coverage on all
officers,  employees  or other  persons  acting in any capacity  requiring  such
persons to handle  funds,  money,  documents or papers  relating to the Mortgage
Loans it services.  These  policies  must insure such  Servicer  against  losses
resulting  from  dishonest  or  fraudulent  acts  committed  by such  Servicer's
personnel,  any employees of outside firms that provide data processing services
for such Servicer,  and temporary  contract  employees or student interns.  Such
fidelity  bond shall also  protect and insure such  Servicer  against  losses in
connection  with the release or  satisfaction  of a Mortgage Loan without having
obtained  payment in full of the indebtedness  secured thereby.  No provision of
this  Section  3.03  requiring  such  fidelity  bond and  errors  and  omissions
insurance   shall  diminish  or  relieve  such  Servicer  from  its  duties  and
obligations as set forth in this Agreement.  The minimum coverage under any such
bond and insurance policy shall be at least equal to the  corresponding  amounts
required by FNMA in the FNMA Servicing Guide or by FHLMC in the FHLMC Sellers' &
Servicers'  Guide,  as amended or restated from time to time, or in an amount as
may be permitted to such Servicer by express waiver of FNMA or FHLMC.

            Section 3.04      Access to Certain Documentation.

            Each  Servicer  shall  provide  to  the  OTS  and  the  FDIC  and to
comparable   regulatory   authorities   supervising   Holders   of   Subordinate
Certificates  and the examiners and supervisory  agents of the OTS, the FDIC and
such other  authorities,  access to the  documentation  required  by  applicable
regulations  of the OTS and the FDIC with respect to the Mortgage Loans serviced
by such Servicer.  Such access shall be afforded  without charge,  but only upon
reasonable  and prior written  request and during normal  business  hours at the
offices  designated by such  Servicer.  Nothing in this Section 3.04 shall limit
the obligation of such Servicer to observe any applicable law and the failure of
such Servicer to provide  access as provided in this Section 3.04 as a result of
such obligation shall not constitute a breach of this Section 3.04.

            Section 3.05      Maintenance  of  Primary  Mortgage   Insurance
Policy; Claims.

            With respect to each  Mortgage  Loan with a  Loan-to-Value  Ratio in
excess of 80% or such other  Loan-to-Value  Ratio as may be required by law, the
Servicer responsible for servicing such Mortgage Loan shall, without any cost to
the Trust Estate,  maintain or cause the Mortgagor to maintain in full force and
effect a Primary  Insurance Policy insuring that portion of the Mortgage Loan in
excess of a  percentage  in  conformity  with  FNMA  requirements.  The  related
Servicer shall pay or shall cause the Mortgagor to pay the premium  thereon on a
timely basis,  at least until the  Loan-to-Value  Ratio of such Mortgage Loan is
reduced to 80% or such other  Loan-to-Value  Ratio as may be required by law. If
such Primary  Insurance Policy is terminated,  the related Servicer shall obtain
from another  insurer a comparable  replacement  policy,  with a total  coverage
equal to the remaining  coverage of such terminated Primary Insurance Policy. If
the  insurer  shall  cease to be an  insurer  acceptable  to FNMA,  the  related
Servicer  shall  notify the Trustee in writing,  it being  understood  that such
Servicer  shall not have any  responsibility  or  liability  for any  failure to
recover  under the Primary  Insurance  Policy for such reason.  If such Servicer
determines that recoveries under the Primary Insurance Policy are jeopardized by
the financial condition of the insurer,  such Servicer shall obtain from another
insurer  which  meets  the  requirements  of  this  Section  3.05 a  replacement
insurance  policy.  A Servicer  shall not take any action  that would  result in
noncoverage under any applicable  Primary Insurance Policy of any loss that, but
for the  actions  of such  Servicer,  would  have been  covered  thereunder.  In
connection with any assumption or substitution  agreement  entered into or to be
entered into  pursuant to Section  3.13,  the related  Servicer  shall  promptly
notify the insurer under the related Primary  Insurance  Policy, if any, of such
assumption or  substitution  of liability in  accordance  with the terms of such
Primary  Insurance  Policy and shall take all  actions  which may be required by
such insurer as a condition to the  continuation  of coverage under such Primary
Insurance  Policy. If such Primary Insurance Policy is terminated as a result of
such assumption or substitution of liability,  the related Servicer shall obtain
a replacement Primary Insurance Policy as provided above.

            In connection with its activities as servicer,  each Servicer agrees
to  prepare   and   present,   on  behalf  of  itself,   the   Trustee  and  the
Certificateholders,  claims to the insurer under any Primary Insurance Policy in
a timely fashion in accordance with the terms of such Primary  Insurance  Policy
and,  in this  regard,  to take  such  action  as shall be  necessary  to permit
recovery under any Primary Insurance Policy respecting a defaulted Mortgage Loan
serviced by such Servicer. Pursuant to Section 3.09(a), any amounts collected by
a Servicer under any Primary  Insurance Policy shall be deposited in the related
Escrow Account, subject to withdrawal pursuant to Section 3.09(b).

            Section 3.06 Rights of the  Depositor  and the Trustee in Respect of
the Servicers.

            The Depositor may, but is not obligated to, enforce the  obligations
of each Servicer hereunder and may, but is not obligated to, perform, or cause a
designee to perform,  any defaulted  obligation of any Servicer hereunder and in
connection with any such defaulted  obligation to exercise the related rights of
such Servicer  hereunder;  provided that a Servicer shall not be relieved of any
of its obligations  hereunder by virtue of such  performance by the Depositor or
its   designee.   Neither  the  Trustee  nor  the   Depositor   shall  have  any
responsibility  or liability  for any action or failure to act by a Servicer nor
shall the Trustee or the Depositor be obligated to supervise the  performance of
a Servicer hereunder or otherwise.

            Any  Subservicing  Agreement  that  may  be  entered  into  and  any
transactions or services  relating to the Mortgage Loans involving a Subservicer
in its  capacity as such shall be deemed to be between the  Subservicer  and the
applicable Servicer alone, and the Trustee and  Certificateholders  shall not be
deemed parties thereto and shall have no claims, rights, obligations,  duties or
liabilities with respect to the Subservicer except as set forth in Section 3.07.
Each Servicer shall be solely liable for all fees owed by it to any Subservicer,
irrespective of whether each Servicer's  compensation pursuant to this Agreement
is sufficient to pay such fees.

            Section 3.07      Trustee to Act as Servicer.

            If any  Servicer  shall  for any  reason  no  longer  be a  Servicer
hereunder  (including  by  reason of an Event of  Default),  the  Trustee  shall
thereupon  assume,  if it so elects,  or shall  appoint a successor  Servicer to
assume,  all of the rights and  obligations of such Servicer  hereunder  arising
thereafter  (except that the Trustee  shall not be (a) liable for losses of such
Servicer  pursuant to Section 3.12 or any acts or  omissions of the  predecessor
Servicer  hereunder,  (b) obligated to make  Advances if it is  prohibited  from
doing so by applicable  law or (c) deemed to have made any  representations  and
warranties of such Servicer hereunder).  Any such assumption shall be subject to
Section  7.02.  If any  Servicer  shall for any  reason no longer be a  Servicer
(including  by reason of any Event of  Default),  the  Trustee or the  successor
Servicer  may elect to succeed to any rights and  obligations  of such  Servicer
under each Subservicing Agreement or may terminate each Subservicing  Agreement.
If it has  elected  to assume the  Subservicing  Agreement,  the  Trustee or the
successor Servicer shall be deemed to have assumed all of the related Servicer's
interest  therein  and  to  have  replaced  such  Servicer  as a  party  to  any
Subservicing  Agreement entered into by such Servicer as contemplated by Section
3.02 to the same extent as if the  Subservicing  Agreement  had been assigned to
the  assuming  party  except  that such  Servicer  shall not be  relieved of any
liability or obligations under any such Subservicing Agreement.

            Each Servicer  that is no longer a Servicer  hereunder  shall,  upon
request of the  Trustee,  but at the  expense of such  Servicer,  deliver to the
assuming party all documents and records relating to each Subservicing Agreement
or substitute  servicing  agreement and the Mortgage  Loans then being  serviced
thereunder  and an accounting  of amounts  collected or held by it and otherwise
use its best  efforts to effect  the  orderly  and  efficient  transfer  of such
substitute Subservicing Agreement to the assuming party.

            Section 3.08      Collection of Mortgage Loan Payments;  Servicer
Custodial Accounts; and Certificate Account.

            (a)   Continuously  from the date  hereof  until the  principal  and
interest on all  Mortgage  Loans are paid in full,  each  Servicer  will proceed
diligently, in accordance with this Agreement, to collect all payments due under
each of the  Mortgage  Loans it  services  when the same  shall  become  due and
payable.  Further,  each Servicer will in accordance with all applicable law and
Customary Servicing Procedures ascertain and estimate taxes,  assessments,  fire
and hazard insurance premiums, mortgage insurance premiums and all other charges
with  respect  to the  Mortgage  Loans it  services  that,  as  provided  in any
Mortgage,  will become due and payable to the end that the installments  payable
by the Mortgagors will be sufficient to pay such charges as and when they become
due  and  payable.  Consistent  with  the  foregoing,  any  Servicer  may in its
discretion (i) waive any late payment charge or any prepayment charge or penalty
interest in  connection  with the  prepayment of a Mortgage Loan it services and
(ii) extend the due dates for payments  due on a Mortgage  Note for a period not
greater than 120 days;  provided,  however,  that a Servicer  cannot  extend the
maturity of any such  Mortgage  Loan past the date on which the final payment is
due on the latest maturing Mortgage Loan as of the Cut-Off Date. In the event of
any such  arrangement,  the  Servicer  permitting  such  arrangement  shall make
Periodic Advances on the related Mortgage Loan in accordance with the provisions
of Section 3.20 during the scheduled  period in accordance with the amortization
schedule of such  Mortgage Loan without  modification  thereof by reason of such
arrangements.  A  Servicer  shall  not be  required  to  institute  or  join  in
litigation with respect to collection of any payment  (whether under a Mortgage,
Mortgage Note or otherwise or against any public or governmental  authority with
respect to a taking or  condemnation)  if it reasonably  believes that enforcing
the provision of the Mortgage or other instrument pursuant to which such payment
is required is prohibited by applicable law.

            (b)   The NMC Servicer shall establish and maintain the NMC Servicer
Custodial  Account.  The BAFSB Servicer  shall  establish and maintain the BAFSB
Servicer Custodial  Account.  The BANA Servicer shall establish and maintain the
BANA Servicer Custodial  Account.  The NMC Servicer shall deposit or cause to be
deposited  into the NMC Servicer  Custodial  Account,  the BAFSB  Servicer shall
deposit or cause to be deposited into the BAFSB Servicer  Custodial  Account and
the BANA Servicer  shall deposit or cause to be deposited into the BANA Servicer
Custodial  Account,  all on a daily basis  within one  Business  Day of receipt,
except as otherwise  specifically  provided herein,  the following  payments and
collections  remitted by Subservicers or received by such Servicer in respect of
Mortgage Loans it services subsequent to the Cut-Off Date (other than in respect
of principal  and  interest  due on the Mortgage  Loans on or before the Cut-Off
Date) and the following amounts required to be deposited  hereunder with respect
to the Mortgage Loans it services:

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

               (ii)     all  payments on account of interest on such  Mortgage
      Loans, net of the Servicing Fee;

               (iii) (A) all Insurance Proceeds and Liquidation Proceeds,  other
      than Insurance  Proceeds to be (1) applied to the restoration or repair of
      the Mortgaged  Property,  (2) released to the Mortgagor in accordance with
      Customary  Servicing  Procedures  or (3)  required to be  deposited  to an
      Escrow Account pursuant to Section 3.09(a) and (B) any Insurance  Proceeds
      released from an Escrow Account pursuant to Section 3.09(b)(iv);

               (iv)  any  amount  required  to be  deposited  by  such  Servicer
      pursuant to Section  3.08(d) in  connection  with any losses on  Permitted
      Investments with respect to such Servicer Custodial Account;

               (v)any  amounts  required  to be  deposited  by  such  Servicer
      pursuant to Section 3.14;

               (vi)     all Repurchase Prices and all Substitution  Adjustment
      Amounts received by such Servicer;

               (vii) Periodic Advances made by such Servicer pursuant to Section
      3.20 and any payments of Compensating Interest; and

               (viii) any other amounts required to be deposited hereunder.

            The foregoing  requirements  for deposits to the Servicer  Custodial
Accounts by the Servicers  shall be exclusive,  it being  understood  and agreed
that,  without limiting the generality of the foregoing,  payments in the nature
of prepayment penalties,  late payment charges or assumption fees, if collected,
need not be  deposited  by the  Servicers.  If a Servicer  shall  deposit in the
related Servicer  Custodial Account any amount not required to be deposited,  it
may at any time  withdraw or direct the  institution  maintaining  such Servicer
Custodial Account to withdraw such amount from such Servicer  Custodial Account,
any provision herein to the contrary  notwithstanding.  Each Servicer  Custodial
Account  may contain  funds that  belong to one or more trust funds  created for
mortgage  pass-through  certificates of other series and may contain other funds
respecting  payments on mortgage loans  belonging to the applicable  Servicer or
serviced by such Servicer on behalf of others.  Notwithstanding such commingling
of funds, each Servicer shall keep records that accurately  reflect the funds on
deposit in the applicable  Servicer  Custodial Account that have been identified
by it as being  attributable  to the Mortgage  Loans it services.  Each Servicer
shall maintain adequate records with respect to all withdrawals made pursuant to
this Section 3.08.  All funds  required to be deposited in a Servicer  Custodial
Account  shall be held in trust for the  Certificateholders  until  withdrawn in
accordance with Section 3.11.

            (c)   The  Trustee shall  establish  and maintain,  on behalf of the
Certificateholders,  the Certificate Account.  The Trustee shall,  promptly upon
receipt, deposit in the Certificate Account and retain therein the following:

               (i)the  aggregate  amount  remitted  by  each  Servicer  to the
      Trustee pursuant to Section 3.11(a)(viii);

               (ii) any amount paid by the Trustee  pursuant to Section  3.08(d)
      in connection with any losses on Permitted Investments with respect to the
      Certificate Account; and

               (iii) any other amounts deposited hereunder which are required to
      be deposited in the Certificate Account.

            If a Servicer shall remit any amount not required to be remitted, it
may at any time direct the Trustee to withdraw such amount from the  Certificate
Account,  any provision herein to the contrary  notwithstanding.  Such direction
may be accomplished by delivering an Officer's  Certificate to the Trustee which
describes the amounts deposited in error in the Certificate  Account.  All funds
required to be deposited in the Certificate Account shall be held by the Trustee
in trust for the  Certificateholders  until  disbursed in  accordance  with this
Agreement or withdrawn in  accordance  with Section  3.11. In no event shall the
Trustee incur  liability for  withdrawals  from the  Certificate  Account at the
direction of a Servicer.

            (d)   Each  institution at which any Servicer  Custodial  Account or
the Certificate Account is maintained shall invest the funds therein as directed
in writing by the NMC  Servicer  (with  respect  to the NMC  Servicer  Custodial
Account),  the BAFSB  Servicer  (with  respect to the BAFSB  Servicer  Custodial
Account),  the  BANA  Servicer  (with  respect  to the BANA  Servicer  Custodial
Account) or the Trustee (with respect to the  Certificate  Account) in Permitted
Investments,  which shall  mature not later than (i) in the case of any Servicer
Custodial  Account,  the Business Day next preceding the related Remittance Date
(except that if such  Permitted  Investment is an obligation of the  institution
that maintains such account,  then such  Permitted  Investment  shall mature not
later  than  such  Remittance  Date)  and  (ii) in the  case of the  Certificate
Account,  the Business Day next preceding the Distribution  Date (except that if
such  Permitted  Investment is an obligation of the  institution  that maintains
such account,  then such Permitted  Investment  shall mature not later than such
Distribution  Date) and, in each case, shall not be sold or disposed of prior to
its maturity.  All such Permitted  Investments  shall be made in the name of the
Trustee, for the benefit of the Certificateholders.  All income and gain (net of
any losses)  realized  from any such  investment  of funds on deposit in the NMC
Servicer  Custodial  Account  shall be for the  benefit of the NMC  Servicer  as
servicing  compensation  and shall be retained by it monthly as provided herein.
All income or gain (net of any  losses)  realized  from any such  investment  of
funds on  deposit  in the  BAFSB  Servicer  Custodial  Account  shall be for the
benefit of the BAFSB Servicer as servicing compensation and shall be retained by
it monthly as provided  herein.  All income or gain (net of any losses) realized
from any such  investment  of funds on  deposit in the BANA  Servicer  Custodial
Account shall be for the benefit of the BANA Servicer as servicing  compensation
and shall be retained by it monthly as provided herein.  All income or gain (net
of any  losses)  realized  from any such  investment  of funds on deposit in the
Certificate  Account  shall be for the  benefit  of the  Trustee  as  additional
compensation and shall be retained by it monthly as provided herein.  The amount
of any losses realized in the NMC Servicer Custodial Account, the BAFSB Servicer
Custodial  Account,  the BANA  Servicer  Custodial  Account  or the  Certificate
Account  incurred in any such account in respect of any such  investments  shall
promptly be deposited by the NMC Servicer in the NMC Servicer Custodial Account,
the BAFSB Servicer in the BAFSB Servicer Custodial Account, the BANA Servicer in
the  BANA  Servicer  Custodial  Account  or by the  Trustee  in the  Certificate
Account, as applicable.

            (e)   A  Servicer  shall give notice to the Trustee of any  proposed
change of the  location of the Servicer  Custodial  Account  maintained  by such
Servicer  not later  than 30 days and not more than 45 days  prior to any change
thereof. The Trustee shall give notice to the Servicers,  each Rating Agency and
the Depositor of any proposed change of the location of the Certificate  Account
not later than 30 days and not more than 45 days  prior to any  change  thereof.
The  creation  of  any  Servicer  Custodial  Account  shall  be  evidenced  by a
certification  substantially  in the form of  Exhibit F  hereto.  A copy of such
certification shall be furnished to the Trustee.

            Section 3.09      Collection  of Taxes,  Assessments  and Similar
Items; Escrow Accounts.

            (a)   To the extent  required by the related  Mortgage  Note and not
violative of current  law,  each  Servicer  shall  segregate  and hold all funds
collected and received  pursuant to each Mortgage Loan serviced by such Servicer
which constitute Escrow Payments in trust separate and apart from any of its own
funds and general  assets and for such purpose shall  establish and maintain one
or more escrow accounts  (collectively,  the "Escrow Account"),  titled "[Insert
name of Servicer],  in trust for registered  holders of Bank of America Mortgage
Securities,  Inc. Mortgage Pass-Through Certificates,  Series 1999-8 and various
Mortgagors."  The Escrow Account shall be established  with a commercial bank, a
savings bank or a savings and loan  association  that meets the  guidelines  set
forth by FNMA or FHLMC as an eligible  institution for escrow accounts and which
is a member of the Automated  Clearing  House.  In any case,  the Escrow Account
shall be  insured  by the FDIC to the  fullest  extent  permitted  by law.  Each
Servicer shall deposit in the appropriate  Escrow Account on a daily basis,  and
retain  therein:  (i) all Escrow  Payments  collected on account of the Mortgage
Loans serviced by such Servicer,  (ii) all amounts representing  proceeds of any
hazard  insurance policy which are to be applied to the restoration or repair of
any related Mortgaged  Property and (iii) all amounts  representing  proceeds of
any Primary  Insurance  Policy.  Nothing  herein  shall  require any Servicer to
compel a Mortgagor  to establish  an Escrow  Account in violation of  applicable
law.

            (b)   Withdrawals  of amounts so collected from the Escrow  Accounts
may be made by the related  Servicer only (i) to effect timely payment of taxes,
assessments,  mortgage insurance  premiums,  fire and hazard insurance premiums,
condominium or PUD association  dues, or comparable  items  constituting  Escrow
Payments  for the related  Mortgage,  (ii) to  reimburse  such  Servicer  out of
related  Escrow  Payments made with respect to a Mortgage Loan for any Servicing
Advance made by such Servicer  pursuant to Section  3.09(c) with respect to such
Mortgage  Loan,  (iii) to  refund to any  Mortgagor  any sums  determined  to be
overages,  (iv) for  transfer to the related  Servicer  Custodial  Account  upon
default of a Mortgagor or in accordance  with the terms of the related  Mortgage
Loan and if  permitted by  applicable  law,  (v) for  application  to restore or
repair  the  Mortgaged  Property,  (vi) to pay to the  Mortgagor,  to the extent
required by law, any interest paid on the funds deposited in the Escrow Account,
(vii) to pay to itself  any  interest  earned on funds  deposited  in the Escrow
Account  (and not  required to be paid to the  Mortgagor),  (viii) to the extent
permitted  under the terms of the related  Mortgage Note and applicable  law, to
pay late fees with respect to any Monthly  Payment  which is received  after the
applicable grace period,  (ix) to withdraw  suspense payments that are deposited
into the Escrow Account, (x) to withdraw any amounts inadvertently  deposited in
the Escrow  Account or (xi) to clear and terminate  the Escrow  Account upon the
termination  of this  Agreement in  accordance  with Section  10.01.  Any Escrow
Account shall not be a part of the Trust Estate.

            (c)   With respect to each Mortgage Loan it services,  each Servicer
shall maintain accurate records reflecting the status of taxes,  assessments and
other charges which are or may become a lien upon the Mortgaged Property and the
status of  Primary  Insurance  Policy  premiums  and fire and  hazard  insurance
coverage.  Each  Servicer  shall  obtain,  from time to time,  all bills for the
payment of such charges  (including  renewal  premiums) and shall effect payment
thereof  prior  to the  applicable  penalty  or  termination  date and at a time
appropriate for securing maximum discounts allowable, employing for such purpose
deposits of the Mortgagor in the Escrow  Account,  if any, which shall have been
estimated  and  accumulated  by such  Servicer  in amounts  sufficient  for such
purposes,  as allowed  under the terms of the  Mortgage.  To the  extent  that a
Mortgage  does not  provide for Escrow  Payments,  the  related  Servicer  shall
determine that any such payments are made by the Mortgagor. The related Servicer
assumes full  responsibility  for the timely payment of all such bills and shall
effect  timely  payments  of all such  bills  irrespective  of each  Mortgagor's
faithful  performance  in the  payment  of  same  or the  making  of the  Escrow
Payments.  The related  Servicer  shall  advance any such  payments that are not
timely  paid,  but such  Servicer  shall be required  so to advance  only to the
extent  that  such  Servicing  Advances,  in the  good  faith  judgment  of such
Servicer,  will be  recoverable  by such  Servicer  out of  Insurance  Proceeds,
Liquidation Proceeds or otherwise.

            Section 3.10      Access to Certain Documentation and Information
Regarding the Mortgage Loans.

            Each  Servicer  shall  afford the Trustee  reasonable  access to all
records and documentation regarding the Mortgage Loans serviced by said Servicer
and all  accounts,  insurance  information  and other  matters  relating to this
Agreement,  such access being afforded without charge,  but only upon reasonable
request  and  during  normal  business  hours at the  office  designated  by the
applicable Servicer.

            Upon  reasonable  advance  notice in  writing,  each  Servicer  will
provide to each Certificateholder which is a savings and loan association,  bank
or insurance  company certain  reports and reasonable  access to information and
documentation  regarding the Mortgage Loans serviced by such Servicer sufficient
to permit such  Certificateholder  to comply with applicable  regulations of the
OTS  or  other  regulatory   authorities  with  respect  to  investment  in  the
Certificates;  provided that such Servicer shall be entitled to be reimbursed by
each such  Certificateholder  for actual  expenses  incurred by such Servicer in
providing such reports and access.

            Section 3.11      Permitted   Withdrawals   from  the   Servicer
Custodial Accounts and Certificate Account.

            (a)   The NMC Servicer may from time to time make  withdrawals  from
the NMC Servicer  Custodial  Account,  the BAFSB  Servicer may from time to time
make withdrawals from the BAFSB Servicer Custodial Account and the BANA Servicer
may from time to time make withdrawals from the BANA Servicer Custodial Account,
for the following purposes:

               (i)to pay to the related  Servicer (to the extent not  previously
      retained),  the servicing compensation to which it is entitled pursuant to
      Section 3.17, and to pay to the related Servicer,  as additional servicing
      compensation, earnings on or investment income with respect to funds in or
      credited to the related Servicer Custodial Account;

               (ii) to reimburse the related Servicer for unreimbursed  Advances
      made by it, such right of reimbursement pursuant to this clause (ii) being
      limited to amounts  received on the  Mortgage  Loan(s) in respect of which
      any such Advance was made;

               (iii) to reimburse  the related  Servicer for any  Nonrecoverable
      Advance previously made;

               (iv) to reimburse the related  Servicer for Insured Expenses from
      the related Insurance Proceeds;

               (v)to pay to the purchaser, with respect to each Mortgage Loan or
      REO Property that has been purchased pursuant to Section 2.02 or 2.06, all
      amounts received thereon after the date of such purchase;

               (vi)     to  reimburse  the related  Servicer or the  Depositor
      for  expenses  incurred  by any of them  and  reimbursable  pursuant  to
      Section 7.03;

               (vii) to withdraw any amount  deposited  in the related  Servicer
      Custodial Account and not required to be deposited therein;

               (viii) on or prior to the Remittance  Date, to withdraw an amount
      equal to the related Pool Distribution Amount, the related Trustee Fee and
      any  other  amounts  due to the  Trustee  under  this  Agreement  for such
      Distribution  Date,  to the extent on  deposit,  and remit such  amount in
      immediately  available funds to the Trustee for deposit in the Certificate
      Account; and

               (ix) to  clear  and  terminate  the  related  Servicer  Custodial
      Account upon termination of this Agreement pursuant to Section 10.01.

            Each  Servicer  shall keep and maintain  separate  accounting,  on a
Mortgage  Loan by  Mortgage  Loan  basis,  for the  purpose  of  justifying  any
withdrawal from the related Servicer  Custodial Account pursuant to clauses (i),
(ii),  (iv) and (v).  Prior to making any withdrawal  from the related  Servicer
Custodial  Account pursuant to clause (iii),  each Servicer shall deliver to the
Trustee an Officer's Certificate of a Servicing Officer indicating the amount of
any previous Advance determined by such Servicer to be a Nonrecoverable  Advance
and identifying the related Mortgage  Loan(s) and their  respective  portions of
such Nonrecoverable Advance.

            (b)   The Trustee shall withdraw funds from the Certificate  Account
for  distributions  to  Certificateholders  in  the  manner  specified  in  this
Agreement.  In addition, the Trustee may from time to time make withdrawals from
the Certificate Account for the following purposes:

               (i)to pay to itself the Trustee  Fee and any other  amounts due
      to the Trustee under this Agreement for the related Distribution Date;

               (ii)     to pay to itself as additional  compensation  earnings
      on or  investment  income  with  respect  to  funds  in the  Certificate
      Account;

               (iii) to withdraw  and return to the related  Servicer any amount
      deposited  in the  Certificate  Account and not  required to be  deposited
      therein; and

               (iv)  to  clear  and  terminate  the  Certificate   Account  upon
      termination of the Agreement pursuant to Section 10.01.

            Section 3.12      Maintenance of Hazard Insurance.

            Each Servicer  shall cause to be  maintained  for each Mortgage Loan
serviced by such  Servicer  fire and hazard  insurance  with  extended  coverage
customary in the area where the Mortgaged Property is located in an amount which
is at least equal to the lesser of (a) the full insurable value of the Mortgaged
Property or (b) the greater of (i) the  outstanding  principal  balance owing on
the Mortgage  Loan and (ii) an amount such that the  proceeds of such  insurance
shall be sufficient to avoid the  application  to the Mortgagor or loss payee of
any coinsurance clause under the policy. If the Mortgaged Property is in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having special flood hazards (and such flood  insurance has been made available)
the  related  Servicer  will cause to be  maintained  a flood  insurance  policy
meeting the  requirements  of the current  guidelines  of the Federal  Insurance
Administration  and the requirements of FNMA or FHLMC.  Each Servicer shall also
maintain on REO Property  serviced by such Servicer,  fire and hazard  insurance
with  extended  coverage  in an amount  which is at least  equal to the  maximum
insurable value of the improvements which are a part of such property, liability
insurance and, to the extent  required,  flood  insurance in an amount  required
above.  Any amounts  collected by a Servicer under any such policies (other than
amounts to be deposited in an Escrow  Account and applied to the  restoration or
repair of the property subject to the related  Mortgage or property  acquired in
liquidation  of  the  Mortgage  Loan,  or to be  released  to the  Mortgagor  in
accordance  with  Customary  Servicing  Procedures)  shall be  deposited  in the
related Servicer  Custodial Account,  subject to withdrawal  pursuant to Section
3.11(a).  It is understood  and agreed that no  earthquake  or other  additional
insurance  need be required by a Servicer of any  Mortgagor or maintained on REO
Property,  other than pursuant to such  applicable laws and regulations as shall
at any time be in force and as shall  require  such  additional  insurance.  All
policies  required  hereunder shall be endorsed with standard  mortgagee clauses
with loss  payable to the related  Servicer,  and shall  provide for at least 30
days prior written notice of any  cancellation,  reduction in amount or material
change in coverage to such Servicer.

            The hazard  insurance  policies for each  Mortgage Loan secured by a
unit  in  a  condominium  development  or  planned  unit  development  shall  be
maintained  with respect to such Mortgage Loan and the related  development in a
manner which is consistent with FNMA requirements.

            Notwithstanding  the foregoing,  any Servicer may maintain a blanket
policy  insuring  against  hazard  losses  on all of  the  Mortgaged  Properties
relating to the Mortgage  Loans serviced by such Servicer in lieu of maintaining
the required hazard insurance policies for each Mortgage Loan and may maintain a
blanket policy insuring against special flood hazards in lieu of maintaining any
required flood insurance. Any such blanket policies shall (A) be consistent with
prudent  industry  standards,  (B) name the related  Servicer as loss payee, (C)
provide coverage in an amount equal to the aggregate unpaid principal balance on
the related Mortgage Loans without  co-insurance,  and (D) otherwise comply with
the  requirements  of this Section 3.12.  Any such blanket  policy may contain a
deductible  clause;  provided that if any Mortgaged Property is not covered by a
separate  policy  otherwise  complying  with this Section 3.12 and a loss occurs
with respect to such  Mortgaged  Property  which loss would have been covered by
such a policy,  the  related  Servicer  shall  deposit in the  related  Servicer
Custodial  Account the  difference,  if any,  between the amount that would have
been payable under a separate policy  complying with Section 3.12 and the amount
paid under such blanket policy.

            Section 3.13      Enforcement of Due-On-Sale Clauses;  Assumption
Agreements.

            (a)   Except  as otherwise  provided in this Section 3.13,  when any
Mortgaged Property subject to a Mortgage has been conveyed by the Mortgagor, the
related Servicer shall use reasonable  efforts, to the extent that it has actual
knowledge of such conveyance, to enforce any due-on-sale clause contained in any
Mortgage Note or Mortgage,  to the extent  permitted  under  applicable  law and
governmental regulations,  but only to the extent that such enforcement will not
adversely  affect or jeopardize  coverage under any Required  Insurance  Policy.
Notwithstanding  the  foregoing,  a Servicer is not  required  to exercise  such
rights  with  respect  to a  Mortgage  Loan if the  Person  to whom the  related
Mortgaged Property has been conveyed or is proposed to be conveyed satisfies the
terms and conditions contained in the Mortgage Note and Mortgage related thereto
and the consent of the  mortgagee  under such  Mortgage  Note or Mortgage is not
otherwise  required  under such Mortgage Note or Mortgage as a condition to such
transfer.  If (i) the related  Servicer is prohibited by law from  enforcing any
such due-on-sale clause, (ii) coverage under any Required Insurance Policy would
be adversely  affected,  (iii) the Mortgage  Note does not include a due-on-sale
clause or (iv)  nonenforcement  is otherwise  permitted  hereunder,  the related
Servicer is  authorized,  subject to Section  3.13(b),  to take or enter into an
assumption  and  modification  agreement  from or with the  Person  to whom such
Mortgaged  Property has been or is about to be conveyed,  pursuant to which such
Person  becomes  liable  under the  Mortgage  Note  and,  unless  prohibited  by
applicable  state law, the Mortgagor  remains liable thereon;  provided that the
Mortgage  Loan shall  continue to be covered  (if so covered  before the related
Servicer enters such agreement) by the applicable  Required Insurance  Policies.
The related  Servicer,  subject to Section 3.13(b),  is also authorized with the
prior  approval of the insurers under any Required  Insurance  Policies to enter
into a substitution of liability  agreement with such Person,  pursuant to which
the original Mortgagor is released from liability and such Person is substituted
as Mortgagor and becomes  liable under the Mortgage  Note.  Notwithstanding  the
foregoing,  a Servicer  shall not be deemed to be in default  under this Section
3.13 by reason of any  transfer or  assumption  which such  Servicer  reasonably
believes it is restricted by law from preventing, for any reason whatsoever.

            (b)   Subject to a Servicer's duty to enforce any due-on-sale clause
to the  extent set forth in Section  3.13(a),  in any case in which a  Mortgaged
Property  has been  conveyed to a Person by a  Mortgagor,  and such Person is to
enter into an assumption  agreement or  modification  agreement or supplement to
the Mortgage Note or Mortgage that requires the signature of the Trustee,  or if
an  instrument  of release  signed by the  Trustee  is  required  releasing  the
Mortgagor  from  liability  on the Mortgage  Loan,  the related  Servicer  shall
prepare  and deliver or cause to be prepared  and  delivered  to the Trustee for
signature and shall direct,  in writing,  the Trustee to execute the  assumption
agreement  with the Person to whom the Mortgaged  Property is to be conveyed and
such  modification  agreement or  supplement to the Mortgage Note or Mortgage or
other  instruments  as are reasonable or necessary to carry out the terms of the
Mortgage  Note or  Mortgage or  otherwise  to comply  with any  applicable  laws
regarding  assumptions or the transfer of the Mortgaged Property to such Person.
In no event shall the Trustee incur  liability for executing any document  under
this Section 3.13 at the direction of a Servicer.  In  connection  with any such
assumption,  no material term of the Mortgage Note may be changed.  In addition,
the  substitute  Mortgagor and the Mortgaged  Property must be acceptable to the
related  Servicer  in  accordance  with its  underwriting  standards  as then in
effect.  Together with each such substitution,  assumption or other agreement or
instrument  delivered to the Trustee for  execution by it, the related  Servicer
shall deliver an Officer's  Certificate  signed by a Servicing  Officer  stating
that the  requirements  of this  subsection  have been met. Each Servicer  shall
notify the Trustee that any such  substitution or assumption  agreement has been
completed by forwarding to the Trustee (or at the direction of the Trustee,  the
Custodian) the original of such substitution or assumption  agreement,  which in
the case of the original shall be added to the related  Mortgage File and shall,
for all purposes,  be considered a part of such Mortgage File to the same extent
as all other  documents and  instruments  constituting  a part thereof.  Any fee
collected by a Servicer for  entering  into an  assumption  or  substitution  of
liability  agreement  may be retained  by such  Servicer  as  additional  master
servicing compensation. Notwithstanding the foregoing, to the extent permissible
under  applicable  law and at the request of any  Servicer,  the  Trustee  shall
execute and deliver to such Servicer any powers of attorney and other  documents
prepared by such Servicer that are reasonably necessary or appropriate to enable
such  Servicer to execute any  assumption  agreement or  modification  agreement
required to be executed by the Trustee under this Section 3.13.

            Section 3.14      Realization Upon Defaulted  Mortgage Loans; REO
Property.

            (a)   Each  Servicer shall use reasonable  efforts to foreclose upon
or otherwise  comparably convert the ownership of Mortgaged  Properties securing
such of the Mortgage  Loans  serviced by such Servicer as come into and continue
in  default  and as to  which  no  satisfactory  arrangements  can be  made  for
collection of delinquent payments.  In connection with such foreclosure or other
conversion,  each Servicer shall follow Customary Servicing Procedures and shall
meet the  requirements  of the  insurer  under any  Required  Insurance  Policy;
provided,  however,  that  any  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 alone or together with other  subordinated  mortgage
pass-through  certificates.  Such agreement shall be  substantially  in the form
attached hereto as Exhibit K or subject to each Rating  Agency's  acknowledgment
that the ratings of the Certificates in effect immediately prior to the entering
into 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 applicable  Servicer to commence
or delay  foreclosure  proceedings  with respect to  delinquent  Mortgage  Loans
serviced by such Servicer 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. Notwithstanding the foregoing, a
Servicer  shall not be required to expend its own funds in  connection  with any
foreclosure or towards the restoration of any Mortgaged Property unless it shall
determine  (i) that  such  restoration  and/or  foreclosure  will  increase  the
proceeds of  liquidation of the Mortgage Loan after  reimbursement  to itself of
such  expenses and (ii) that such  expenses  will be  recoverable  to it through
proceeds of the liquidation of the Mortgage Loan (respecting which it shall have
priority  for  purposes  of  withdrawals  from the  related  Servicer  Custodial
Account). Any such expenditures shall constitute Servicing Advances for purposes
of this Agreement.

            The decision of any  Servicer to  foreclose on a defaulted  Mortgage
Loan shall be subject to a  determination  by such Servicer that the proceeds of
such  foreclosure  would  exceed  the  costs and  expenses  of  bringing  such a
proceeding.

            With respect to any REO Property,  the deed or  certificate  of sale
shall  be  taken  in  the  name  of  the   Trustee   for  the   benefit  of  the
Certificateholders,  or its nominee,  on behalf of the  Certificateholders.  The
Trustee's  name shall be placed on the title to such REO Property  solely as the
Trustee hereunder and not in its individual capacity. The related Servicer shall
ensure that the title to such REO Property  references  this  Agreement  and the
Trustee's capacity hereunder. Pursuant to its efforts to sell such REO Property,
the related  Servicer  shall either itself or through an agent  selected by such
Servicer  manage,  conserve,  protect and operate  such REO Property in the same
manner  that it manages,  conserves,  protects  and  operates  other  foreclosed
property for its own account and in the same manner that similar property in the
same locality as the REO Property is managed.  Incident to its  conservation and
protection  of the interests of the  Certificateholders,  such Servicer may rent
the same, or any part thereof, as such Servicer deems to be in the best interest
of the Certificateholders for the period prior to the sale of such REO Property.
Each  Servicer  shall  prepare for and  deliver to the Trustee a statement  with
respect to each REO Property  serviced by such Servicer that has been rented, if
any, showing the aggregate  rental income received and all expenses  incurred in
connection  with the  management  and  maintenance  of such REO Property at such
times as is  necessary  to  enable  the  Trustee  to comply  with the  reporting
requirements of the REMIC Provisions;  provided,  however, that a Servicer shall
have no duty to rent any REO  Property  on behalf of the Trust.  The net monthly
rental income,  if any, from such REO Property shall be deposited in the related
Servicer  Custodial  Account  no  later  than  the  close  of  business  on each
Determination  Date.  Each Servicer shall perform,  with respect to the Mortgage
Loans serviced by such Servicer,  the tax reporting and withholding  required by
Sections  1445  and  6050J  of  the  Code  with  respect  to  foreclosures   and
abandonments,  the tax  reporting  required  by  Section  6050H of the Code with
respect to the receipt of mortgage interest from individuals and, if required by
Section 6050P of the Code with respect to the  cancellation  of  indebtedness by
certain financial entities, by preparing such tax and information returns as may
be required,  in the form  required.  Each Servicer shall deliver copies of such
reports to the Trustee.

            If the Trust acquires any Mortgaged  Property as described  above or
otherwise  in  connection  with a  default  or a  default  which  is  reasonably
foreseeable  on a Mortgage  Loan,  the related  Servicer  shall  dispose of such
Mortgaged  Property  prior to the end of the third  calendar year  following the
year of its acquisition by the Trust (such period, the "REO Disposition Period")
unless (A) the Trustee shall have been supplied by such Servicer with an Opinion
of  Counsel  to the  effect  that the  holding  by the  Trust of such  Mortgaged
Property  subsequent  to the REO  Disposition  Period  will  not  result  in the
imposition  of taxes on  "prohibited  transactions"  on the REMIC (as defined in
Section  860F of the  Code) or cause the Trust  Estate to fail to  qualify  as a
REMIC at any time that any Certificates are outstanding,  or (B) the Trustee (at
such  Servicer's  expense) or such Servicer shall have applied for, prior to the
expiration of the REO  Disposition  Period,  an extension of the REO Disposition
Period in the manner  contemplated by Section  856(e)(3) of the Code. If such an
Opinion of Counsel is provided or such an exemption  is obtained,  the Trust may
continue to hold such Mortgaged Property (subject to any conditions contained in
such Opinion of Counsel) for the applicable  period.  Notwithstanding  any other
provision of this Agreement,  no Mortgaged  Property acquired by the Trust shall
be rented (or  allowed to  continue  to be  rented)  or  otherwise  used for the
production  of income by or on behalf of the Trust in such a manner or  pursuant
to any terms that would (i) cause such Mortgaged  Property to fail to qualify as
"foreclosure  property" within the meaning of Section  860G(a)(8) of the Code or
(ii) subject the REMIC to the  imposition of any federal,  state or local income
taxes on the income earned from such Mortgaged Property under Section 860G(c) of
the Code or otherwise,  unless the related  Servicer has agreed to indemnify and
hold harmless the Trust with respect to the  imposition of any such taxes.  Each
Servicer  shall  identify to the Trustee any  Mortgaged  Property  relating to a
Mortgage  Loan  serviced  by such  Servicer  held by the Trust for 30 months for
which no plans to dispose of such Mortgaged  Property by such Servicer have been
made. After delivery of such identification,  the related Servicer shall proceed
to dispose of any such Mortgaged  Property by holding a commercially  reasonable
auction for such property.

            The income earned from the management of any REO Properties,  net of
reimbursement  to the related  Servicer for  expenses  incurred  (including  any
property  or  other  taxes)  in  connection  with  such  management  and  net of
unreimbursed Servicing Fees, Periodic Advances and Servicing Advances,  shall be
applied to the payment of  principal  of and  interest on the related  defaulted
Mortgage  Loans (solely for the purposes of  allocating  principal and interest,
interest  shall be treated as accruing as though such Mortgage  Loans were still
current)  and  all  such  income  shall  be  deemed,  for all  purposes  in this
Agreement,  to be payments on account of  principal  and interest on the related
Mortgage  Notes and  shall be  deposited  into the  related  Servicer  Custodial
Account.  To the extent the net income  received during any calendar month is in
excess of the amount  attributable to amortizing  principal and accrued interest
at the related  Mortgage  Interest  Rate on the related  Mortgage  Loan for such
calendar  month,  such excess shall be considered to be a partial  prepayment of
principal of the related Mortgage Loan.

            The proceeds from any liquidation of a Mortgage Loan, as well as any
income from an REO Property, will be applied in the following order of priority:
first, to reimburse the related Servicer for any related unreimbursed  Servicing
Advances and Servicing Fees;  second,  to reimburse the related Servicer for any
unreimbursed  Periodic Advances and to reimburse the related Servicer  Custodial
Account  for  any  Nonrecoverable  Advances  (or  portions  thereof)  that  were
previously  withdrawn by the related Servicer  pursuant to Section  3.11(a)(iii)
that related to such Mortgage Loan;  third,  to accrued and unpaid  interest (to
the  extent  no  Periodic  Advance  has been  made for such  amount  or any such
Periodic  Advance  has been  reimbursed)  on the  Mortgage  Loan or related  REO
Property,  at the Mortgage Rate to the Due Date  occurring in the month in which
such  amounts are  required  to be  distributed;  and  fourth,  as a recovery of
principal of the Mortgage Loan. Excess Proceeds, if any, from the liquidation of
a  Liquidated  Mortgage  Loan  will  be  retained  by the  related  Servicer  as
additional servicing compensation pursuant to Section 3.17.

            (b)   Each  Servicer  shall  promptly  notify the  Depositor  of any
Mortgage Loan serviced by such Servicer which comes into default.  The Depositor
shall be entitled,  at its option, to repurchase (i) any such defaulted Mortgage
Loan from the Trust Estate if, in the Depositor'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 Section 4(b) of the  applicable  Mortgage Loan Purchase
Agreement the applicable Seller requests the Depositor to repurchase and to sell
to such Seller to  facilitate  the exercise of the Seller's  rights  against the
originator or 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 (less
the Servicing Fee 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
applicable  Servicer shall provide to the Trustee the  notification  required by
Section  3.15 and the Trustee or the  Custodian  shall  promptly  release to the
Depositor the Mortgage File relating to the Mortgage Loan being repurchased.

            Section 3.15      Trustee to Cooperate; Release of Mortgage Files.

            Upon the payment in full of any Mortgage  Loan,  or the receipt by a
Servicer  of a  notification  that  payment in full will be escrowed in a manner
customary for such purposes,  the related Servicer will  immediately  notify the
Trustee (or, at the direction of the Trustee,  the Custodian) by delivering,  or
causing to be  delivered,  two copies  (one of which  will be  returned  to such
Servicer  with the  Mortgage  File)  of a  Request  for  Release  (which  may be
delivered  in an  electronic  format  acceptable  to the Trustee and the related
Servicer).  Upon  receipt of such  request,  the  Trustee or the  Custodian,  as
applicable,  shall within seven Business Days release the related  Mortgage File
to the related Servicer.  The Trustee shall at the related Servicer's  direction
execute and deliver to such  Servicer  the  request  for  reconveyance,  deed of
reconveyance or release or satisfaction of mortgage or such instrument releasing
the lien of the Mortgage, in each case provided by such Servicer,  together with
the Mortgage Note with written evidence of cancellation thereon. If the Mortgage
has been  recorded in the name of MERS or its  designee,  the  related  Servicer
shall take all  necessary  action to reflect the release of the  Mortgage on the
records  of  MERS.  Expenses  incurred  in  connection  with any  instrument  of
satisfaction  or  deed  of  reconveyance  shall  be  chargeable  to the  related
Mortgagor.  From time to time and as shall be  appropriate  for the servicing or
foreclosure of any Mortgage Loan,  including for such purpose  collection  under
any policy of flood insurance,  any fidelity bond or errors or omissions policy,
or for the purposes of  effecting a partial  release of any  Mortgaged  Property
from the lien of the Mortgage or the making of any  corrections  to the Mortgage
Note or the  Mortgage or any of the other  documents  included  in the  Mortgage
File, the Trustee or the Custodian,  as applicable,  shall, upon delivery to the
Trustee (or, at the  direction of the Trustee,  the  Custodian) of a Request for
Release  signed by a Servicing  Officer,  release the Mortgage File within seven
Business Days to the related  Servicer.  Subject to the further  limitations set
forth below,  the related  Servicer shall cause the Mortgage File so released to
be  returned  to the  Trustee or the  Custodian,  as  applicable,  when the need
therefor  by such  Servicer  no  longer  exists,  unless  the  Mortgage  Loan is
liquidated  and the  proceeds  thereof are  deposited  in the  related  Servicer
Custodial  Account,  in which case the  related  Servicer  shall  deliver to the
Trustee or the  Custodian,  as  applicable,  a Request for Release,  signed by a
Servicing Officer.

            The Trustee  shall execute and deliver to any Servicer any powers of
attorney  and other  documents  prepared by such  Servicer  that are  reasonably
necessary or  appropriate to enable such Servicer to carry out its servicing and
administrative  duties under this Agreement,  upon the request of such Servicer.
In addition,  upon  prepayment  in full of any  Mortgage  Loan or the receipt of
notice  that funds for such  purpose  have been  placed in escrow,  the  related
Servicer is  authorized  to give,  as  attorney-in-fact  for the Trustee and the
mortgagee under the Mortgage,  an instrument of  satisfaction  (or Assignment of
Mortgage without  recourse)  regarding the Mortgaged  Property  relating to such
Mortgage Loan,  which  instrument of satisfaction or Assignment of Mortgage,  as
the case may be,  shall be  delivered  to the Person  entitled  thereto  against
receipt of the  prepayment in full. If the Mortgage is registered in the name of
MERS or its designee, the applicable Servicer shall take all necessary action to
reflect  the  release  on the  records  of  MERS.  In  lieu  of  executing  such
satisfaction or Assignment of Mortgage, or if another document is required to be
executed  by the  Trustee,  the  related  Servicer  may  deliver  or cause to be
delivered to the Trustee,  for signature,  as appropriate,  any court pleadings,
requests for trustee's  sale or other  documents  necessary to  effectuate  such
foreclosure or any legal action brought to obtain judgment against the Mortgagor
on the Mortgage  Note or the  Mortgage or to obtain a deficiency  judgment or to
enforce  any other  remedies  or rights  provided  by the  Mortgage  Note or the
Mortgage or otherwise available at law or in equity.

            Section  3.16  Documents,  Records  and Funds in  Possession  of the
Servicers to be Held for the Trustee.

            Each Servicer  shall transmit to the Trustee or, at the direction of
the Trustee,  the  Custodian as required by this  Agreement  all  documents  and
instruments in respect of a Mortgage Loan serviced by such Servicer  coming into
the possession of such Servicer from time to time and shall account fully to the
Trustee for any funds received by such Servicer or which otherwise are collected
by such Servicer as Liquidation Proceeds or Insurance Proceeds in respect of any
Mortgage  Loan  serviced  by  such  Servicer.  The  documents  constituting  the
Servicing File shall be held by the related Servicer as custodian and bailee for
the  Trustee.  All Mortgage  Files and funds  collected or held by, or under the
control of, any  Servicer in respect of any  Mortgage  Loans,  whether  from the
collection  of principal  and interest  payments or from  Liquidation  Proceeds,
including  but not  limited  to, any funds on deposit  in the  related  Servicer
Custodial  Account,  shall be held by such  Servicer  for and on  behalf  of the
Trustee and shall be and remain the sole and exclusive  property of the Trustee,
subject to the  applicable  provisions  of this  Agreement.  Each  Servicer also
agrees that it shall not knowingly create, incur or subject any Mortgage File or
any  funds  that  are  deposited  in the  related  Servicer  Custodial  Account,
Certificate  Account or any Escrow  Account,  or any funds that otherwise are or
may   become  due  or  payable   to  the   Trustee   for  the   benefit  of  the
Certificateholders,  to any claim, lien, security interest, judgment, levy, writ
of attachment or other encumbrance created by such Servicer,  or assert by legal
action or otherwise  any claim or right of setoff  against any Mortgage  File or
any funds collected on, or in connection with, a Mortgage Loan, except, however,
that each Servicer shall be entitled to set off against and deduct from any such
funds any amounts that are properly due and payable to such Servicer  under this
Agreement.

            Section 3.17      Servicing Compensation.

            Each Servicer shall be entitled out of each payment of interest on a
Mortgage Loan (or portion thereof) serviced by such Servicer and included in the
Trust Estate to retain or withdraw from the related Servicer  Custodial  Account
an amount equal to the Servicing Fee for such Distribution Date.

            Additional  servicing  compensation in the form of Excess  Proceeds,
prepayment  penalties,  assumption fees, late payment charges and all income and
gain  net of any  losses  realized  from  Permitted  Investments  and all  other
customary  and  ancillary  income  and fees  shall be  retained  by the  related
Servicer to the extent not  required  to be  deposited  in the related  Servicer
Custodial  Account pursuant to Section 3.08(b).  Each Servicer shall be required
to pay all expenses  incurred by it in connection with its servicing  activities
hereunder  and  shall  not be  entitled  to  reimbursement  therefor  except  as
specifically provided in this Agreement.

            Notwithstanding  the  foregoing,  with respect to the payment of the
Servicing Fee on any  Distribution  Date,  the aggregate  Servicing Fee for each
Servicer for such  Distribution Date shall be reduced (but not below zero) by an
amount equal to the lesser of (a) the  Prepayment  Interest  Shortfall  for such
Distribution  Date relating to the Mortgage  Loans serviced by such Servicer and
(b) one-twelfth of 0.25% of the aggregate  Scheduled  Principal  Balance of such
Mortgage Loans for such  Distribution  Date (any such  reduction,  "Compensating
Interest").

            Section 3.18      Annual Statement as to Compliance.

            Each Servicer shall deliver to the Trustee and each Rating Agency on
or before 90 days after the end of such Servicer's fiscal year,  commencing with
its 1999  fiscal  year,  an  Officer's  Certificate  stating,  as to the  signer
thereof,  that  (a) a review  of the  activities  of such  Servicer  during  the
preceding  calendar  year and of the  performance  of such  Servicer  under this
Agreement has been made under such officer's supervision, and (b) to the best of
such officer's knowledge,  based on such review, such Servicer has fulfilled all
its obligations under this Agreement throughout such year, or, if there has been
a  default  in the  fulfillment  of any such  obligation,  specifying  each such
default known to such officer and the nature and status thereof.

            Section 3.19      Annual   Independent   Public    Accountants'
Servicing Statement; Financial Statements.

            Each Servicer shall, at its own expense,  on or before 90 days after
the end of such  Servicer's  fiscal year,  commencing with its 1999 fiscal year,
cause a firm of  independent  public  accountants  (who  may also  render  other
services to such  Servicer or any  affiliate  thereof)  which is a member of the
American Institute of Certified Public Accountants to furnish a statement to the
Trustee to the effect that such firm has with respect to such Servicer's overall
servicing   operations,   examined  such   operations  in  accordance  with  the
requirements  of the Uniform Single  Attestation  Program for Mortgage  Bankers,
stating such firm's conclusions relating thereto.

            Section 3.20      Advances.

            Each Servicer  shall  determine on or before each  Servicer  Advance
Date  whether  it is  required  to  make  a  Periodic  Advance  pursuant  to the
definition thereof. If any Servicer determines it is required to make a Periodic
Advance,  it shall, on or before the Servicer  Advance Date,  either (a) deposit
into the  related  Servicer  Custodial  Account an amount  equal to the  Advance
and/or (b) make an  appropriate  entry in its  records  relating  to the related
Servicer  Custodial  Account  that any  portion  of the  Amount  Held for Future
Distribution in such Servicer  Custodial  Account has been used by such Servicer
in discharge of its obligation to make any such Periodic  Advance.  Any funds so
applied  shall be replaced by such  Servicer by deposit in the related  Servicer
Custodial  Account  no later  than the close of  business  on the  Business  Day
preceding the next Servicer  Advance Date. Each Servicer shall be entitled to be
reimbursed from the related Servicer  Custodial  Account for all Advances of its
own funds made pursuant to this Section 3.20 as provided in Section 3.11(a). The
obligation  to make  Periodic  Advances  with respect to any Mortgage Loan shall
continue  until  the  ultimate  disposition  of the REO  Property  or  Mortgaged
Property  relating to such Mortgage Loan. Each Servicer shall inform the Trustee
of the  amount  of the  Periodic  Advance  to be made by such  Servicer  on each
Servicer Advance Date no later than the related Remittance Date.

            Each Servicer  shall deliver to the Trustee on the related  Servicer
Advance Date an Officer's  Certificate  of a Servicing  Officer  indicating  the
amount of any proposed  Periodic  Advance  determined  by such  Servicer to be a
Nonrecoverable  Advance.  Notwithstanding  anything to the contrary, the related
Servicer shall not be required to make any Periodic Advance or Servicing Advance
that would be a Nonrecoverable Advance.

            Section 3.21      Modifications, Waivers, Amendments and Consents.

            (a)   Subject  to this Section 3.21,  each Servicer may agree to any
modification, waiver, forbearance, or amendment of any term of any Mortgage Loan
serviced  by  such   Servicer   without  the  consent  of  the  Trustee  or  any
Certificateholder. All modifications, waivers, forbearances or amendments of any
Mortgage  Loan  shall be in  writing  and  shall be  consistent  with  Customary
Servicing Procedures.

            (b)   A  Servicer shall not agree to enter into, and shall not enter
into, any modification, waiver (other than a waiver referred to in Section 3.13,
which  waiver,  if any,  shall be  governed  by Section  3.13),  forbearance  or
amendment  of any  term  of any  Mortgage  Loan if  such  modification,  waiver,
forbearance, or amendment would:

               (i)affect  the  amount  or  timing of any  related  payment  of
      principal, interest or other amount payable thereunder;

               (ii) in such Servicer's judgment,  materially impair the security
      for such  Mortgage  Loan or reduce  the  likelihood  of timely  payment of
      amounts due thereon; or

               (iii) otherwise  constitutes a "significant  modification" within
      the meaning of Treasury Regulations Section 1.860G-2(b);

unless,  in either case,  (A) such  Mortgage Loan is 90 days or more past due or
(B) such  Servicer  delivers  to the Trustee an Opinion of Counsel to the effect
that such  modification,  waiver,  forbearance or amendment would not affect the
REMIC status of the Trust Estate and, in either case, such modification, waiver,
forbearance or amendment is reasonably likely to produce a greater recovery with
respect to such  Mortgage  Loan than  would  liquidation.  Subject to  Customary
Servicing Procedures,  any Servicer may permit a forbearance for a Mortgage Loan
serviced  by such  Servicer  which in such  Servicer's  judgment  is  subject to
imminent default.

            (c)   Any  payment of  interest,  which is deferred  pursuant to any
modification,  waiver,  forbearance or amendment permitted hereunder, shall not,
for  purposes  hereof,  including,   without  limitation,   calculating  monthly
distributions to Certificateholders, be added to the unpaid principal balance of
the related Mortgage Loan,  notwithstanding that the terms of such Mortgage Loan
or such modification, waiver or amendment so permit.

            (d)   Any  Servicer may, as a condition to granting any request by a
Mortgagor for consent,  modification,  waiver,  forbearance  or  amendment,  the
granting of which is within such Servicer's  discretion pursuant to the Mortgage
Loan  and is  permitted  by the  terms  of this  Agreement,  require  that  such
Mortgagor  pay  to  such  Servicer,  as  additional  servicing  compensation,  a
reasonable or customary fee for the additional  services performed in connection
with such request, together with any related costs and expenses incurred by such
Servicer,  which  amount  shall  be  retained  by such  Servicer  as  additional
servicing compensation.

            (e)   Each  Servicer  shall notify the Trustee,  in writing,  of any
modification,  waiver, forbearance or amendment of any term of any Mortgage Loan
serviced by such Servicer and the date thereof, and shall deliver to the Trustee
(or, at the direction of the Trustee,  the Custodian) for deposit in the related
Mortgage  File,  an  original  counterpart  of the  agreement  relating  to such
modification,  waiver,  forbearance  or  amendment,  promptly  (and in any event
within ten Business Days) following the execution  thereof;  provided,  however,
that if any such modification,  waiver,  forbearance or amendment is required by
applicable  law to be recorded,  the related  Servicer (i) shall  deliver to the
Trustee a copy thereof and (ii) shall deliver to the Trustee such document, with
evidence of notification upon receipt thereof from the public recording office.

            Section 3.22      Reports  to  the   Securities   and   Exchange
Commission.

            The Trustee  shall,  on behalf of the Trust,  cause to be filed with
the Securities and Exchange Commission any periodic reports required to be filed
under the provisions of the Securities Exchange Act of 1934, as amended, and the
rules and regulations of the Securities and Exchange Commission thereunder,  for
so long as any Certificates registered under the 1933 Act are outstanding (other
than the Current  Report on Form 8-K to be filed by the  Depositor in connection
with  computational  materials and the initial  Current Report on Form 8-K to be
filed by the  Depositor in  connection  with the issuance of the  Certificates).
Upon the request of the Trustee,  each of the Servicers and the Depositor  shall
cooperate  with the  Trustee  in the  preparation  of any such  report and shall
provide to the Trustee in a timely manner all such  information or documentation
as the Trustee may reasonably  request in connection with the performance of its
duties and obligations under this Section.


                                   ARTICLE IV

                             SERVICER'S CERTIFICATE

            Section 4.01      Servicer's Certificate.

            Each month,  not later than 12:00 noon  Eastern time on the Business
Day  following  each  Determination  Date,  each  Servicer  shall deliver to the
Trustee, a Servicer's  Certificate (in substance and format mutually  acceptable
to such Servicer and the Trustee) certified by a Servicing Officer setting forth
the  information  necessary in order for the Trustee to perform its  obligations
under this  Agreement.  The Trustee may  conclusively  rely upon the information
contained in a Servicer's  Certificate for all purposes hereunder and shall have
no duty to verify or re-compute any of the information contained therein.

            Each such  statement  shall be provided by the Trustee to any Holder
of a Certificate upon request and shall also, to the extent  available,  include
information  regarding  delinquencies on Mortgage Loans serviced by the Servicer
providing such statement,  indicating the number and aggregate  principal amount
of Mortgage  Loans which are either one,  two,  three or more than three  months
delinquent and the book value of any REO Property.


                                    ARTICLE V

                PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS;
                              REMIC ADMINISTRATION

            Section 5.01 Distributions.  On each Distribution Date, based solely
on the information in the Servicer's  Certificate,  the Trustee shall distribute
out of the  Certificate  Account (to the extent funds are available  therein) to
each  Certificateholder  of record on the  related  Record  Date  (other than as
provided in Section 10.01 respecting the final distribution) (a) by check mailed
to  such   Certificateholder   entitled  to  receive  a  distribution   on  such
Distribution Date at the address appearing in the Certificate  Register,  or (b)
upon written  request by the Holder of a Regular  Certificate (in the event such
Certificateholder  owns of  record  100% of a Class  of  Certificates  or  holds
Certificates of any Class having denominations  aggregating $1,000,000 or more),
by wire transfer or by such other means of payment as such Certificateholder and
the Trustee shall agree upon, such  Certificateholder's  Percentage  Interest in
the amount to which the related Class of  Certificates is entitled in accordance
with the priorities set forth below in Section 5.02.

            None of the Holders of any Class of Certificates, the Depositor, the
Servicers or the Trustee shall in any way be responsible or liable to Holders of
any Class of Certificates in respect of amounts properly previously  distributed
on any such Class.

            Amounts  distributed with respect to any Class of Certificates shall
be applied first to the  distribution of interest  thereon and then to principal
thereon.

            Section 5.02      Priorities of Distribution.

            (a)   On each  Distribution  Date,  based solely on the  information
contained in the  Servicer's  Certificate,  the Trustee shall  withdraw from the
Certificate  Account (to the extent funds are available therein) (1) the amounts
payable to the Trustee pursuant to Sections 3.11(b)(i) and 3.11(b)(ii) and shall
pay such funds to itself, and (2) the Pool Distribution  Amount, in an amount as
specified in written notice  received by the Trustee from the Servicers no later
than the  related  Determination  Date,  and shall  apply  such  funds  from the
Certificate  Account to distributions on the Certificates in the following order
of priority and to the extent of such funds:

               (i)to each Class of Senior Certificates (other than the Class A-8
      and Class A-PO Certificates), an amount allocable to interest equal to the
      Interest  Distribution  Amount  for such  Class  and any  shortfall  being
      allocated  among such Classes in  proportion to the amount of the Interest
      Distribution  Amount  that would have been  distributed  in the absence of
      such shortfall;

               (ii)  concurrently  to the Class A  Certificates  (other than the
      Class A-PO Certificates) and the Class A-PO Certificates,  pro rata, based
      on their respective Senior Principal  Distribution Amount and PO Principal
      Amount,  (A) to the  Class A  Certificates  (other  than  the  Class  A-PO
      Certificates),   in  an  aggregate  amount  up  to  the  Senior  Principal
      Distribution  Amount, such distribution to be allocated among such Classes
      in accordance with Section 5.02(b) and (B) to the Class A-PO  Certificates
      in an aggregate amount up to the PO Principal Amount;

               (iii) to the Class A-PO  Certificates,  any Class  A-PO  Deferred
      Amount,  up to the  Subordinate  Principal  Distribution  Amount  for such
      Distribution Date from amounts otherwise  distributable first to the Class
      B-6 Certificates pursuant to clause (iv)(L) below, second to the Class B-5
      Certificates  pursuant  to clause  (iv)(J)  below,  third to the Class B-4
      Certificates  pursuant to clause  (iv)(H)  below,  fourth to the Class B-3
      Certificates  pursuant to clause  (iv)(F)  below,  fifth to the Clause B-2
      Certificates pursuant to clause (iv)(D) below and finally to the Class B-1
      Certificates pursuant to clause (iv)(B) below;

               (iv)  to each  Class  of  Subordinate  Certificates,  subject  to
      paragraph (d) below, in the following order of priority:

                  (A) to the Class B-1  Certificates,  an  amount  allocable  to
            interest  equal to the Interest  Distribution  Amount for such Class
            for such Distribution Date;

                  (B) to the Class B-1  Certificates,  an  amount  allocable  to
            principal  equal to its Pro Rata  Share for such  Distribution  Date
            less any amount used to pay the Class A-PO Deferred  Amount pursuant
            to clause (iii) above until the Class  Certificate  Balance  thereof
            has been reduced to zero;

                  (C) to the Class B-2  Certificates,  an  amount  allocable  to
            interest  equal to the Interest  Distribution  Amount for such Class
            for such Distribution Date;

                  (D) to the Class B-2  Certificates,  an  amount  allocable  to
            principal  equal to its Pro Rata  Share for such  Distribution  Date
            less any amount used to pay the Class A-PO Deferred  Amount pursuant
            to clause (iii) above until the Class  Certificate  Balance  thereof
            has been reduced to zero;

                  (E) to the Class B-3  Certificates,  an  amount  allocable  to
            interest  equal to the Interest  Distribution  Amount for such Class
            for such Distribution Date;

                  (F) to the Class B-3  Certificates,  an  amount  allocable  to
            principal  equal to its Pro Rata  Share for such  Distribution  Date
            less any amount used to pay the Class A-PO Deferred  Amount pursuant
            to clause (iii) above until the Class  Certificate  Balance  thereof
            has been reduced to zero;

                  (G) to the Class B-4  Certificates,  an  amount  allocable  to
            interest  equal to the Interest  Distribution  Amount for such Class
            for such Distribution Date;

                  (H) to the Class B-4  Certificates,  an  amount  allocable  to
            principal  equal to its Pro Rata  Share for such  Distribution  Date
            less any amount used to pay the Class A-PO Deferred  Amount pursuant
            to clause (iii) above until the Class  Certificate  Balance  thereof
            has been reduced to zero;

                  (I) to the Class B-5  Certificates,  an  amount  allocable  to
            interest  equal to the Interest  Distribution  Amount for such Class
            for such Distribution Date;

                  (J) to the Class B-5  Certificates,  an  amount  allocable  to
            principal  equal to its Pro Rata  Share for such  Distribution  Date
            less any amount used to pay the Class A-PO Deferred  Amount pursuant
            to clause (iii) above until the Class  Certificate  Balance  thereof
            has been reduced to zero;

                  (K) to the Class B-6  Certificates,  an  amount  allocable  to
            interest  equal to the Interest  Distribution  Amount for such Class
            for such Distribution Date; and

                  (L) to the Class B-6  Certificates,  an  amount  allocable  to
            principal  equal to its Pro Rata  Share for such  Distribution  Date
            less any amount used to pay the Class A-PO Deferred  Amount pursuant
            to clause (iii) above until the Class  Certificate  Balance  thereof
            has been reduced to zero; and

               (v)to the Holder of the Class A-R  Certificate,  any  remaining
      Pool Distribution Amount.

            On any Distribution  Date,  amounts  distributed in respect of Class
A-PO Deferred Amounts will not reduce the Class Certificate Balance of the Class
A-PO Certificates.

            All distributions in respect of the Interest Distribution Amount for
a Class will be applied  first with  respect to the amount  payable  pursuant to
clause (i) of the definition of "Interest  Distribution Amount," and second with
respect to the amount payable pursuant to clause (ii) of such definition.

            (b) On each  Distribution  Date prior to the Senior  Credit  Support
Depletion Date, the amount distributable to the Class A Certificates (other than
the  Class  A-PO  Certificates)   pursuant  to  Section   5.02(a)(ii)  for  such
Distribution  Date,  will be distributed  concurrently in the following order of
priority:

         first,  to the Class  A-R  Certificate,  until its Class  Certificate
Balance has been reduced to zero;

         second, to the Class A-11 and Class A-12 Certificates,  pro rata, up to
    the  Priority  Amount  for  such   Distribution   Date,  until  their  Class
    Certificate Balances have been reduced to zero;

         third, concurrently:

                  (a)   51.1491172464% to the Class A-1 Certificates;

                  (b)   32.9061269490% to the Class A-2 Certificates; and

                  (c)   15.9447558046% to the Class A-4 Certificates;

            until the Class Certificate  Balance of the Class A-2 Certificates
            has been reduced to zero;

         fourth, concurrently:

                  (a)   51.1491172464% to the Class A-1 Certificates;

                  (b)   15.9447558046% to the Class A-4 Certificates; and

                  (c)   32.9061269490% to the Class A-5 Certificates;

            until the Class Certificate  Balance of the Class A-5 Certificates
            has been reduced to zero;

         fifth,  concurrently:

                  (a)   51.1491172464% to the Class A-1 Certificates;

                  (b)   15.9447558046% to the Class A-4 Certificates; and

                  (c)   32.9061269490% to the Class A-6 Certificates;

            until the Class  Certificate  Balances  of the Class A-1 and Class
            A-6 Certificates have been reduced to zero;

        sixth, concurrently:

                  (a)   39.9224790669% to the Class A-3 Certificates;

                  (b)   15.9447558046% to the Class A-4 Certificates;

                  (c)   41.9148503072% to the Class A-7 Certificates; and

                  (d)   2.2179148213% to the Class A-8 Certificates;

            until the Class  Certificate  Balances of the Class A-3,  Class A-4,
            Class A-7 and Class A-8 Certificates have been reduced to zero;

        seventh, concurrently:

                  (a)   51.1317877947% to the Class A-9 Certificates; and

                  (b)   48.8682122053% to the Class A-10 Certificates;

            until the Class  Certificate  Balances  of the Class A-9 and Class
            A-10 Certificates have been reduced to zero; and

        eighth, to the Class A-11 and Class A-12  Certificates,  pro rata, until
    their Class Certificate Balances have been reduced to zero.

            On each  Distribution  Date on or after the  Senior  Credit  Support
Depletion Date, notwithstanding the allocation and priority set forth above, the
portion of the Pool Distribution Amount available to be distributed as principal
of the Class A Certificates  (other than the Class A-PO  Certificates)  shall be
distributed concurrently,  as principal, on such Classes, pro rata, on the basis
of their  respective Class  Certificate  Balances,  until the Class  Certificate
Balances thereof are reduced to zero.

            (c) On each Distribution Date, Accrued Certificate Interest for each
Class of  Certificates  for such  Distribution  Date  shall be  reduced  by such
Class's pro rata share, based on such Class's Interest  Distribution  Amount for
such Distribution  Date, without taking into account the allocation made by this
Section 5.02(c), of (A) Non-Supported Interest Shortfalls, (B) any Excess Losses
allocable  to interest,  (C) on and after the Senior  Credit  Support  Depletion
Date,  any other  Realized  Loss  allocable  to interest and (D) each Relief Act
Reduction  incurred  during  the  calendar  month  preceding  the  month of such
Distribution Date.

            (d) Notwithstanding the priority and allocation contained in Section
5.02(a)(iv),  if with respect to any Class of  Subordinate  Certificates  on any
Distribution  Date,  (i)  the  aggregate  of  the  Class  Certificate   Balances
immediately  prior  to such  Distribution  Date of all  Classes  of  Subordinate
Certificates  which have a higher  numerical Class  designation than such Class,
divided by (ii) the aggregate Class Certificate  Balance of all the Certificates
(other than the Class A-PO Certificates)  immediately prior to such Distribution
Date (the "Fractional  Interest") is less than the Original  Fractional Interest
for such Class,  no distribution of principal will be made to any Classes junior
to such Class (the "Restricted  Classes") and the Class Certificate  Balances of
the Restricted  Classes will not be used in  determining  the Pro Rata Share for
the  Subordinate  Certificates  that  are  not  Restricted  Classes.  Any  funds
remaining will be distributed in the order provided in Section 5.02(a)(iv).

            Section 5.03      Allocation of Losses.

            (a) On or prior to each  Determination  Date,  each  Servicer  shall
inform the Trustee in writing with  respect to each  Mortgage  Loan  serviced by
such Servicer:  (1) whether any Realized Loss is a Deficient  Valuation,  a Debt
Service  Reduction,  a Fraud Loss or a Special Hazard Loss, (2) of the amount of
such loss or Deficient Valuation, or of the terms of such Debt Service Reduction
and (3) of the total amount of Realized Losses.  Based on such information,  the
Trustee shall determine the total amount of Realized  Losses,  including  Excess
Losses, with respect to the related Distribution Date.

            The  principal  portion  of  Realized  Losses  with  respect  to any
Distribution Date shall be allocated as follows:

               (i)the  applicable PO Percentage of the principal  portion of any
      Realized  Loss with respect to a Discount  Mortgage  Loan,  including  any
      Excess Loss, shall be allocated to the Class A-PO  Certificates  until the
      Class Certificate Balance thereof is reduced to zero; and

               (ii)  (1)  the  applicable  Non-PO  Percentage  of the  principal
      portion  of any  Realized  Loss  (other  than an  Excess  Loss)  shall  be
      allocated first to the Subordinate  Certificates in reverse order of their
      respective  numerical  Class  designations  (beginning  with the  Class of
      Subordinate Certificates then outstanding with the highest numerical Class
      designation)  until the respective Class Certificate  Balance of each such
      Class is reduced to zero,  and  second to the Senior  Certificates  (other
      than  the  Class  A-PO  Certificates),  pro  rata,  on the  basis of their
      respective Class  Certificate  Balances  immediately  prior to the related
      Distribution Date, until the Class Certificate  Balances thereof have been
      reduced to zero; and

                  (2) the applicable  Non-PO Percentage of the principal portion
      of any Excess Losses shall be allocated to the Senior  Certificates (other
      than  the  Class  A-PO  Certificates),  pro  rata,  on the  basis of their
      respective Class  Certificate  Balances  immediately  prior to the related
      Distribution Date.

            (b) The  Class  Certificate  Balance  of the  Class  of  Subordinate
Certificates then outstanding with the highest numerical Class designation shall
be  reduced  on each  Distribution  Date by the  amount,  if any,  by which  the
aggregate  of the Class  Certificate  Balances  of all  outstanding  Classes  of
Certificates  (after  giving  effect  to  the  amount  to  be  distributed  as a
distribution  of principal and the allocation of Realized  Losses and Class A-PO
Deferred Amounts on such Distribution Date) exceeds the Adjusted Pool Amount for
such Distribution Date.

            After  the  Senior  Credit   Support   Depletion   Date,  the  Class
Certificate Balances of the Senior Certificates in the aggregate (other than the
Class Certificate  Balance of the Class A-PO  Certificates)  shall be reduced on
each  Distribution  Date by the amount,  if any, by which the  aggregate  of the
Class  Certificate  Balances of all outstanding  Classes of Senior  Certificates
(other than Class A-PO  Certificates)  (after  giving effect to the amount to be
distributed as a distribution of principal and the allocation of Realized Losses
on such Distribution  Date) exceeds the difference between (i) the Adjusted Pool
Amount for such Distribution Date and (ii) the Adjusted Pool Amount (PO Portion)
for such Distribution Date.

            Any such reduction shall be allocated among the Senior  Certificates
(other than the Class A-PO Certificates) based on the Class Certificate Balances
immediately prior to such Distribution Date.

            After  the  Senior  Credit   Support   Depletion   Date,  the  Class
Certificate  Balance  of the Class  A-PO  Certificates  shall be reduced on each
Distribution Date by the amount, if any, by which the Class Certificate  Balance
of the  Class  A-PO  Certificates  (after  giving  effect  to the  amount  to be
distributed as a distribution of principal and the allocation of Realized Losses
on such  Distribution  Date)  exceeds the Adjusted  Pool Amount (PO Portion) for
such Distribution Date.

            (c) Any Realized Loss  allocated to a Class of  Certificates  or any
reduction in the Class Certificate  Balance of a Class of Certificates  pursuant
to Section 5.03(b) above shall be allocated among the Certificates of such Class
in proportion to their respective Percentage Interests.

            (d) Any allocation of Realized  Losses to a Class of Certificates or
any reduction in the Class  Certificate  Balance of a Class  pursuant to Section
5.03(b) above shall be  accomplished by reducing the Class  Certificate  Balance
thereof  prior to the  distributions  made on the related  Distribution  Date in
accordance with the definition of "Class Certificate Balance."

            (e)  After  the  Senior  Credit  Support   Depletion  Date,  on  any
Distribution Date on which the Class A-12 Loss Allocation Amount is greater than
zero,  the Class  Certificate  Balance  of the Class A-12  Certificates  will be
reduced by the Class A-12 Loss Allocation  Amount and,  notwithstanding  Section
5.03(a)(ii)(1) and Section 5.03(b),  the Class Certificate  Balance of the Class
A-10 Certificates will not be reduced by such amount.

            Section 5.04      Statements to Certificateholders.

            (a) Prior to the  Distribution  Date in each  month,  based upon the
information provided to the Trustee on the Servicer's  Certificates delivered to
the Trustee  pursuant to Section 4.01, the Trustee shall determine the following
information with respect to such Distribution Date:

               (i)the amount allocable to principal,  separately identifying the
      aggregate  amount of any Principal  Prepayments and  Liquidation  Proceeds
      included therein;

               (ii) the amount allocable to interest,  any Class Unpaid Interest
      Shortfall  included in such  distribution  and any remaining  Class Unpaid
      Interest Shortfall after giving effect to such distribution;

               (iii)  if the  distribution  to the  Holders  of  such  Class  of
      Certificates is less than the full amount that would be  distributable  to
      such Holders if there were sufficient funds available therefor, the amount
      of the  shortfall  and the  allocation  thereof as between  principal  and
      interest;

               (iv) the Class Certificate  Balance of each Class of Certificates
      after giving effect to the distribution of principal on such  Distribution
      Date;

               (v)the  Pool  Stated   Principal   Balance  for  the  following
      Distribution Date;

               (vi)     the Senior  Percentage,  the Priority  Percentage  and
      Subordinate Percentage for the following Distribution Date;

               (vii) the amount of the Servicing Fees paid to or retained by the
      Servicers with respect to such Distribution Date;

               (viii) the Pass-Through  Rate for each such Class of Certificates
      with respect to such Distribution Date;

               (ix) the amount of Periodic Advances included in the distribution
      on such  Distribution  Date and the aggregate amount of Periodic  Advances
      outstanding as of the close of business on such Distribution Date;

               (x)the number and aggregate  principal  amounts of Mortgage Loans
      (A) delinquent  (exclusive of Mortgage Loans in  foreclosure)  (1) 1 to 30
      days (2) 31 to 60 days  (3) 61 to 90 days and (4) 91 or more  days and (B)
      in  foreclosure,  as of the  close  of  business  on the  last  day of the
      calendar month preceding such Distribution Date;

               (xi)  with  respect  to any  Mortgage  Loan  that  became  an REO
      Property during the preceding  calendar month,  the loan number and Stated
      Principal Balance of such Mortgage Loan as of the close of business on the
      Determination  Date  preceding  such  Distribution  Date  and the  date of
      acquisition thereof;

               (xii)  the  total  number  and  principal   balance  of  any  REO
      Properties (and market value, if available) as of the close of business on
      the Determination Date preceding such Distribution Date;

               (xiii)   the Senior  Prepayment  Percentage and the Subordinate
      Prepayment Percentage for the following Distribution Date;

               (xiv) the aggregate amount of Realized Losses incurred during the
      preceding  calendar month,  any Class A-12 Loss  Allocation  Amount or any
      Class A-PO Deferred Amounts for such Distribution Date; and

               (xv) the Special  Hazard Loss  Amount,  the Fraud Loss Amount and
      the Bankruptcy Loss Amount,  in each case as of the related  Determination
      Date.

            (b) No later than each  Distribution  Date, the Trustee,  based upon
information  supplied to it on the  Servicer's  Certificates,  shall prepare and
deliver (by mail, fax or electronically)  to each Holder of a Certificate,  each
Rating Agency and each Servicer a statement  setting forth the  information  set
forth in Section 5.04(a).

            In the case of information  furnished  pursuant to clauses (i), (ii)
and (ix) of Section  5.04(a),  the amounts shall be expressed as a dollar amount
per Certificate with a $1,000 denomination.

            On each Distribution  Date, the Trustee shall prepare and furnish to
each  Financial  Market  Service,  in  electronic or such other format and media
mutually  agreed  upon by the  Trustee,  the  Financial  Market  Service and the
Depositor,  the  information  contained  in the  statement  described in Section
5.04(a) for such Distribution Date.

            The Trustee may make available each month, to any interested  party,
the monthly statement to Certificateholders via the Trustee's website.

            Within a  reasonable  period of time after the end of each  calendar
year,  the  Trustee  shall  furnish to each  Person  who at any time  during the
calendar year was the Holder of a  Certificate,  if requested in writing by such
Person,  a statement  containing the  information set forth in clauses (i), (ii)
and (vii) of Section 5.04(a),  in each case aggregated for such calendar year or
applicable  portion  thereof  during which such Person was a  Certificateholder.
Such  obligation  of the Trustee  shall be deemed to have been  satisfied to the
extent  that  substantially  comparable  information  shall be  provided  by the
Trustee pursuant to any requirements of the Code as from time to time in force.

            The Trustee shall deliver to the Holders of Certificates any reports
or information  the Trustee is required by this Agreement or the Code,  Treasury
Regulations or REMIC Provisions to deliver to the Holders of  Certificates,  and
the  Trustee  shall  prepare  and  provide to the  Certificateholders  (by mail,
telephone,   or  publication   as  may  be  permitted  by  applicable   Treasury
Regulations) such other reasonable information as the Trustee deems necessary or
appropriate  or is required  by the Code,  Treasury  Regulations,  and the REMIC
Provisions including,  but not limited to, (i) information to be reported to the
Holder of the Residual  Certificate  for  quarterly  notices on Schedule Q (Form
1066)  (which  information  shall be  forwarded  to the  Holder of the  Residual
Certificate by the Trustee),  (ii)  information to be provided to the Holders of
Certificates  with  respect to amounts  which should be included as interest and
original issue  discount in such Holders' gross income and (iii)  information to
be provided to all Holders of  Certificates  setting forth the percentage of the
REMIC's  assets,  determined in accordance  with  Treasury  Regulations  using a
convention, not inconsistent with Treasury Regulations,  selected by the Trustee
in its absolute discretion, that constitute real estate assets under Section 856
of the  Code,  and  assets  described  in  Section  7701(a)(19)(C)  of the Code;
provided,  however,  that in setting forth the  percentage of such assets of the
REMIC, nothing contained in this Agreement, including without limitation Section
7.03  hereof,  shall be  interpreted  to require  the  Trustee  periodically  to
appraise  the fair  market  values  of the  assets  of the  Trust  Estate  or to
indemnify the Trust Estate or any  Certificateholders  from any adverse federal,
state or local tax consequences  associated with a change subsequently  required
to be made in the  Depositor's  initial good faith  determinations  of such fair
market values (if subsequent  determinations  are required pursuant to the REMIC
Provisions) made from time to time.

            Section 5.05      Tax Returns and Reports to Certificateholders.

            (a) For federal income tax purposes, the REMIC shall have a calendar
year  taxable  year and  shall  maintain  its  books on the  accrual  method  of
accounting.

            (b) The Trustee shall prepare or cause to be prepared, shall execute
and  shall  file or cause to be filed  with the  Internal  Revenue  Service  and
applicable  state or local tax authorities  income tax  information  returns for
each taxable year with respect to the REMIC  containing such  information at the
times and in the manner as may be required by the Code, the Treasury Regulations
or state or local tax laws, regulations, or rules, and shall furnish or cause to
be furnished to the REMIC and the Certificateholders  the schedules,  statements
or  information  at such times and in such  manner as may be  required  thereby.
Within 30 days of the Closing  Date,  the Trustee  shall  furnish or cause to be
furnished to the Internal Revenue Service, on Form 8811 or as otherwise required
by the Code or the Treasury Regulations,  the name, title, address and telephone
number of the  person  that  Holders of the  Certificates  may  contact  for tax
information relating thereto,  together with such additional  information at the
time  or  times  and  in  the  manner  required  by the  Code  or  the  Treasury
Regulations.  Such federal,  state,  or local income tax or information  returns
shall be signed by the Trustee,  or such other Person as may be required to sign
such returns by the Code,  the Treasury  Regulations or state or local tax laws,
regulations, or rules.

            (c) In the  first  federal  income  tax  return of the REMIC for its
short taxable year ending  December 31, 1999,  REMIC status shall be elected for
such taxable year and all succeeding taxable years.

            (d) The Trustee will maintain or cause to be maintained such records
relating  to the REMIC,  including  but not  limited to records  relating to the
income,  expenses,  assets and liabilities of the Trust Estate,  and the initial
fair market  value and adjusted  basis of the Trust  Estate  property and assets
determined  at such  intervals  as may be required  by the Code or the  Treasury
Regulations,  as may be necessary to prepare the foregoing  returns,  schedules,
statements or information.

            Section 5.06 Tax Matters  Person.  The Tax Matters Person shall have
the same duties with  respect to the REMIC as those of a "tax  matters  partner"
under  Subchapter  C of Chapter 63 of Subtitle F of the Code.  The Holder of the
Class A-R  Certificate  is hereby  designated as the Tax Matters  Person for the
REMIC. By their acceptance of the Class A-R Certificate, such Holder irrevocably
appoints  the  Trustee  as its  agent to  perform  all of the  duties of the Tax
Matters Person for the REMIC.

            Section  5.07  Rights of the Tax  Matters  Person in  Respect of the
Trustee. The Trustee shall afford the Tax Matters Person, upon reasonable notice
during normal business hours, access to all records maintained by the Trustee in
respect  of  its  duties  hereunder  and  access  to  officers  of  the  Trustee
responsible for performing such duties. Upon request,  the Trustee shall furnish
the Tax  Matters  Person  with its most  recent  report of  condition  published
pursuant to law or to the requirements of its supervisory or examining authority
publicly  available.  The Trustee shall make available to the Tax Matters Person
such books, documents or records relating to the Trustee's services hereunder as
the Tax Matters Person shall  reasonably  request.  The Tax Matters Person shall
not have any responsibility or liability for any action or failure to act by the
Trustee and is not obligated to supervise the  performance  of the Trustee under
this Agreement or otherwise.

            Section 5.08 REMIC Related Covenants. For as long as the Trust shall
exist,  the Trustee,  the Depositor  and each  Servicer  shall act in accordance
herewith to assure continuing treatment of the Trust Estate as a REMIC and avoid
the imposition of tax on the REMIC. In particular:

            (a) The Trustee  shall not create,  or permit the  creation  of, any
"interests"  in the REMIC  within the meaning of Code Section  860D(a)(2)  other
than the  interests  represented  by the Regular  Certificates  and the Residual
Certificate.

            (b) Except as otherwise  provided in the Code, (i) the Depositor and
the Servicers shall not contribute to the Trust Estate and the Trustee shall not
accept  property  unless  substantially  all of the  property  held in the REMIC
constitutes either "qualified  mortgages" or "permitted  investments" as defined
in Code Sections 860G(a)(3) and (5), respectively, and (ii) no property shall be
contributed to the REMIC after the start-up day unless such  contribution  would
not subject the Trust Estate to the 100% tax on  contributions  to a REMIC after
the start-up day of the REMIC imposed by Code Section 860G(d).

            (c) The  Trustee  shall not accept on behalf of the REMIC any fee or
other  compensation for services and neither the Trustee nor the Servicers shall
knowingly  accept,  on behalf of the Trust  Estate any income from assets  other
than those permitted to be held by a REMIC.

            (d) The  Trustee  shall  not sell or  permit  the sale of all or any
portion of the Mortgage Loans (other than in accordance with Sections 2.02, 2.06
or  3.14(b)),  unless  such sale is  pursuant to a  "qualified  liquidation"  as
defined in Code Section 860F(a)(4)(A) and in accordance with Article X.

            (e) The Trustee shall  maintain books with respect to the Trust on a
calendar year taxable year and on an accrual basis.

            None of the  Servicers or the Trustee  shall engage in a "prohibited
transaction"  (as defined in Code Section  860F(a)(2)),  except  that,  with the
prior written consent of each Servicer and the Depositor, the Trustee may engage
in the activities  otherwise prohibited by the foregoing paragraphs (b), (c) and
(d); provided that each Servicer (or the Servicers,  acting  collectively) shall
have  delivered  to the  Trustee an  Opinion of Counsel to the effect  that such
transaction will not result in the imposition of a tax on the REMIC and will not
disqualify the Trust Estate from treatment as a REMIC;  and,  provided  further,
that the Servicers shall have  demonstrated  to the  satisfaction of the Trustee
that such  action  will not  adversely  affect the rights of the  Holders of the
Certificates  and the Trustee and that such action will not adversely impact the
rating of the Certificates.


                                   ARTICLE VI

                                THE CERTIFICATES

            Section 6.01 The  Certificates.  The Classes of Senior  Certificates
and the Subordinate  Certificates  shall be substantially in the forms set forth
in Exhibits A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9, A-10, A-11, A-12, A-PO,
A-R, B-1, B-2, B-3, B-4, B-5, B-6 and C (reverse of all Certificates) and shall,
on original  issue,  be executed by the Trustee and shall be  countersigned  and
delivered by the Trustee to or upon the order of the  Depositor  upon receipt by
the Trustee of the documents  specified in Section 2.01. The Senior Certificates
(other than the Class A-PO and Class A-R  Certificates)  shall be  available  to
investors in  interests  representing  minimum  dollar  Certificate  Balances of
$1,000  and  integral  multiples  of  $1  in  excess  thereof.  The  Subordinate
Certificates and the Class A-PO Certificates  shall be available to investors in
interests  representing  minimum  dollar  Certificate  Balances  of $25,000  and
integral  dollar  multiples of $1 in excess thereof  (except one  Certificate of
such Class may be issued with a different  Certificate  Balance).  The Class A-R
Certificate shall be in a minimum  denomination of $100. The Senior Certificates
(other than the Class A-R  Certificate)  and the Class B-1,  Class B-2 and Class
B-3  Certificates  shall  initially  be issued in  book-entry  form  through the
Depository and all other Classes of  Certificates  shall  initially be issued in
definitive, fully-registered form.

            The Certificates shall be executed by manual or facsimile  signature
on behalf of the Trustee by an  authorized  officer or  signatory.  Certificates
bearing the manual or facsimile  signatures of individuals who were, at the time
when such signatures  were affixed,  authorized to sign on behalf of the Trustee
shall bind the Trustee,  notwithstanding  that such  individuals  or any of them
have ceased to be so  authorized  prior to the  execution  and  delivery of such
Certificates  or did not hold  such  offices  or  positions  at the date of such
Certificate.  No  Certificate  shall  be  entitled  to any  benefit  under  this
Agreement,  or be valid for any purpose, unless such Certificate shall have been
manually  countersigned  by the Trustee  substantially  in the form provided for
herein,  and such  countersignature  upon any  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 countersignature.

            Section 6.02      Registration   of  Transfer  and  Exchange  of
Certificates.

            (a) The Trustee shall cause to be kept at an office or agency in the
city in which the Corporate Trust Office of the Trustee is located 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 initially
serve as Certificate  Registrar for the purpose of registering  Certificates and
transfers and exchanges of Certificates as herein provided.

            (b) At the  option of the  Certificateholders,  Certificates  may be
exchanged for other  Certificates of authorized  denominations  of a like Class,
tenor and aggregate Percentage  Interest,  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 the Trustee  shall
authenticate,    countersign   and   deliver   the   Certificates    which   the
Certificateholder  making the exchange is entitled to receive. Every Certificate
presented or  surrendered  for transfer or exchange shall (if so required by the
Trustee or the Certificate  Registrar) be duly endorsed by, or be accompanied by
a written  instrument  of transfer in form  satisfactory  to the Trustee and the
Certificate  Registrar duly executed by, the Holder thereof or its attorney duly
authorized in writing.

            (c)  (1)  Except  as  provided  in  paragraph  (c)(iii)  below,  the
      Book-Entry  Certificates  shall at all times remain registered in the name
      of the Depository or its nominee and at all times: (A) registration of the
      Certificates  may not be  transferred  by the  Trustee  except to  another
      Depository;  (B) the  Depository  shall maintain  book-entry  records with
      respect to the  Certificate  Owners  and with  respect  to  ownership  and
      transfers of such Book-Entry Certificates;  (C) ownership and transfers of
      registration of the Book-Entry Certificates on the books of the Depository
      shall be governed by applicable rules  established by the Depository;  (D)
      the  Depository  may collect  its usual and  customary  fees,  charges and
      expenses from its Depository Participants; (E) the Trustee shall deal with
      the  Depository as the  representative  of the  Certificate  Owners of the
      Book-Entry  Certificates  for purposes of exercising the rights of Holders
      under this  Agreement,  and requests and  directions  for and votes of the
      Depository  shall not be deemed to be  inconsistent  if they are made with
      respect to different  Certificate Owners; and (F) the Trustee may rely and
      shall be fully  protected  in relying  upon  information  furnished by the
      Depository  with respect to its Depository  Participants  and furnished by
      the Depository  Participants with respect to indirect  participating firms
      and persons  shown on the books of such  indirect  participating  firms as
      direct or indirect Certificate Owners.

            (i) All transfers by Certificate  Owners of Book-Entry  Certificates
      shall  be  made in  accordance  with  the  procedures  established  by the
      Depository  Participant or brokerage firm  representing  such  Certificate
      Owner.  Each  Depository   Participant  shall  only  transfer   Book-Entry
      Certificates of Certificate Owners it represents or of brokerage firms for
      which  it acts  as  agent  in  accordance  with  the  Depository's  normal
      procedures.

            (ii) If (A) (1) the Depository or the Depositor  advises the Trustee
      in writing that the  Depository  is no longer  willing or able to properly
      discharge its  responsibilities as Depository,  and (2) the Trustee or the
      Depositor is unable to locate a qualified successor,  (B) the Depositor at
      its option  advises the Trustee in writing that it elects to terminate the
      book-entry system through the Depository or (C) after the occurrence of an
      Event of  Default,  Certificate  Owners  representing  at least 51% of the
      aggregate  Class  Certificate  Balances  of  the  Book-Entry  Certificates
      together  advise the Trustee  and the  Depository  through the  Depository
      Participants  in writing  that the  continuation  of a  book-entry  system
      through  the  Depository  is no  longer  in  the  best  interests  of  the
      Certificate  Owners,  the Trustee  shall  notify all  Certificate  Owners,
      through the  Depository,  of the  occurrence  of any such event and of the
      availability of definitive, fully-registered Certificates (the "Definitive
      Certificates")  to Certificate  Owners requesting the same. Upon surrender
      to the Trustee of the related  Class of  Certificates  by the  Depository,
      accompanied by the instructions from the Depository for registration,  the
      Trustee shall issue the  Definitive  Certificates.  None of the Servicers,
      the  Depositor or the Trustee shall be liable for any delay in delivery of
      such instruction and may  conclusively  rely on, and shall be protected in
      relying on, such  instructions.  The  Depositor  shall provide the Trustee
      with an adequate  inventory of certificates to facilitate the issuance and
      transfer of  Definitive  Certificates.  Upon the  issuance  of  Definitive
      Certificates,  the Trustee shall  recognize the Holders of the  Definitive
      Certificates as Certificateholders hereunder.

            (d) No transfer of a Private  Certificate  shall be made unless such
transfer is exempt from the  registration  requirements  of the 1933 Act and any
applicable  state securities laws or is made in accordance with the 1933 Act and
such laws. In the event of any such  transfer,  (i) unless such transfer is made
in reliance on Rule 144A under the 1933 Act,  the Trustee or the  Depositor  may
require a written Opinion of Counsel (which may be in-house counsel)  acceptable
to and in form and  substance  reasonably  satisfactory  to the  Trustee and the
Depositor  that such transfer may be made  pursuant to an exemption,  describing
the applicable exemption and the basis therefor, from the 1933 Act and such laws
or is being  made  pursuant  to the 1933 Act and such  laws,  which  Opinion  of
Counsel  shall not be an expense of the  Trustee or the  Depositor  and (ii) the
Trustee  shall  require a  certificate  from the  Certificateholder  desiring to
effect such transfer  substantially  in the form attached  hereto as Exhibit G-1
and  a  certificate  from  such   Certificateholder's   prospective   transferee
substantially  in the form attached  hereto either as Exhibit G-2A or as Exhibit
G-2B,  which  certificates  shall  not  be an  expense  of  the  Trustee  or the
Depositor;  provided that the foregoing  requirements under clauses (i) and (ii)
shall not apply to a  transfer  of a Private  Certificate  between  or among the
Depositor,  either Seller, their affiliates or both. The Depositor shall provide
to  any  Holder  of  a  Private  Certificate  and  any  prospective  transferees
designated by any such Holder,  information  regarding the related  Certificates
and the  Mortgage  Loans and such other  information  as shall be  necessary  to
satisfy the condition to eligibility  set forth in Rule  144A(d)(4) for transfer
of any such certificate without registration thereof under the 1933 Act pursuant
to the  registration  exemption  provided by Rule 144A.  The Holder of a Private
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify the Trustee and the Depositor 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.

            (e) No transfer  of an ERISA  Restricted  Certificate  shall be made
unless the transferee delivers to the Trustee either (i) a representation letter
in the  form  of  Exhibit  H from  the  transferee  of such  Certificate,  which
representation  letter shall not be an expense of the Depositor,  the Trustee or
any Servicer, or (ii) in the case of any ERISA Restricted  Certificate presented
for  registration  in the  name of an  employee  benefit  plan  or  arrangement,
including an individual  retirement account,  subject to ERISA, the Code, or any
federal,  state or local law  ("Similar  Law")  which is similar to ERISA or the
Code  (collectively,  a  "Plan"),  or a  trustee  or  custodian  of  any  of the
foregoing,  an  Opinion of Counsel  in form and  substance  satisfactory  to the
Trustee and each  Servicer  to the effect  that the  purchase or holding of such
ERISA Restricted Certificate by or on behalf of such Plan 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 Depositor or any Servicer to any obligation in addition
to those undertaken in this Agreement,  which Opinion of Counsel shall not be an
expense of the Trustee or any Servicer.  Any  transferee of an ERISA  Restricted
Certificate that does not comply with either clause (i) or (ii) of the preceding
sentence  will be deemed to have  made one of the  representations  set forth in
Exhibit H.  Notwithstanding  anything else to the contrary herein, any purported
transfer of an ERISA  Restricted  Certificate  to or on behalf of a Plan without
the  delivery  to the  Trustee  and  each  Servicer  of an  Opinion  of  Counsel
satisfactory  to the Trustee and each Servicer as described  above shall be void
and of no effect.

            Neither  the Trustee nor the  Certificate  Registrar  shall have any
liability for transfers of Book-Entry  Certificates  made through the book-entry
facilities of the Depository or between or among any Depository  Participants or
Certificate  Owners, made in violation of applicable  restrictions.  The Trustee
may rely and shall be fully protected in relying upon  information  furnished by
the Depository with respect to its Depository  Participants and furnished by the
Depository Participants with respect to indirect participating firms and Persons
shown on the books of such  indirect  participating  firms as direct or indirect
Certificate Owners.

            To the extent  permitted under  applicable law  (including,  but not
limited to,  ERISA),  the Trustee  shall be under no liability to any Person for
any registration of transfer of any ERISA Restricted Certificate that is in fact
not  permitted  by this  Section  6.02 or for  making any  payments  due on such
Certificate  to the Holder  thereof or taking any other  action with  respect to
such Holder under the  provisions of this  Agreement so long as the transfer was
registered by the Trustee in accordance with the foregoing requirements.

            (f) Each Person who has or who acquires any Ownership  Interest in a
Residual  Certificate  shall be deemed by the  acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following  provisions,  and
the  rights of each  Person  acquiring  any  Ownership  Interest  in a  Residual
Certificate are expressly subject to the following provisions:

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

               (ii) No Person shall acquire an Ownership  Interest in a Residual
      Certificate  unless  such  Ownership  Interest  is a  pro  rata  undivided
      interest.

               (iii) In connection  with any proposed  transfer of any Ownership
      Interest in a Residual Certificate,  the Trustee shall require delivery to
      it, in form and substance  satisfactory to it, of an affidavit in the form
      of Exhibit I hereto from the proposed transferee.

               (iv)  Notwithstanding  the delivery of an affidavit by a proposed
      transferee  under  clause  (iii) above,  if a  Responsible  Officer of the
      Trustee  has  actual  knowledge  that  the  proposed  transferee  is not a
      Permitted Transferee,  no transfer of any Ownership Interest in a Residual
      Certificate to such proposed transferee shall be effected.

               (v)No  Ownership  Interest  in  a  Residual  Certificate  may  be
      purchased  by or  transferred  to any  Person  that is not a U.S.  Person,
      unless (A) such Person holds such Residual  Certificate in connection with
      the conduct of a trade or business  within the United States and furnishes
      the transferor and the Trustee with an effective  Internal Revenue Service
      Form 4224 or (B) the  transferee  delivers to both the  transferor and the
      Trustee an Opinion of Counsel from a nationally-recognized  tax counsel to
      the effect that such transfer is in accordance  with the  requirements  of
      the Code and the regulations promulgated thereunder and that such transfer
      of a Residual  Certificate  will not be disregarded for federal income tax
      purposes.

               (vi)  Any  attempted  or  purported  transfer  of  any  Ownership
      Interest in a Residual  Certificate in violation of the provisions of this
      Section 6.02 shall be absolutely null and void and shall vest no rights in
      the purported transferee.  If any purported transferee shall, in violation
      of the  provisions  of this  Section  6.02,  become a Holder of a Residual
      Certificate,  then the prior Holder of such Residual Certificate that is a
      Permitted  Transferee  shall,  upon  discovery  that the  registration  of
      transfer of such Residual  Certificate  was not in fact  permitted by this
      Section 6.02, be restored to all rights as Holder  thereof  retroactive to
      the date of  registration  of transfer of such Residual  Certificate.  The
      Trustee shall be under no liability to any Person for any  registration of
      transfer of a Residual  Certificate  that is in fact not permitted by this
      Section  6.02  or  for  making  any  distributions  due on  such  Residual
      Certificate  to the Holder thereof or taking any other action with respect
      to such  Holder  under  the  provisions  of the  Agreement  so long as the
      transfer was registered in accordance  with this Section 6.02. The Trustee
      shall be  entitled  to recover  from any Holder of a Residual  Certificate
      that was in fact not a Permitted Transferee at the time such distributions
      were made all distributions  made on such Residual  Certificate.  Any such
      distributions  so  recovered  by the  Trustee  shall  be  distributed  and
      delivered by the Trustee to the prior Holder of such Residual  Certificate
      that is a Permitted Transferee.

               (vii) If any Person  other than a Permitted  Transferee  acquires
      any  Ownership  Interest in a Residual  Certificate  in  violation  of the
      restrictions in this Section 6.02, then the Trustee,  based on information
      provided  to the Trustee by any  Servicer,  will  provide to the  Internal
      Revenue Service,  and to the Persons  specified in Section  860E(e)(3) and
      (6) of the Code,  information  needed to  compute  the tax  imposed  under
      Section  860E(e)  of the  Code  on  transfers  of  residual  interests  to
      disqualified organizations.  The expenses of the Trustee under this clause
      (vii) shall be reimbursable by the Trust.

               (viii) No Ownership  Interest in a Residual  Certificate shall be
      acquired by a Plan or any Person acting on behalf of a Plan.

            (g)    [Reserved]

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

            (i) All Certificates  surrendered for transfer and exchange shall be
destroyed by the Certificate Registrar.

            Section 6.03 Mutilated,  Destroyed, Lost or Stolen Certificates.  If
(a) any mutilated Certificate is surrendered to the Certificate Registrar or the
Certificate  Registrar receives evidence to its satisfaction of the destruction,
loss or theft of any Certificate, and (b) there is delivered to the Trustee, the
Depositor and the  Certificate  Registrar such security or indemnity  reasonably
satisfactory  to each,  to save each of them  harmless,  then, in the absence of
actual notice to the Trustee or the Certificate  Registrar that such Certificate
has been acquired by a bona fide  purchaser,  the Trustee shall  countersign and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen  Certificate,  a new  Certificate  of like  tenor,  Class and  Percentage
Interest  but  bearing  a number  not  contemporaneously  outstanding.  Upon the
issuance of any new Certificate under this Section,  the Trustee may require the
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in relation  thereto and any other  expenses  (including the fees
and expenses of the Trustee and the Certificate  Registrar) connected therewith.
Any  duplicate  Certificate  issued  pursuant to this Section  shall  constitute
complete and  indefeasible  evidence of ownership in the Trust, as if originally
issued,  whether or not the lost, stolen or destroyed Certificate shall be found
at any time.

            Section 6.04 Persons Deemed Owners.  Prior to due  presentation of a
Certificate for  registration  of transfer,  the Depositor,  the Servicers,  the
Trustee,  the  Certificate  Registrar  and  any  agent  of  the  Depositor,  the
Servicers,  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  5.01 and for all
other  purposes  whatsoever,  and  none of the  Depositor,  the  Servicers,  the
Trustee, the Certificate Registrar or any agent of the Servicers, the Trustee or
the Certificate Registrar shall be affected by notice to the contrary.


                                   ARTICLE VII

                         THE DEPOSITOR AND THE SERVICERS

            Section  7.01  Respective  Liabilities  of  the  Depositor  and  the
Servicers.  The Depositor  and the Servicers  shall each be liable in accordance
herewith only to the extent of the  obligations  specifically  and  respectively
imposed upon and undertaken by the Depositor and the Servicers herein. By way of
illustration  and not limitation,  the Depositor is not liable for the servicing
and administration of the Mortgage Loans, nor is it obligated by Section 8.01 to
assume any  obligations  of any Servicer or to appoint a designee to assume such
obligations,  nor is it liable for any other  obligation  hereunder that it may,
but is not obligated  to,  assume unless it elects to assume such  obligation in
accordance herewith.

            Section 7.02 Merger or Consolidation of the Depositor or a Servicer.
The Depositor  and each  Servicer  will each keep in full effect its  existence,
rights  and  franchises  as a  separate  entity  under  the laws  governing  its
organization, and will each 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.

            Any Person into which the Depositor or any Servicer may be merged or
consolidated,  or any corporation  resulting from any merger or consolidation to
which the Depositor or any Servicer shall be a party,  or any Person  succeeding
to the business of the Depositor or any Servicer,  shall be the successor of the
Depositor or such Servicer, as the case may be, hereunder, without the execution
or  filing  of any paper or any  further  act on the part of any of the  parties
hereto, anything herein to the contrary notwithstanding; provided, however, that
the  successor or surviving  Person to a Servicer  shall be qualified to service
mortgage loans on behalf of FNMA or FHLMC.

            Section 7.03 Limitation on Liability of the Depositor, the Servicers
and  Others.  None of the  Depositor,  the  Servicers  or any of the  directors,
officers, employees or agents of the Depositor or of any Servicer shall be under
any liability to the Trust Estate or the Certificateholders for any action taken
or for  refraining  from the taking of any action in good faith pursuant to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the  Depositor,  the Servicers or any such Person  against any
breach of warranties or representations made herein or 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 Depositor, the Servicers and any director,
officer,  employee or agent of the  Depositor  or any  Servicer may rely in good
faith on any document of any kind prima facie properly executed and submitted by
any  Person  respecting  any  matters  arising  hereunder.  The  Depositor,  the
Servicers and any director,  officer,  employee or agent of the Depositor or any
Servicer shall be indemnified by the Trust Estate and 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
related to any  specific  Mortgage  Loan or Mortgage  Loans  (except as any such
loss,  liability  or expense  shall be otherwise  reimbursable  pursuant to this
Agreement)  and any loss,  liability  or expense  incurred  by reason of willful
misfeasance,  bad  faith  or  gross  negligence  in the  performance  of  duties
hereunder  or  by  reason  of  reckless  disregard  of  obligations  and  duties
hereunder.  None of the  Depositor  or any of the  Servicers  shall be under any
obligation  to appear  in,  prosecute  or defend any legal  action  which is not
incidental  to its  respective  duties  under  this  Agreement  and which in its
opinion may involve it in any expense or liability;  provided, however, that the
Depositor or any Servicer may in its discretion  undertake any such action which
it may deem  necessary or desirable in respect to this  Agreement and the rights
and duties of the parties  hereto and the  interests  of the  Certificateholders
hereunder.  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  Depositor  and such  Servicer  shall be  entitled to be
reimbursed therefor out of amounts attributable to the Mortgage Loans on deposit
in the related Servicer Custodial Account as provided by Section 3.11.

            Section 7.04  Depositor and Servicers Not to Resign.  Subject to the
provisions of Section 7.02,  none of the Depositor or the Servicers shall resign
from its  respective  obligations  and duties  hereby  imposed on it except upon
determination  that  its  duties  hereunder  are  no  longer  permissible  under
applicable  law.  Any  such  determination  permitting  the  resignation  of the
Depositor  or any  Servicer  shall be evidenced by an Opinion of Counsel to such
effect delivered to the Trustee.  No such resignation by a Servicer shall become
effective  until the Trustee or a successor  servicer  shall have  assumed  such
Servicer's  responsibilities  and  obligations  in accordance  with Section 8.05
hereof.


                                  ARTICLE VIII

                                     DEFAULT

            Section 8.01      Events of Default.  If any one of the  following
events ("Events of Default") shall occur and be continuing:

            (a) any failure by any  Servicer  to deposit  amounts in the related
Servicer  Custodial  Account in the amount and manner  provided  herein so as to
enable the Trustee to distribute to Holders of Certificates any payment required
to be made under the terms of such  Certificates  and this Agreement (other than
the payments required to be made under Section 3.20) which continues  unremedied
for a period of five days; or

            (b) failure on the part of any  Servicer  duly to observe or perform
in any material  respect any other  covenants or agreements of such Servicer set
forth in the  Certificates or in this Agreement,  which covenants and agreements
continue  unremedied  for a period of 30 days  after  the date on which  written
notice of such failure, requiring the same to be remedied, shall have been given
to such  Servicer  by the Trustee or the  Depositor,  or to the  Servicers,  the
Depositor  and the  Trustee by the  Holders of  Certificates  evidencing  Voting
Rights aggregating not less than 25% of all Certificates affected thereby; or

            (c) the  entry  of a  decree  or  order  by a  court  or  agency  or
supervisory authority having jurisdiction in the premises for the appointment of
a conservator,  receiver or liquidator in any insolvency,  readjustment of debt,
marshalling  of assets  and  liabilities  or  similar  proceedings  against  any
Servicer,  or for the winding up or liquidation of any Servicer's  affairs,  and
the  continuance of any such decree or order unstayed and in effect for a period
of 60 consecutive days; or

            (d) the consent by any Servicer to the  appointment of a conservator
or receiver or liquidator in any insolvency,  readjustment of debt,  marshalling
of assets and liabilities or similar proceedings of or relating to such Servicer
or of or relating to  substantially  all of its property;  or any Servicer shall
admit in writing its  inability  to pay its debts  generally as they become due,
file a petition to take advantage of any applicable insolvency or reorganization
statute,  make an assignment  for the benefit of its  creditors,  or voluntarily
suspend payment of its obligations; or

            (e) the  failure  of any  Servicer  to remit  any  Periodic  Advance
required to be remitted by such Servicer  pursuant to Section 3.20 which failure
continues unremedied at 3:00 p.m. on the related Distribution Date;

then,  and in each and every such case, so long as an Event of Default shall not
have been remedied by the related Servicer,  either the Trustee or the Depositor
may,  and at the  direction  of the Holders of  Certificates  evidencing  Voting
Rights aggregating not less than 51% of all Certificates affected thereby shall,
by notice then given in writing to the related Servicer (and to the Trustee,  if
given  by the  Depositor,  and to  the  Depositor,  if  given  by the  Trustee),
terminate  all of the  rights  and  obligations  of  such  Servicer  under  this
Agreement.  If an Event of Default  described  in clause (e) hereof shall occur,
the Trustee  shall,  by notice to the  related  Servicer,  terminate  all of the
rights and  obligations  of such Servicer under this Agreement and in and to the
Mortgage  Loans and  proceeds  thereof and the  Trustee or a successor  Servicer
appointed  pursuant to Section 8.05 shall make the Advance  which such  Servicer
failed to make.  On or after the receipt by a Servicer of such  written  notice,
all  authority  and power of such 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 8.01, unless and
until such time as the Trustee  shall appoint a successor  Servicer  pursuant to
Section 8.05,  and,  without  limitation,  the Trustee is hereby  authorized and
empowered   to  execute   and   deliver,   on  behalf  of  each   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  of  the  Mortgage  Loans  and  related  documents,   or  otherwise,
including,  without  limitation,  the  recordation  of  the  assignments  of the
Mortgage  Loans to it. Each  Servicer  agrees to  cooperate  with the Trustee in
effecting the  termination of the  responsibilities  and rights of such Servicer
hereunder,  including,  without limitation,  the transfer to the Trustee for the
administration  by it of all cash  amounts  that  have  been  deposited  by such
Servicer in the related  Servicer  Custodial  Account or thereafter  received by
such  Servicer  with respect to the Mortgage  Loans.  Upon  obtaining  notice or
knowledge of the occurrence of any Event of Default,  the Person  obtaining such
notice  or   knowledge   shall   give   prompt   written   notice   thereof   to
Certificateholders  at their respective  addresses  appearing in the Certificate
Register and to each Rating Agency. All costs and expenses (including attorneys'
fees)  incurred  in  connection  with  transferring  the  Mortgage  Files to the
successor  Servicer and amending  this  Agreement to reflect such  succession as
Servicer  pursuant  to this  Section  8.01  shall  be  paid  by the  predecessor
Servicer.  Notwithstanding  the termination of a Servicer pursuant hereto,  such
Servicer  shall remain liable for any causes of action  arising out of any Event
of Default occurring prior to such termination.

            Section  8.02  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 8.01, 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 8.03 Directions by Certificateholders  and Duties of Trustee
During Event of Default. During the continuance of any Event of Default, Holders
of Certificates  evidencing Voting Rights  aggregating not less than 25% of each
Class of Certificates  affected thereby may direct the time, method and place of
conducting any proceeding for any remedy available to the Trustee, or exercising
any trust or power  conferred upon the Trustee under this  Agreement;  provided,
however,  that the  Trustee  shall be under no  obligation  to  pursue  any such
remedy,  or to  exercise  any of the  trusts  or  powers  vested  in it by  this
Agreement (including, without limitation, (a) the conducting or defending of any
administrative action or litigation hereunder or in relation hereto, and (b) the
terminating of any Servicer or any successor 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 costs,  expenses  and
liabilities  which may be incurred  therein or thereby  and,  provided  further,
that,  subject to the  provisions  of Section  9.01,  the Trustee shall have the
right to decline  to follow any such  direction  if the  Trustee,  based upon 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 non-assenting Certificateholders.

            Section  8.04 Action upon  Certain  Failures of a Servicer  and upon
Event of Default.  In the event that the Trustee shall have actual  knowledge of
any failure of either  Servicer  specified in Section 8.01(a) or (b) which would
become an Event of Default upon such Servicer's failure to remedy the same after
notice,  the Trustee shall give notice thereof to such Servicer.  If the Trustee
shall have  knowledge  of an Event of  Default,  the  Trustee  shall give prompt
written notice thereof to the Certificateholders.

            Section 8.05      Trustee to Act; Appointment of Successor.

            (a)  On  and  after  the  time  a  Servicer  receives  a  notice  of
termination  pursuant to Section 8.01, the Trustee shall be the successor in all
respects to such Servicer in its capacity as servicer  under this  Agreement and
the  transactions  set forth or provided  for herein and shall be subject to all
the  responsibilities,  duties and liabilities  relating  thereto placed on such
Servicer  by the  terms and  provisions  hereof  or shall  appoint  a  successor
pursuant  to  Section  3.07.  Notwithstanding  anything  provided  herein to the
contrary,  under no  circumstances  shall any  provision  of this  Agreement  be
construed  to require the  Trustee,  acting in its  capacity as  successor  to a
Servicer in its obligation to make Advances, to advance,  expend or risk its own
funds or  otherwise  incur any  financial  liability in the  performance  of its
duties  hereunder if it shall have  reasonable  grounds for believing  that such
funds are non-recoverable. Subject to Section 8.05(b), as compensation therefor,
the Trustee shall be entitled to such  compensation  as the terminated  Servicer
would have been entitled to hereunder if no such notice of termination  had been
given.  Notwithstanding  the above, the Trustee may, if it shall be unwilling so
to act,  or shall,  if it is legally  unable so to act,  appoint,  or petition a
court of competent  jurisdiction to appoint,  any  established  housing and home
finance  institution  having a net  worth of not less  than  $10,000,000  as the
successor to the terminated  Servicer  hereunder in the assumption of all or any
part of the responsibilities,  duties or liabilities of such Servicer hereunder;
provided,  however,  that any such institution  appointed as successor  Servicer
shall not, as evidenced in writing by each Rating Agency,  adversely  affect the
then  current  rating  of any  Class of  Certificates  immediately  prior to the
termination of the terminated Servicer.  The appointment of a successor Servicer
shall not affect any liability of the predecessor Servicer which may have arisen
under  this  Agreement  prior to its  termination  as  Servicer,  nor  shall any
successor  Servicer  be  liable  for any acts or  omissions  of the  predecessor
Servicer  or for any breach by such  Servicer of any of its  representations  or
warranties  contained  herein or in any related  document or agreement.  Pending
appointment  of a successor to the  terminated  Servicer  hereunder,  unless the
Trustee is  prohibited  by law from so  acting,  the  Trustee  shall act in such
capacity as provided  above.  The  Trustee  and such  successor  shall take such
action,  consistent with this Agreement, as shall be necessary to effectuate any
such succession.

            (b) In connection  with the  appointment of a successor  Servicer or
the assumption of the duties of a Servicer, as specified in Section 8.05(a), the
Trustee may make such arrangements for the compensation of such successor out of
payments on Mortgage Loans serviced by the  predecessor  Servicer as it and such
successor shall agree; provided, however, that any Person assuming the duties of
a Servicer as successor to NationsBanc  Mortgage  Corporation,  Bank of America,
FSB or Bank of America,  N.A.  shall pay to such  predecessor an amount equal to
the market  value of the  portion of the  Servicing  Fee that will accrue in the
future due to the Servicing Fee Rate  exceeding  0.25% per annum with respect to
any Mortgage Loan. The "market value" of such portion of the Servicing Fee shall
be determined by NationsBanc Mortgage Corporation,  Bank of America, FSB or Bank
of America,  N.A., as applicable,  on the basis of at least two quotations  from
third parties actively engaged in the servicing of single-family mortgage loans.
If the successor Servicer does not agree that such market value is a fair price,
such  successor  shall obtain two  quotations of market value from third parties
actively  engaged in the servicing of  single-family  mortgage loans. The market
value of the  excess  portion  of the  Servicing  Fee will  then be equal to the
average of (i) the lowest figure obtained by NationsBanc  Mortgage  Corporation,
Bank of  America,  FSB or Bank of America,  N.A.,  as  applicable,  and (ii) the
highest  figure  obtained  by the  successor  Servicer.  Payment  of the  amount
calculated  above shall be made to  NationsBanc  Mortgage  Corporation,  Bank of
America, FSB or Bank of America, N.A., as applicable,  by the successor Servicer
no later  than the  last  Business  Day of the  month  in which  such  successor
Servicer becomes entitled to receive the Servicing Fee under this Agreement.  In
no event will any  portion  of the Trust  Estate be used to pay  amounts  due to
NationsBanc Mortgage Corporation, Bank of America, FSB or Bank of America, N.A.,
as applicable, under this Section 8.05(b).

            (c) Any successor,  including the Trustee, to a Servicer as servicer
shall during the term of its service as servicer  maintain in force (i) a policy
or policies of insurance covering errors and omissions in the performance of its
obligations  as servicer  hereunder  and (ii) a fidelity  bond in respect of its
officers,  employees  and  agents  to the same  extent  as each  Servicer  is so
required pursuant to Section 3.03.

            Section   8.06   Notification   to   Certificateholders.   Upon  any
termination or appointment of a successor to a Servicer pursuant to this Article
VIII, the Trustee shall give prompt written notice thereof to Certificateholders
at their respective  addresses appearing in the Certificate Register and to each
Rating Agency.


                                   ARTICLE IX

                                   THE TRUSTEE

            Section 9.01      Duties of Trustee.

            (a) The Trustee,  prior to the occurrence of an Event of Default and
after the  curing or waiver 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 of which a
Responsible  Officer of the Trustee shall have actual  knowledge  (which has not
been cured or waived),  the Trustee shall exercise such of the rights and powers
vested  in it by this  Agreement,  and use the same  degree of care and skill in
their exercise as a reasonably  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
conform to the requirements of this Agreement.

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

               (i)Prior to the occurrence of an Event of Default,  and after the
      curing or waiver 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 by the  Depositor or the  Servicers  and which on
      their face, do not contradict the requirements of this Agreement;

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

               (iii)  The  Trustee  (in its  individual  capacity)  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
      Certificateholders as provided in Section 8.03;

               (iv) The  Trustee  shall not be  charged  with  knowledge  of any
      default  (other  than a default in payment to the  Trustee)  specified  in
      clauses (a) and (b) of Section 8.01 or an Event of Default  under  clauses
      (c),  (d) and (e) of  Section  8.01  unless a  Responsible  Officer of the
      Trustee  assigned to and working in the  Corporate  Trust  Office  obtains
      actual  knowledge  of such  failure or event or any officer of the Trustee
      receives  written  notice of such failure or event at its Corporate  Trust
      Office from a Servicer, the Depositor or any Certificateholder; and

               (v)Except to the extent provided in Section 8.05, no provision in
      this  Agreement  shall require the Trustee to expend or risk its own funds
      (including,  without  limitation,  the making of any Advance as  successor
      Servicer)  or  otherwise  incur any  personal  financial  liability in the
      performance of any of its duties as Trustee hereunder,  or in the exercise
      of any of its  rights or powers,  if the  Trustee  shall  have  reasonable
      grounds  for  believing  that  repayment  of funds or  adequate  indemnity
      against such risk or liability is not reasonably assured to it.

            Section 9.02      Certain Matters Affecting the Trustee.

            Except as otherwise provided in Section 9.01:

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

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

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

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

               (v)Prior to the  occurrence of an Event of Default  hereunder and
      after the  curing or  waiving  of all  Events  of  Default  which may have
      occurred,  the Trustee shall not be bound to make any  investigation  into
      the facts or matters  stated in any  resolution,  certificate,  statement,
      instrument,  opinion,  report, notice, request,  consent, order, approval,
      bond or other paper or document,  unless  requested in writing so to do by
      Holders  or  Certificate  or  any  Class  evidencing,  as to  such  Class,
      Percentage  Interests,  aggregating not less than 50%; 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  or payment of such  estimated  expenses  as a  condition  to so
      proceeding; and

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

            Section 9.03 Trustee Not Liable for  Certificates or Mortgage Loans.
The recitals contained herein and in the Certificates  (other than the execution
of,  and the  counter-signature  on the  Certificates)  shall  be  taken  as the
statements of the Depositor or Servicers, as applicable, and the Trustee assumes
no responsibility for their correctness. The Trustee makes no representations as
to the validity or sufficiency of this Agreement or of the  Certificates  or any
Mortgage Loans save that the Trustee represents that, assuming due execution and
delivery by the other parties hereto,  this Agreement has been duly  authorized,
executed  and  delivered  by it and  constitutes  its legal,  valid and  binding
obligation,  enforceable against it in accordance with its terms, subject, as to
enforcement of remedies, to applicable insolvency, receivership,  moratorium and
other  laws  affecting  the  rights  of  creditors  generally,  and  to  general
principles  of equity and the  discretion  of the court  (regardless  of whether
enforcement of such remedies is considered in a proceeding in equity or at law).
The Trustee shall not be accountable for the use or application by the Depositor
of  funds  paid to the  Depositor  in  consideration  of the  assignment  of the
Mortgage Loans hereunder by the Depositor,  or for the use or application of any
funds paid to  Subservicers or the Servicers in respect of the Mortgage Loans or
deposited into the Servicer Custodial  Accounts,  or any other account hereunder
(other than the Certificate Account) by a Servicer.

            The Trustee  shall at no time have any  responsibility  or liability
for or with respect to the legality, validity and enforceability of any Mortgage
or any  Mortgage  Loan,  or the  perfection  and priority of any Mortgage or the
maintenance  of any such  perfection  and priority or for or with respect to the
sufficiency  of  the  Trust  or its  ability  to  generate  the  payments  to be
distributed  to  Certificateholders  under this  Agreement,  including,  without
limitation:  the existence,  condition and ownership of any Mortgaged  Property;
the existence and  enforceability of any hazard insurance thereon (other than if
the Trustee  shall assume the duties of a Servicer  pursuant to Section 8.05 and
thereupon  only  for the  acts or  omissions  of the  successor  Servicer);  the
validity  of the  assignment  of any  Mortgage  Loan  to the  Trustee  or of any
intervening  assignment;  the completeness of any Mortgage Loan; the performance
or  enforcement of any Mortgage Loan (other than if the Trustee shall assume the
duties of a Servicer pursuant to Section 8.05 and thereupon only for the acts or
omissions of the Trustee as successor Servicer); the compliance by the Depositor
or the Servicers with any warranty or  representation  made under this Agreement
or  in  any  related   document  or  the  accuracy  of  any  such   warranty  or
representation; any investment of monies by or at the direction of a Servicer or
any loss resulting therefrom,  it being understood that the Trustee shall remain
responsible for any Trust property that it may hold in its individual  capacity;
the acts or omissions of any of the Depositor,  the Servicers (other than if the
Trustee  shall  assume  the duties of a Servicer  pursuant  to Section  8.05 and
thereupon only for the acts or omissions of the Trustee as successor  Servicer),
any  Subservicer or any Mortgagor;  any action of a Servicer  (other than if the
Trustee  shall  assume  the duties of a Servicer  pursuant  to Section  8.05 and
thereupon  only for the acts or omissions of the Trustee as successor  Servicer)
or any Subservicer  taken in the name of the Trustee;  the failure of a Servicer
or any  Subservicer to act or perform any duties  required of it as agent of the
Trustee  hereunder;  or any action by the Trustee taken at the  instruction of a
Servicer  (other  than if the  Trustee  shall  assume  the  duties of a Servicer
pursuant to Section  8.05 and  thereupon  only for the acts or  omissions of the
Trustee as successor Servicer);  provided, however, that the foregoing shall not
relieve  the  Trustee  of its  obligation  to  perform  its  duties  under  this
Agreement,  including,  without limitation, the Trustee's review of the Mortgage
Files  pursuant  to  Section  2.02.  The  Trustee  shall file any  financing  or
continuation statement in any public office at any time required to maintain the
perfection of any security interest or lien granted to it hereunder.

            Section  9.04  Trustee  May Own  Certificates.  The  Trustee  in its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights it would have if it were not Trustee and may otherwise deal
with the Servicers,  any Subservicer or any of their respective  affiliates with
the same right it would have if it were not the Trustee.

            Section  9.05  Eligibility  Requirements  for  Trustee.  The Trustee
hereunder  shall at all times be (a) an  institution  the  deposits of which are
fully insured by the FDIC and (b) a corporation or banking association organized
and doing  business  under the laws of the  United  States of  America or of any
State,  authorized under such laws to exercise corporate trust powers,  having a
combined  capital  and  surplus  of not less than  $50,000,000  and  subject  to
supervision or examination by Federal or State authority and (c) with respect to
every  successor  trustee  hereunder  either an  institution  (i) the  long-term
unsecured  debt  obligations  of which  are rated at least "A" by S&P and "A" by
Fitch or (ii)  whose  serving  as  Trustee  hereunder  would  not  result in the
lowering of the ratings  originally  assigned to any Class of Certificates.  The
Trustee  shall not be an affiliate of the  Depositor  or any  Servicer.  If such
corporation  or banking  association  publishes  reports of  condition  at least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining  authority,  then for the purposes of this Section 9.05,  the combined
capital and surplus of such corporation or banking  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  provision of this Section  9.05,  the Trustee
shall resign  immediately in the manner and with the effect specified in Section
9.06.

            Section 9.06 Resignation and Removal of Trustee.  The Trustee may at
any time  resign  and be  discharged  from the trust  hereby  created  by giving
written notice thereof to the Servicers and mailing a copy of such notice to all
Holders  of  record.  The  Trustee  shall  also  mail a copy of such  notice  of
resignation  to each Rating Agency.  Upon receiving such notice of  resignation,
the  Servicers  shall use their  best  efforts  to  promptly  appoint a mutually
acceptable  successor Trustee by written instrument,  in duplicate,  one copy of
which instrument shall be delivered to the resigning Trustee and one copy to the
successor  Trustee.  If no successor  Trustee  shall have been so appointed  and
shall 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  9.05 and shall fail to resign  after  written
request  therefor by the  Servicers,  or if at any time the Trustee shall become
incapable of acting, or shall be adjudged a bankrupt or insolvent, or a receiver
of the Trustee or of its  property  shall be  appointed,  or any public  officer
shall take  charge or control of the  Trustee or of its  property or affairs for
the purpose of rehabilitation,  conservation or liquidation,  then the Servicers
may 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.

            The  Holders  of  Certificates  evidencing  not less than 50% of the
Voting  Rights may at any time  remove the  Trustee  by  written  instrument  or
instruments  delivered to the  Servicers and the Trustee;  the  Servicers  shall
thereupon  use their best  efforts to  appoint a mutually  acceptable  successor
Trustee in accordance with this Section 9.06.

            Any  resignation  or removal of the  Trustee  and  appointment  of a
successor  Trustee  pursuant to any of the provisions of this Section 9.06 shall
become  effective upon  acceptance of  appointment  by the successor  Trustee as
provided in Section 9.07.

            Section 9.07 Successor  Trustee.  Any successor Trustee appointed as
provided in Section 9.06 shall execute, acknowledge and deliver to the Servicers
and  to  its  predecessor  Trustee  an  instrument  accepting  such  appointment
hereunder,  and thereupon the resignation or removal of the predecessor  Trustee
shall become effective and such successor Trustee, without any further act, deed
or conveyance, shall become fully vested with all the rights, powers, duties and
obligations  of its  predecessor  hereunder,  with like effect as if  originally
named as Trustee herein.  The predecessor  Trustee shall duly assign,  transfer,
deliver and pay over to the  successor  Trustee the whole of the Mortgage  Files
and related  documents and  statements  held by it hereunder,  together with all
instruments of transfer and assignment or other documents  properly  executed as
may be  reasonably  required to effect such  transfer and such of the records or
copies  thereof  maintained  by the  predecessor  Trustee in the  administration
hereof  as may be  reasonably  requested  by the  successor  Trustee  and  shall
thereupon  be  discharged  from  all  duties  and  responsibilities  under  this
Agreement;   provided,  however,  that  if  the  predecessor  Trustee  has  been
terminated  pursuant to the third  paragraph  of Section  9.06,  all  reasonable
expenses of the predecessor Trustee incurred in complying with this Section 9.07
shall be reimbursed by the Trust.

            No successor  Trustee shall accept  appointment  as provided in this
Section 9.07 unless at the time of such appointment such successor Trustee shall
be eligible under the provisions of Section 9.05.

            Upon acceptance of appointment by a successor Trustee as provided in
this  Section  9.07,  the  Servicers  shall  cooperate  to  mail  notice  of the
succession  of such Trustee  hereunder to all Holders of  Certificates  at their
addresses as shown in the Certificate Register and to each Rating Agency. If the
Servicers  fail  to mail  such  notice  within  ten  days  after  acceptance  of
appointment  by the successor  Trustee,  the successor  Trustee shall cause such
notice to be mailed at the expense of the Servicers.

            Section 9.08 Merger or Consolidation of Trustee.  Any corporation or
banking  association  into which the Trustee may be merged or  converted or with
which  it may  be  consolidated,  or  any  corporation  or  banking  association
resulting  from any merger,  conversion  or  consolidation  to which the Trustee
shall be a party, or any corporation or banking association succeeding to all or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee hereunder,  if such corporation or banking  association
is eligible  under the  provisions  of Section  9.05,  without the  execution or
filing of any paper or any further act on the part of any of the parties hereto,
anything herein to the contrary notwithstanding.

            Section  9.09   Appointment  of  Co-Trustee  or  Separate   Trustee.
Notwithstanding  any of the provisions  hereof,  at any time, for the purpose of
meeting  any legal  requirements  of any  jurisdiction  in which  any  Mortgaged
Property  may at the  time be  located  or for any  other  reason,  the  related
Servicer and the Trustee  acting  jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee  as  co-trustee  or  separate  trustee  of all or any part of the  Trust
Estate, and to vest in such Person or Persons,  in such capacity,  such title to
the Trust Estate,  or any part thereof,  and,  subject to the other provision of
this Section 9.09, such powers, duties,  obligations,  rights and trusts as such
Servicer and the Trustee may  consider  necessary  or  desirable.  If a Servicer
shall not have joined in such  appointment  within ten days after the receipt by
it of a request to do so, the  Trustee  alone  shall have the power to make such
appointment.  No co-trustee or separate  trustee  hereunder shall be required to
meet the terms of eligibility  as a successor  Trustee under Section 9.05 and no
notice to  Holders  of  Certificates  of the  appointment  of  co-trustee(s)  or
separate trustee(s) shall be required under Section 9.07.

            In the case of any  appointment of a co-trustee or separate  trustee
pursuant to this  Section  9.09,  all  rights,  powers,  duties and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any particular act or acts are to be performed  (whether as Trustee hereunder or
as successor  to a 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  at the  direction of the Trustee.  No
trustee  hereunder  shall be held  personally  liable  by  reason  of any act or
omission of any other trustee hereunder;  provided, however, that no appointment
of a co-trustee or separate  trustee  hereunder shall relieve the Trustee of its
obligations hereunder.

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

            Any separate trustee or co-trustee may, at any time,  constitute the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall become incapable of acting,  resign or be removed,  or shall be adjudged a
bankrupt or insolvent,  or a receiver of its property shall be appointed, or any
public  officer shall take charge or control of such trustee or co-trustee or of
its  property  or affairs  for the purpose of  rehabilitation,  conservation  or
liquidation, all of its estates,  properties,  rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted by law, without
the appointment of a new or successor trustee.

            Section 9.10  Authenticating  Agents. The Trustee may appoint one or
more authenticating agents  ("Authenticating  Agents") which shall be authorized
to  act  on  behalf  of  the  Trustee  in   authenticating   or   countersigning
Certificates. Initially, the Authenticating Agent shall be The Bank of New York.
Wherever   reference  is  made  in  this  Agreement  to  the  authentication  or
countersigning  of Certificates  by the Trustee or the Trustee's  certificate of
authentication  or  countersigning,  such  reference  shall be deemed to include
authentication  or  countersigning on behalf of the Trustee by an Authenticating
Agent and a certificate of authentication or countersignature executed on behalf
of the Trustee by an  Authenticating  Agent. Each  Authenticating  Agent must be
acceptable to the Servicers  and must be a  corporation  or banking  association
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 New York, New
York, 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 or banking association into which any Authenticating
Agent may be merged or  converted or with which it may be  consolidated,  or any
corporation  or banking  association  resulting  from any merger,  conversion or
consolidation  to which  any  Authenticating  Agent  shall  be a  party,  or any
corporation or banking  association  succeeding to the corporate agency business
of any  Authenticating  Agent,  shall  continue to 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.

            Any  Authenticating  Agent may at any time resign by giving  written
notice of resignation  to the Trustee and to the  Servicers.  The Trustee may at
any time  terminate  the agency of any  Authenticating  Agent by giving  written
notice of termination to such  Authenticating  Agent and to the Servicers.  Upon
receiving a notice of resignation or upon such a termination, or in case, at any
time any Authenticating  Agent shall cease to be eligible in accordance with the
provisions  of  this  Section   9.10,   the  Trustee  may  appoint  a  successor
Authenticating  Agent,  shall give  written  notice of such  appointment  to the
Servicers 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.

            Section  9.11   Trustee's  Fees  and  Expenses.   The  Trustee,   as
compensation for its activities hereunder,  shall be entitled to receive on each
Distribution  Date an amount equal to the Trustee Fee for such Distribution Date
pursuant to Section 5.02(a). The Trustee and any director,  officer, employee or
agent of the Trustee shall be indemnified by the Trust and held harmless against
any loss,  liability  or  expense  (including  reasonable  attorney's  fees) (a)
incurred  in  connection  with any claim or legal  action  relating  to (i) this
Agreement,  (ii)  the  Certificates,  or  (iii)  the  performance  of any of the
Trustee's duties hereunder,  other than any loss,  liability or expense incurred
by  reason  of  willful  misfeasance,  bad  faith  or  gross  negligence  in the
performance of any of the Trustee's duties hereunder, (b) resulting from any tax
or  information  return which was prepared by, or should have been  prepared by,
the  related  Servicer  and  (c)  arising  out of the  transfer  of any  Private
Certificate  not in  compliance  with ERISA.  Such  indemnity  shall survive the
termination  of this  Agreement  or the  resignation  or removal of the  Trustee
hereunder.  Without  limiting the foregoing,  except as otherwise agreed upon in
writing by the  Depositor  and the  Trustee,  and  except for any such  expense,
disbursement  or advance as may arise from the Trustee's gross  negligence,  bad
faith or willful  misconduct,  the Trust  shall  reimburse  the  Trustee for all
reasonable expenses,  disbursements and advances incurred or made by the Trustee
in  accordance  with  any of the  provisions  of this  Agreement  to the  extent
permitted  by  Treasury  Regulations  Section   1.860G-1(b)(3)(ii)   and  (iii);
provided,  however,  that the Depositor  and the Trustee  intend to enter into a
separate agreement for  custody-related  services.  Except as otherwise provided
herein,  the Trustee shall not be entitled to payment or  reimbursement  for any
routine ongoing  expenses  incurred by the Trustee in the ordinary course of its
duties as Trustee,  Certificate  Registrar or Paying Agent  hereunder or for any
other expenses.

            Section 9.12      [Reserved]

            Section  9.13  Paying  Agents.  The  Trustee may appoint one or more
Paying  Agents  (each,  a "Paying  Agent")  which shall be  authorized to act on
behalf of the Trustee in making  withdrawals  from the  Certificate  Account and
distributions  to  Certificateholders  as provided  in Section  3.08 and Section
5.02.  Wherever  reference is made in this Agreement to the withdrawal  from the
Certificate  Account by the Trustee,  such reference  shall be deemed to include
such a withdrawal  on behalf of the Trustee by a Paying  Agent.  Initially,  the
Paying Agent shall be The Bank of New York.  Whenever  reference is made in this
Agreement to a  distribution  by the Trustee or the furnishing of a statement to
Certificateholders  by the Trustee,  such  reference  shall be deemed to include
such a  distribution  or  furnishing on behalf of the Trustee by a Paying Agent.
Each Paying Agent shall provide to the Trustee such  information  concerning the
Certificate  Account as the Trustee shall request from time to time. Each Paying
Agent must be  reasonably  acceptable to the Servicers and must be a corporation
or banking association organized and doing business under the laws of the United
States of America or of any state,  having (except in the case of the Trustee) a
principal office and place of business in New York, New York,  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  any  Paying  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 any Paying Agent shall be
a party, or any corporation  succeeding to the corporate  agency business of any
Paying  Agent,  shall  continue  to be  the  Paying  Agent  provided  that  such
corporation after the consummation of such merger, conversion,  consolidation or
succession meets the eligibility requirements of this Section 9.13.

            Any Paying Agent may at any time resign by giving  written notice of
resignation to the Trustee and to the Servicers;  provided that the Paying Agent
has  returned  to  the  Certificate  Account  or  otherwise  accounted,  to  the
reasonable  satisfaction  of the Trustee,  for all amounts it has withdrawn from
the  Certificate  Account.  The Trustee may, upon prior written  approval of the
Servicers,  at any time  terminate  the  agency  of any  Paying  Agent by giving
written notice of  termination  to such Paying Agent and to the Servicers.  Upon
receiving a notice of resignation or upon such a termination,  or in case at any
time  any  Paying  Agent  shall  cease to be  eligible  in  accordance  with the
provisions of the first paragraph of this Section 9.13, the Trustee may appoint,
upon prior written approval of the Servicers,  a successor  Paying Agent,  shall
give written  notice of such  appointment to the Servicers and shall mail notice
of such appointment to all  Certificateholders.  Any successor Paying Agent upon
acceptance  of its  appointment  hereunder  shall become vested with all rights,
powers,  duties and  responsibilities  of its predecessor  hereunder,  with like
effect as if originally  named as Paying Agent.  The Trustee shall remain liable
for any duties and obligations assumed by its appointed Paying Agent.

            Section 9.14 Limitation of Liability.  The Certificates are executed
by the  Trustee,  not in its  individual  capacity  but solely as Trustee of the
Trust, in the exercise of the powers and authority conferred and vested in it by
this Agreement.  Each of the undertakings and agreements made on the part of the
Trustee in the  Certificates is made and intended not as a personal  undertaking
or  agreement by the Trustee but is made and intended for the purpose of binding
only the Trust.

            Section  9.15  Trustee  May Enforce  Claims  Without  Possession  of
Certificates.  All  rights of action  and claims  under  this  Agreement  or the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto,  and such preceding instituted by the Trustee shall
be  brought in its own name or in its  capacity  as  Trustee.  Any  recovery  of
judgment shall, after provision for the payment of the reasonable  compensation,
expenses,  disbursement and advances of the Trustee,  its agents and counsel, be
for the  ratable  benefit  of the  Certificateholders  in  respect of which such
judgment has been recovered.

            Section 9.16 Suits for  Enforcement.  In case an Event of Default or
other  default by a  Servicer  or the  Depositor  hereunder  shall  occur and be
continuing,  the Trustee, in its discretion,  may proceed to protect and enforce
its rights and the rights of the Holders of Certificates under this Agreement by
a suit,  action or proceeding in equity or at law or otherwise,  whether for the
specific performance of any covenant or agreement contained in this Agreement or
in aid of the  execution  of any  power  granted  in this  Agreement  or for the
enforcement of any other legal, equitable or other remedy, as the Trustee, being
advised by counsel,  shall deem most effectual to protect and enforce any of the
rights of the Trustee and the Certificateholders.

            Section  9.17  Waiver  of Bond  Requirement.  The  Trustee  shall be
relieved of, and each  Certificateholder  hereby waives,  any requirement of any
jurisdiction  in which the Trust,  or any part thereof,  may be located that the
Trustee post a bond or other surety with any court, agency or body whatsoever.

            Section  9.18  Waiver  of   Inventory,   Accounting   and  Appraisal
Requirement. The Trustee shall be relieved of, and each Certificateholder hereby
waives,  any  requirement of any  jurisdiction  in which the Trust,  or any part
thereof,  may be located  that the Trustee  file any  inventory,  accounting  or
appraisal  of the  Trust  with any  court,  agency or body at any time or in any
manner whatsoever.

            Section 9.19 Year 2000 Compliance. The Trustee warrants that it will
use  commercially  reasonable  efforts to ensure that the computer  software and
hardware  systems  ("Systems") that are owned by the Trustee and used to provide
the services are 2000 Compliant or will be made 2000 Compliant  before  December
31, 1999. With respect to software that the Trustee  licenses from third parties
and uses in  providing  the  services  ("Third  Party  Software"),  the  Trustee
warrants that it has used or will use  commercially  reasonable  efforts to test
the same by September  30, 1999 to certify,  in  accordance  with the  Trustee's
standard  practices,  that the Third Party  Software is 2000  Compliant.  If the
Trustee cannot certify any Third Party Software as 2000  Compliant,  the Trustee
will use  commercially  reasonable  efforts to replace such Third Party Software
with software that is warranted or certified by its vendor as 2000 Compliant, if
such replacement is available,  compatible with the Trustee's Systems and deemed
by the Trustee as  appropriate  under the  circumstances.  In the event that the
Trustee  uses third  party  service  providers  to provide  the  services or any
portion thereof ("Third Party  Services"),  the Trustee  warrants that it has in
place a program  under  which it will use  commercially  reasonable  efforts  to
contact such service  providers and obtain from them assurances that the Systems
that they use in providing  services  are 2000  Compliant.  Notwithstanding  the
foregoing, the Trustee cannot and does not warrant that the Systems, Third Party
Software or Third Party  Services will continue to interface  with the hardware,
firmware,  software (including  operating systems),  records or data used by the
third parties. As used herein, the term "2000 Compliant" means that the Systems,
Third Party  Software and Third Party  Services will function  without  material
error caused by the introduction of dates falling on or after January 1, 2000.


                                    ARTICLE X

                                   TERMINATION

            Section  10.01   Termination  upon  Purchase  by  the  Depositor  or
Liquidation  of All Mortgage  Loans.  Subject to Section  10.02,  the respective
obligations and responsibilities of the Depositor, the Servicers and the Trustee
created hereby (other than the obligation of Trustee to make certain payments to
Certificateholders after the Final Distribution Date and to send certain notices
as hereinafter set forth and the obligations of the Trustee pursuant to Sections
5.04(b) and 5.05(b)) shall  terminate upon the last action  required to be taken
by the  Trustee  on the  Final  Distribution  Date  pursuant  to this  Article X
following the earlier of (a) the purchase by the Depositor of all Mortgage Loans
and all REO  Property  remaining in the Trust Estate at a price equal to the sum
of (i) 100% of the Stated  Principal  Balance of each  Mortgage Loan (other than
any  Mortgage  Loan as to which REO  Property  has been  acquired and whose fair
market value is included pursuant to clause (ii) below) and (ii) the fair market
value of such REO Property (as  determined  by the  Depositor 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 Article X), plus any Class Unpaid  Interest  Shortfall for any
Class of  Certificates as well as one month's  interest at the related  Mortgage
Rate on the  Stated  Principal  Balance of each  Mortgage  Loan  (including  any
Mortgage  Loan as to which  REO  Property  has been  acquired)  or (b) the final
payment or other  liquidation (or any advance with respect  thereto) of the last
Mortgage  Loan  remaining  in the  Trust  Estate or the  disposition  of all REO
Property;  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 Depositor to repurchase all Mortgage Loans pursuant
to (a) above is  conditioned  upon the Pool Stated  Principal  Balance as of the
Final  Distribution  Date being less than 10% of the Cut-Off Date Pool Principal
Balance.  If such right is  exercised,  the Trustee  shall,  promptly  following
payment of the  purchase  price,  release to the  Depositor  or its designee the
Mortgage 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 for cancellation,  shall be given promptly
by the Depositor (if  exercising  its right to purchase the assets of the Trust)
or by the Trustee (in any other case) by letter to Certificateholders mailed not
earlier  than the 15th day and not  later  than the 25th day of the  month  next
preceding  the  month  of such  final  distribution  specifying  (1)  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,  (2) the amount of any such final  payment and (3)
that the Record  Date  otherwise  applicable  to such  Distribution  Date is not
applicable,  payments  being made only upon  presentation  and  surrender of the
Certificates  at the office or agency of the Trustee therein  specified.  If the
Depositor 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  Depositor,  the Depositor  shall deposit in the  Certificate  Account on or
before the Final  Distribution  Date in  immediately  available  funds an amount
equal to the amount  necessary  to make the  amount,  if any,  on deposit in the
Certificate  Account on the Final  Distribution Date equal to the purchase price
for the related assets of the Trust  computed as above provided  together with a
statement  as to the  amount to be  distributed  on each  Class of  Certificates
pursuant to the next succeeding paragraph.

            Upon  presentation  and surrender of the  Certificates,  the Trustee
shall cause to be distributed to  Certificateholders of each Class, in the order
set  forth  in  Section  5.02  hereof,  on the  final  Distribution  Date and in
proportion  to  their   respective   Percentage   Interests,   with  respect  to
Certificateholders of the same Class, an amount equal to (I) as to each Class of
Certificates,  the Class  Certificate  Balance thereof plus (a) accrued interest
thereon in the case of an interest  bearing  Certificate  and (b) the Class A-PO
Deferred Amount with respect to the Class A-PO Certificates,  and (II) as to the
Class A-R  Certificate,  the  amounts,  if any,  which  remain on deposit in the
Certificate  Account  (other than the amounts  retained  to meet  claims)  after
application pursuant to clause (I) above.

            If all of the Certificateholders do not surrender their Certificates
for final payment and cancellation on or before the Final Distribution Date, the
Trustee  shall on such  date  cause  all funds in the  Certificate  Account  not
distributed in final distribution to  Certificateholders  to continue to be held
by the Trustee in an Eligible Account for the benefit of such Certificateholders
and the Depositor (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
one year  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 Eligible Account.

            Section 10.02     Additional Termination Requirements.

            (a) If the Depositor  exercises  its purchase  option as provided in
Section  10.01,  the Trust shall be terminated in accordance  with the following
additional  requirements,  unless the Trustee has received an Opinion of Counsel
to the effect that the failure of the Trust to comply with the  requirements  of
this Section 10.02 will not (i) result in the imposition of taxes on "prohibited
transactions" of the Trust as defined in Section 860F of the Code, or (ii) cause
the Trust Estate to fail to qualify as a REMIC at any time that any Certificates
are outstanding:

               (i)within 90 days prior to the Final  Distribution Date set forth
      in the notice given by the  Depositor  under  Section  10.01,  the Trustee
      shall  sell all of the  assets of the Trust  Estate to the  Depositor  for
      cash; and

               (ii) the notice given by the Depositor or the Trustee pursuant to
      Section 10.01 shall provide that such notice constitutes the adopting of a
      plan of  complete  liquidation  of the REMIC as of the date of such notice
      (or,   if   earlier,   the  date  on  which  such  notice  was  mailed  to
      Certificateholders). The Trustee shall also specify such date in the final
      tax return of the REMIC.

            (b) By their  acceptance  of the  Residual  Certificate,  the Holder
thereof hereby agrees to take such other action in connection  with such plan of
complete liquidation as may be reasonably requested by the Depositor.


                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

            Section 11.01 Amendment.  This Agreement may be amended from time to
time by the Depositor,  the Servicers 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 tax on
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  Senior
Certificates,  the Class B-1 Certificates, the Class B-2 Certificates, the Class
B-3  Certificates,  the Class B-4  Certificates or the Class B-5 Certificates as
evidenced by a letter from each Rating Agency rating such  Certificates  to such
effect and (v) to make any other provisions with respect to matters or questions
arising under this 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,  provided that the  amendment  shall not be deemed to
adversely affect in any material respect the interests of the Certificateholders
and no  Opinion  of  Counsel  to that  effect  shall be  required  if the Person
requesting  the amendment  obtains a letter from each Rating Agency stating that
the  amendment  would  not  result  in  the  downgrading  or  withdrawal  of the
respective ratings then assigned to the Certificates.

            This  Agreement  may  also  be  amended  from  time  to  time by the
Depositor,  the  Servicers  and the Trustee,  with the consent of the Holders of
Certificates of each Class of Certificates  which is affected by such amendment,
evidencing,  as  to  each  such  Class  of  Certificates,  Percentage  Interests
aggregating  not less than 66-2/3%,  for the purpose of adding any provisions to
or changing in any manner or eliminating any of the provisions of this Agreement
or of  modifying  in any manner the rights of the Holders of such  Certificates;
provided,  however,  that no such  amendment  shall (A) reduce in any manner the
amount of, or delay the timing of,  collections of payments on Mortgage Loans or
distributions  which are  required  to be made on any  Certificate  without  the
consent of the Holder of such Certificate or (B) reduce the aforesaid percentage
required to consent to any such amendment, without the consent of the Holders of
all Certificates then Outstanding.

            Prior  to the  solicitation  of  consent  of  Certificateholders  in
connection  with any such  amendment,  the party  seeking such  amendment  shall
furnish the Trustee with an Opinion of Counsel  stating  whether such  amendment
would  adversely  affect the  qualification  of the Trust  Estate as a REMIC and
notice of the conclusion  expressed in such Opinion of Counsel shall be included
with  any  such  solicitation.  An  amendment  made  with  the  consent  of  all
Certificateholders  and executed in accordance  with this Section 11.01 shall be
permitted or authorized by this Agreement  notwithstanding  that such Opinion of
Counsel  may  conclude  that  such   amendment   would   adversely   affect  the
qualification of the Trust Estate as a REMIC.

            Promptly  after the  execution of any such  amendment or consent the
Trustee shall furnish written notification of the substance of or a copy of such
amendment to each Certificateholder and to each Rating Agency.

            It shall not be  necessary  for the  consent  of  Certificateholders
under  this  Section  11.01  to  approve  the  particular  form of any  proposed
amendment,  but it  shall  be  sufficient  if such  consent  shall  approve  the
substance  thereof.  The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable requirements as the Trustee may prescribe.

            Section 11.02 Recordation of Agreement. 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 any
Servicer and at its expense on  direction  by the  Trustee,  who will act at the
direction of Holders of Certificates  evidencing not less than 50% of all Voting
Rights,  but only upon  direction  of the Trustee  accompanied  by an Opinion of
Counsel to the effect that such recordation  materially and beneficially affects
the interests of 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 11.03 Limitation on Rights of Certificateholders.  The death
or  incapacity  of any  Certificateholder  shall not operate to  terminate  this
Agreement   or  the  Trust,   nor   entitle   such   Certificateholder's   legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
commence any proceeding in any court for a partition or winding up of the Trust,
nor otherwise  affect the rights,  obligations  and  liabilities  of the parties
hereto or any of them.

            No  Certificateholder  shall  have  any  right  to vote  (except  as
provided herein) or in any manner otherwise control the operation and management
of the Trust,  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  shall have any right by virtue or by availing
itself of any  provisions  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 provided herein, and unless also
the Holders of Certificates evidencing Percentage Interests aggregating not less
than 25% of each Class of Certificates  affected thereby shall have made written
request upon the Trustee to institute such action, suit or proceeding in its own
name as Trustee  hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require  against the costs,  expenses and  liabilities to be
incurred therein or thereby,  and the Trustee,  for 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  itself or
themselves of any provisions of this  Agreement to affect,  disturb or prejudice
the rights of the Holders of any other of the Certificates, or to obtain or seek
to obtain  priority over or  preference to any other such Holder,  or to enforce
any right under this Agreement, except in the manner herein provided and for the
equal, ratable and common benefit of all Certificateholders.  For the protection
and  enforcement  of the  provisions  of this  Section  11.03,  each  and  every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

            Section 11.04  Governing Law. THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW YORK,  WITHOUT  APPLICATION OF THE
CONFLICTS OF LAWS PROVISIONS THEREOF,  AND THE OBLIGATIONS,  RIGHTS AND REMEDIES
OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

            Section  11.05   Notices.   All  demands,   notices,   instructions,
directions, requests and communications required to be delivered hereunder shall
be in  writing  and  shall be  deemed  to have  been  duly  given if  personally
delivered at or mailed by certified mail, return receipt  requested,  (provided,
however,  that notices to the Trustee shall be deemed effective upon receipt) to
(a) in the case of the Depositor, Bank of America Mortgage Securities, Inc., 345
Montgomery Street, Lower Level #2, Unit #8152, San Francisco,  California 94104,
Attention:  Russell Thompson,  (b) in the case of the NMC Servicer,  NationsBanc
Mortgage  Corporation,  101 East Main Street,  Suite 400,  Louisville,  Kentucky
40202,  Attention:  Servicing  Manager,  with a copy  to:  NationsBanc  Mortgage
Corporation,  201 North Tryon  Street,  14th Floor,  Charlotte,  North  Carolina
28255,  Attention:  General Counsel and Treasurer,  (c) in the case of the BAFSB
Servicer,  Bank of America, FSB, 10200 Valley View Street,  Cypress,  California
90630,  Attention:  Brian Shea,  (d) in the case of the BANA  Servicer,  Bank of
America, N.A., 10200 Valley View Street,  Cypress,  California 90630, Attention:
Brian  Shea,  with a copy to:  Bank of America,  N.A.  101 South  Tryon  Street,
Charlotte, North Carolina, 28255, Attention: General Counsel and Chief Financial
Officer, (e) in the case of the Trustee, 101 Barclay Street - 12E, New York, New
York 10286, Attention: Corporate Trust - MBS Group (Fax: (212) 815-5309), (f) in
the case of S&P,  Standard & Poor's,  a division of The  McGraw-Hill  Companies,
Inc., 55 Water Street,  New York, New York 10041,  Attn:  Mortgage  Surveillance
Group,  and (g) in the case of Fitch,  Fitch IBCA, Inc., One State Street Plaza,
New York, New York 10004, Attn:  Residential Mortgage Surveillance Group; or, as
to each party,  at such other  address as shall be designated by such party in a
written  notice to each other  party.  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  so  mailed  within  the  time  prescribed  in this  Agreement  shall  be
conclusively   presumed   to  have  been  duly   given,   whether   or  not  the
Certificateholder receives such notice.

            Section 11.06 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 11.07  Certificates  Nonassessable and Fully Paid. It is the
intention of the Trustee that Certificateholders  shall not be personally liable
for  obligations of the Trust Estate,  that the beneficial  ownership  interests
represented  by the  Certificates  shall  be  nonassessable  for any  losses  or
expenses of the Trust Estate or for any reason whatsoever, and that Certificates
upon execution, countersignature and delivery thereof by the Trustee pursuant to
Section 6.01 are and shall be deemed fully paid.

            Section 11.08 Access to List of Certificateholders.  The Certificate
Registrar  will furnish or cause to be furnished to the Trustee,  within 15 days
after the receipt 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   as  of  the  most   recent   Record  Date  for  payment  of
distributions to Certificateholders.

            If three or more Certificateholders 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 after 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 a date more than 90 days  prior to the date of
receipt of such applicants' request, the Trustee shall promptly request from the
Certificate  Registrar a current list as provided  above,  and shall afford such
applicants access to such list promptly upon receipt.

            Every Certificateholder,  by receiving and holding such list, agrees
with the  Certificate  Registrar  and the Trustee that  neither the  Certificate
Registrar nor the Trustee shall be held  accountable by reason of the disclosure
of any such information as to the names and addresses of the  Certificateholders
hereunder, regardless of the source from which such information was derived.

            Section  11.09  Recharacterization.  The  parties to this  Agreement
intend the conveyance by the Depositor 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 Depositor  shall be deemed to have
granted  to  the  Trustee  a  first  priority  security  interest  in all of the
Depositor's right, title and interest in and to the Mortgage Loans.



<PAGE>




            IN WITNESS  WHEREOF,  the  Depositor,  the Servicers and the Trustee
have caused this  Agreement  to be duly  executed by their  respective  officers
thereunto  duly  authorized to be hereunto  affixed,  all as of the day and year
first above written.


                                    BANK OF AMERICA MORTGAGE SECURITIES, INC.,
                                       as Depositor


                                    By: /s/ Sharon Joseph
                                       -----------------------------------------
                                       Name:  Sharon Joseph
                                       Title:    Vice President


                                    NATIONSBANC MORTGAGE CORPORATION,
                                       as Servicer


                                    By: /s/ Robert J. Debenedet
                                       -----------------------------------------
                                       Name:  Robert J. Debenedet
                                       Title:    Vice President


                                    BANK OF AMERICA, FSB,
                                       as Servicer


                                    By: /s/ Russell Thompson
                                       -----------------------------------------
                                       Name:  Russell Thompson
                                       Title:    Vice President


                                    BANK OF AMERICA, N.A.,
                                       as Servicer


                                    By: /s/ Nicholas Krsnich
                                       -----------------------------------------
                                       Name:  Nicholas Krsnich
                                       Title:    Senior Vice President


                                    THE BANK OF NEW YORK,
                                       as Trustee


                                    By: /s/ Kelly Sheahan
                                       -----------------------------------------
                                       Name:  Kelly Sheahan
                                       Title:    Assistant Vice President




<PAGE>




STATE OF NEW YORK        )
                         )     ss.:
COUNTY OF NEW YORK       )
                         )

            On the 27th day of July, 1999, before me, a notary public in and for
the State of New York, personally appeared Kelly Sheahan, known to me who, being
by me duly sworn,  did depose and say that she is an Assistant Vice President of
The Bank of New York,  a New York banking  corporation,  one of the parties that
executed the foregoing instrument; and that she signed her name thereto by order
of the Board of Directors of such corporation.



                                       ---------------------------------------
                                                    Notary Public

[Notarial Seal]

My commission expires ____________.



<PAGE>



STATE OF NORTH CAROLINA )
                        )     ss.:
COUNTY OF MECKLENBURG   )
                        )

            On the 27th day of July, 1999, before me, a notary public in and for
the State of North Carolina,  personally appeared Robert J. Debenedet,  known to
me who,  being by me duly sworn,  did depose and say that he is a Vice President
of NationsBanc  Mortgage  Corporation,  a Texas 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 such corporation.



                                       ---------------------------------------
                                                    Notary Public

[Notarial Seal]

My commission expires ____________.



<PAGE>



STATE OF NORTH CAROLINA )
      ______            )           ss.:
COUNTY OF MECKLENBURG   )
      ------            )

            On the 27th day of July, 1999, before me, a notary public in and for
the State of North Carolina,  personally appeared Russell Thompson,  known to me
who, being by me duly sworn,  did depose and say that he is an Vice President of
Bank of America,  FSB, a federal  savings bank, one of the parties that executed
the  foregoing  instrument;  and that he signed his name thereto by order of the
Board of Directors of such corporation.



                                       ---------------------------------------
                                                    Notary Public

[Notarial Seal]

My commission expires ____________.



<PAGE>



STATE OF NORTH CAROLINA )
      ______                  )     ss.:
COUNTY OF MECKLENBURG   )
      ------                  )

            On the 27th day of July, 1999, before me, a notary public in and for
the State of North Carolina, personally appeared Sharon Joseph, known to me who,
being by me duly  sworn,  did depose and say that she is the Vice  President  of
Bank of America Mortgage  Securities,  Inc. a Delaware  corporation,  one of the
parties that  executed the  foregoing  instrument;  and that she signed her name
thereto by order of the Board of Directors of such corporation.



                                       ---------------------------------------
                                                    Notary Public

[Notarial Seal]

My commission expires ____________.



<PAGE>



STATE OF NORTH CAROLINA )
                        )     ss.:
COUNTY OF MECKLENBURG   )
                        )

            On the 27th day of July, 1999, before me, a notary public in and for
the State of North Carolina,  personally appeared Nicholas Krsnich,  known to me
who,  being by me duly  sworn,  did depose  and say that he is the  Senior  Vice
President of Bank of America,  N.A., a national banking association,  one of the
parties that  executed  the  foregoing  instrument;  and that he signed her name
thereto by order of the Board of Directors of such corporation.



                                       ---------------------------------------
                                                    Notary Public

[Notarial Seal]

My commission expires ____________.


<PAGE>

                                   EXHIBIT A-1

                   [FORM OF FACE OF CLASS A-1 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-1

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

                                      A-1-1


<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-1

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $175,000,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 GT 3

      This  certifies  that   _____________  is  the  registered  owner  of  the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 98.14375%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   1.89375000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.34%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.03504904%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *


<PAGE>



                                 EXHIBIT A-2

                   [FORM OF FACE OF CLASS A-2 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-2

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.


<PAGE>



                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-2

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $77,000,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 GU 0

      This  certifies  that  ________________  is the  registered  owner  of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>



                   [FORM OF FACE OF CLASS A-3 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-3

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-3

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $13,000,000.00

Pass-Through Rate:            7.125%

CUSIP No.:                    060506 GV 8

      This certifies that  ______________________ is the registered owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>




                                 EXHIBIT A-4

                   [FORM OF FACE OF CLASS A-4 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-4

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-4

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $59,745,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 GW 6

      This  certifies  that  ________________  is the  registered  owner  of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 98.70625%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   1.33125000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.12%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.02182229%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT A-5

                   [FORM OF FACE OF CLASS A-5 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-5

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.


<PAGE>



                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-5

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $20,113,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 GX 4

      This  certifies  that  _______________  is  the  registered  owner  of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 98.27250%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   1.76500000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.14%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.02032933%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>




                                 EXHIBIT A-6

                   [FORM OF FACE OF CLASS A-6 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-6

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.


<PAGE>



                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-6

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $15,471,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 GY 2

      This  certifies  that  _______________  is  the  registered  owner  of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 96.45625%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   3.58125000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.38%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.02874262%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>

                                 EXHIBIT A-7

                   [FORM OF FACE OF CLASS A-7 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-7

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-7

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $13,648,778.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 GZ 9

      This  certifies  that  _______________  is  the  registered  owner  of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 94.67500%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   5.36250000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.53%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.02969151%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>

                                 EXHIBIT A-8

                   [FORM OF FACE OF CLASS A-8 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-8

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.


<PAGE>



                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-8

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $722,222.00

CUSIP No.:                    060506 HA 3

      This  certifies  that  ______________  is  the  registered  owner  of  the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      This Class A-8 Certificate represents the right to receive principal only.

      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 July  27,  1999,  at an  issue  price of
42.00000%  and a stated  redemption  price  at  maturity  equal  to its  initial
principal  balance,  and is issued  with  original  issue  discount  ("OID") for
federal income tax purposes.  Assuming that this  Certificate pays in accordance
with projected cash flows  reflecting the prepayment  assumption of 250% PSA (as
defined in the  Prospectus  Supplement  dated July 21, 1999 with  respect to the
offering of the Class A 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
58.00000000%; (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is  approximately  9.04%; and (iii) the amount of OID allocable to the
short first accrual period (July 27, 1999 to August 25, 1999) as a percentage of
the initial principal  balance of this  Certificate,  calculated using the exact
method, is approximately 0.29526978%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT A-9

                   [FORM OF FACE OF CLASS A-9 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-9

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-9

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $26,158,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HB 1

      This  certifies  that   _____________  is  the  registered  owner  of  the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 93.23750%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   6.80000000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.50%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.01868181%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>

                                 EXHIBIT A-10

                   [FORM OF FACE OF CLASS A-10 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-10

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-10

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $25,000,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HC 9

      This  certifies  that  ______________  is  the  registered  owner  of  the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 92.12422%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   7.91328120%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.63%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.02149404%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT A-11

                   [FORM OF FACE OF CLASS A-11 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-11

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-11

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $49,550,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HD 7

      This certifies that ____________ is the registered owner of the Percentage
Interest evidenced by this Certificate (obtained by dividing the Denomination of
this Certificate by the Initial Class Certificate  Balance of the Class to which
this  Certificate  belongs) in certain monthly  distributions  with respect to a
Trust  consisting  primarily of the Mortgage Loans  deposited by Bank of America
Mortgage Securities, Inc. (the "Depositor"). The Trust was created pursuant to a
Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling and Servicing
Agreement"), among the Depositor, NationsBanc Mortgage Corporation, as servicer,
Bank  of  America,  FSB,  as  servicer,  Bank  of  America,  N.A.,  as  servicer
(collectively with NationsBanc  Mortgage  Corporation and Bank of America,  FSB,
the "Servicers"),  and The Bank of New York, as trustee (the "Trustee").  To the
extent not defined herein,  the capitalized  terms used herein have the meanings
assigned in the Pooling and  Servicing  Agreement.  This  Certificate  is issued
under and is subject to the terms,  provisions and conditions of the Pooling and
Servicing Agreement, to which Pooling and Servicing Agreement the Holder of this
Certificate by virtue of the acceptance  hereof assents and by which such Holder
is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 96.44063%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   3.59687500%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.22%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.01662753%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT A-12

                   [FORM OF FACE OF CLASS A-12 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-12

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

AFTER THE  SENIOR  CREDIT  SUPPORT  DEPLETION  DATE,  THE  PRINCIPAL  PORTION OF
REALIZED  LOSSES,  OTHER  THAN  EXCESS  LOSSES,  ALLOCATED  TO  THE  CLASS  A-10
CERTIFICATES  WILL BE BORNE BY THE CLASS A-12  CERTIFICATES  AS DESCRIBED IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

UNDER CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF
OF ANY EMPLOYEE BENEFIT PLAN OR ARRANGEMENT,  INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL,  STATE OR LOCAL LAW ("SIMILAR LAW")
WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"),  MAY RESULT IN
"PROHIBITED  TRANSACTIONS" WITHIN THE MEANING OF ERISA, THE CODE OR SIMILAR LAW.
TRANSFER OF THIS CERTIFICATE WILL NOT BE MADE UNLESS THE TRANSFEREE  DELIVERS TO
THE  TRUSTEE  EITHER  (I)  A  REPRESENTATION   LETTER,  IN  FORM  AND  SUBSTANCE
SATISFACTORY  TO THE  TRUSTEE,  STATING THAT (A) IT IS NOT, AND IS NOT ACTING ON
BEHALF  OF,  ANY SUCH PLAN OR USING THE  ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH
PURCHASE OR (B) IF IT IS AN INSURANCE COMPANY,  THAT THE SOURCE OF FUNDS USED TO
PURCHASE THIS  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)),  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
ALL PLANS THAT HAVE AN INTEREST IN SUCH  GENERAL  ACCOUNT ARE PLANS TO WHICH PTE
95-60 APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
TO THE TRUSTEE AND THE SERVICERS,  TO THE EFFECT THAT THE PURCHASE OR HOLDING OF
THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT IN THE ASSETS OF
THE TRUST  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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY  OBLIGATION IN ADDITION TO
THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT.  EACH  PERSON WHO
ACQUIRES THIS  CERTIFICATE OR ANY INTEREST  THEREIN SHALL BE DEEMED TO HAVE MADE
THE  REPRESENTATIONS  REQUIRED BY THE  REPRESENTATION  LETTER REFERRED TO IN THE
PRECEDING  SENTENCE,  UNLESS SUCH PERSON SHALL HAVE PROVIDED SUCH REPRESENTATION
LETTER OR THE OPINION OF COUNSEL  REFERRED TO IN THE  PRECEDING  SENTENCE TO THE
TRUSTEE.  THE POOLING AND  SERVICING  AGREEMENT  PROVIDES  THAT ANY ATTEMPTED OR
PURPORTED TRANSFER IN VIOLATION OF THESE TRANSFER  RESTRICTIONS WILL BE NULL AND
VOID AND WILL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-12

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $450,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HE 5

      This  certifies  that  _________________  is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 95.73750%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   4.30000000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.32%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.01976436%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT A-PO

                   [FORM OF FACE OF CLASS A-PO CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-PO

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERENCED  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-PO

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $1,899,315.00

CUSIP No.:                    060506 HF 2

      This certifies that  ______________________ is the registered owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      This  Class A-PO  Certificate  represents  the right to receive  principal
only.

      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 July  27,  1999,  at an  issue  price of
55.00000%  and a stated  redemption  price  at  maturity  equal  to its  initial
principal  balance,  and is issued  with  original  issue  discount  ("OID") for
federal income tax purposes.  Assuming that this  Certificate pays in accordance
with projected cash flows  reflecting the prepayment  assumption of 250% PSA (as
defined in the  Prospectus  Supplement  dated July 21, 1999 with  respect to the
offering of the Class A 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
45.00000000%; (ii) the annual yield to maturity of this Certificate,  compounded
monthly,  is approximately  11.07%; and (iii) the amount of OID allocable to the
short first accrual period (July 27, 1999 to August 25, 1999) as a percentage of
the initial principal  balance of this  Certificate,  calculated using the exact
method, is approximately 0.47331585%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>

                                 EXHIBIT A-R

                   [FORM OF FACE OF CLASS A-R CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-R

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

THIS  CLASS  A-R  CERTIFICATE  MAY NOT BE  PURCHASED  BY OR  TRANSFERRED  TO ANY
EMPLOYEE  BENEFIT  PLAN  OR  ARRANGEMENT,  INCLUDING  AN  INDIVIDUAL  RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL, STATE OR LOCAL LAW WHICH IS SIMILAR
TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"), OR A PERSON ACTING ON BEHALF OF
OR INVESTING ASSETS OF A PLAN.

TRANSFER  OF THIS  CERTIFICATE  IS  SUBJECT  TO  CERTAIN  TAX  RELATED  TRANSFER
RESTRICTIONS  DESCRIBED HEREIN AND IN THE POOLING AND SERVICING  AGREEMENT.  ANY
ATTEMPTED OR PURPORTED  TRANSFER OF THIS  RESIDUAL  CERTIFICATE  IN VIOLATION OF
SUCH RESTRICTIONS  SHALL BE ABSOLUTELY NULL AND VOID AND SHALL VEST NO RIGHTS IN
THE PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class A-R

evidencing  a 100%  Percentage  Interest in the  distributions  allocable to the
Certificate  of the  above-referenced  Class with respect to a Trust  consisting
primarily of a pool of mortgage  loans (the "Mortgage  Loans")  secured by first
liens on one- to four-family residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $100.00

Initial Class Certificate
Balance of this Class:        $100.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HG 0

      This certifies that  _____________________ is the registered owner of 100%
Percentage   Interest   evidenced  by  this   Certificate  in  certain   monthly
distributions with respect to a Trust consisting of the Mortgage Loans deposited
by Bank of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was
created pursuant to a Pooling and Servicing Agreement,  dated July 27, 1999 (the
"Pooling and Servicing  Agreement"),  among the Depositor,  NationsBanc Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      Any   distribution  of  the  proceeds  of  any  remaining  assets  of  the
Certificate  Account will be made only upon  presentment  and  surrender of this
Class A-R Certificate at the Corporate Trust Office.

      Each Person who has or who acquires  this Class A-R  Certificate  shall be
deemed by the  acceptance or  acquisition  thereof to have agreed to be bound by
the following  provisions and the rights of each Person acquiring this Class A-R
Certificate are expressly subject to the following  provisions:  (i) each Person
holding or acquiring this Class A-R Certificate shall be a Permitted  Transferee
and shall promptly  notify the Trustee of any change or impending  change in its
status as a Permitted  Transferee;  (ii) no Person  shall  acquire an  ownership
interest in this Class A-R Certificate  unless such ownership  interest is a pro
rata undivided interest;  (iii) in connection with any proposed transfer of this
Class A-R  Certificate,  the Trustee shall  require  delivery to it, in form and
substance  satisfactory  to it, of an  affidavit in the form of Exhibit I to the
Pooling  and  Servicing  Agreement;  (iv)  notwithstanding  the  delivery  of an
affidavit by a proposed  transferee  under clause (iii) above,  if a Responsible
Officer of the Trustee has actual knowledge that the proposed  transferee is not
a Permitted  Transferee,  no transfer of any Ownership Interest in this Residual
Certificate  to such proposed  transferee  shall be effected;  (v) this Residual
Certificate  may not be purchased by or  transferred to any Person that is not a
U.S.  Person,  unless  (A)  such  Person  holds  this  Residual  Certificate  in
connection  with the conduct of a trade or business within the United States and
furnishes  the  transferor  and the Trustee with an effective  Internal  Revenue
Service Form 4224 or (B) the transferee  delivers to both the transferor and the
Trustee an Opinion of Counsel  from a  nationally-recognized  tax counsel to the
effect that such transfer is in accordance with the requirements of the Code and
the regulations  promulgated  thereunder and that such transfer of this Residual
Certificate  will not be disregarded  for federal income tax purposes;  (vi) any
attempted or purported  transfer of this Class A-R  Certificate  in violation of
the provisions of such restrictions  shall be absolutely null and void and shall
vest no rights in the purported transferee; and (vii) if any Person other than a
Permitted  Transferee  acquires the Class A-R  Certificate  in violation of such
restrictions,  then the Trustee, based on information provided to the Trustee by
the Servicers,  will provide to the Internal Revenue Service, and to the Persons
specified  in  Section  860E(e)(3)  and (6) of the Code,  information  needed to
compute  the tax  imposed  under  Section  860E(e) of the Code on  transfers  of
residual interests to disqualified organizations.

      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  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT B-1

                   [FORM OF FACE OF CLASS B-1 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-1

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A CERTIFICATES
AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT.

UNDER CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF
OF ANY EMPLOYEE BENEFIT PLAN OR ARRANGEMENT,  INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL,  STATE OR LOCAL LAW ("SIMILAR LAW")
WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"),  MAY RESULT IN
"PROHIBITED  TRANSACTIONS" WITHIN THE MEANING OF ERISA, THE CODE OR SIMILAR LAW.
TRANSFER OF THIS CERTIFICATE WILL NOT BE MADE UNLESS THE TRANSFEREE  DELIVERS TO
THE  TRUSTEE  EITHER  (I)  A  REPRESENTATION   LETTER,  IN  FORM  AND  SUBSTANCE
SATISFACTORY  TO THE  TRUSTEE,  STATING THAT (A) IT IS NOT, AND IS NOT ACTING ON
BEHALF  OF,  ANY SUCH PLAN OR USING THE  ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH
PURCHASE OR (B) IF IT IS AN INSURANCE COMPANY,  THAT THE SOURCE OF FUNDS USED TO
PURCHASE THIS  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)),  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
ALL PLANS THAT HAVE AN INTEREST IN SUCH  GENERAL  ACCOUNT ARE PLANS TO WHICH PTE
95-60 APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
TO THE TRUSTEE AND THE SERVICERS,  TO THE EFFECT THAT THE PURCHASE OR HOLDING OF
THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT IN THE ASSETS OF
THE TRUST  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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY  OBLIGATION IN ADDITION TO
THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT.  EACH  PERSON WHO
ACQUIRES THIS  CERTIFICATE OR ANY INTEREST  THEREIN SHALL BE DEEMED TO HAVE MADE
THE  REPRESENTATIONS  REQUIRED BY THE  REPRESENTATION  LETTER REFERRED TO IN THE
PRECEDING  SENTENCE,  UNLESS SUCH PERSON SHALL HAVE PROVIDED SUCH REPRESENTATION
LETTER OR THE OPINION OF COUNSEL  REFERRED TO IN THE  PRECEDING  SENTENCE TO THE
TRUSTEE.  THE POOLING AND  SERVICING  AGREEMENT  PROVIDES  THAT ANY ATTEMPTED OR
PURPORTED TRANSFER IN VIOLATION OF THESE TRANSFER  RESTRICTIONS WILL BE NULL AND
VOID AND WILL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-1

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $13,258,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HH 8

      This  certifies  that  _________________  is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 95.98750%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   4.05000000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.31%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.02057250%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT B-2

                   [FORM OF FACE OF CLASS B-2 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-2

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

THIS  CERTIFICATE IS  SUBORDINATED  IN RIGHT OF PAYMENT TO THE CLASS A AND CLASS
B-1 CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT.

UNDER CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF
OF ANY EMPLOYEE BENEFIT PLAN OR ARRANGEMENT,  INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL,  STATE OR LOCAL LAW ("SIMILAR LAW")
WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"),  MAY RESULT IN
"PROHIBITED  TRANSACTIONS" WITHIN THE MEANING OF ERISA, THE CODE OR SIMILAR LAW.
TRANSFER OF THIS CERTIFICATE WILL NOT BE MADE UNLESS THE TRANSFEREE  DELIVERS TO
THE  TRUSTEE  EITHER  (I)  A  REPRESENTATION   LETTER,  IN  FORM  AND  SUBSTANCE
SATISFACTORY  TO THE  TRUSTEE,  STATING THAT (A) IT IS NOT, AND IS NOT ACTING ON
BEHALF  OF,  ANY SUCH PLAN OR USING THE  ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH
PURCHASE OR (B) IF IT IS AN INSURANCE COMPANY,  THAT THE SOURCE OF FUNDS USED TO
PURCHASE THIS  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)),  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
ALL PLANS THAT HAVE AN INTEREST IN SUCH  GENERAL  ACCOUNT ARE PLANS TO WHICH PTE
95-60 APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
TO THE TRUSTEE AND THE SERVICERS,  TO THE EFFECT THAT THE PURCHASE OR HOLDING OF
THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT IN THE ASSETS OF
THE TRUST  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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY  OBLIGATION IN ADDITION TO
THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT.  EACH  PERSON WHO
ACQUIRES THIS  CERTIFICATE OR ANY INTEREST  THEREIN SHALL BE DEEMED TO HAVE MADE
THE  REPRESENTATIONS  REQUIRED BY THE  REPRESENTATION  LETTER REFERRED TO IN THE
PRECEDING  SENTENCE,  UNLESS SUCH PERSON SHALL HAVE PROVIDED SUCH REPRESENTATION
LETTER OR THE OPINION OF COUNSEL  REFERRED TO IN THE  PRECEDING  SENTENCE TO THE
TRUSTEE.  THE POOLING AND  SERVICING  AGREEMENT  PROVIDES  THAT ANY ATTEMPTED OR
PURPORTED TRANSFER IN VIOLATION OF THESE TRANSFER  RESTRICTIONS WILL BE NULL AND
VOID AND WILL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-2

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $3,753,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HJ 4

      This  certifies  that  _________________  is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 94.98750%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   5.05000000%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 7.45%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.02547317%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT B-3

                   [FORM OF FACE OF CLASS B-3 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-3

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE DEPOSITOR OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

THIS  CERTIFICATE IS  SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS B-1
AND CLASS B-2 CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT.

UNDER CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF
OF ANY EMPLOYEE BENEFIT PLAN OR ARRANGEMENT,  INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL,  STATE OR LOCAL LAW ("SIMILAR LAW")
WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"),  MAY RESULT IN
"PROHIBITED  TRANSACTIONS" WITHIN THE MEANING OF ERISA, THE CODE OR SIMILAR LAW.
TRANSFER OF THIS CERTIFICATE WILL NOT BE MADE UNLESS THE TRANSFEREE  DELIVERS TO
THE  TRUSTEE  EITHER  (I)  A  REPRESENTATION   LETTER,  IN  FORM  AND  SUBSTANCE
SATISFACTORY  TO THE  TRUSTEE,  STATING THAT (A) IT IS NOT, AND IS NOT ACTING ON
BEHALF  OF,  ANY SUCH PLAN OR USING THE  ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH
PURCHASE OR (B) IF IT IS AN INSURANCE COMPANY,  THAT THE SOURCE OF FUNDS USED TO
PURCHASE THIS  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)),  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
ALL PLANS THAT HAVE AN INTEREST IN SUCH  GENERAL  ACCOUNT ARE PLANS TO WHICH PTE
95-60 APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
TO THE TRUSTEE AND THE SERVICERS,  TO THE EFFECT THAT THE PURCHASE OR HOLDING OF
THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT IN THE ASSETS OF
THE TRUST  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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY  OBLIGATION IN ADDITION TO
THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT.  EACH  PERSON WHO
ACQUIRES THIS  CERTIFICATE OR ANY INTEREST  THEREIN SHALL BE DEEMED TO HAVE MADE
THE  REPRESENTATIONS  REQUIRED BY THE  REPRESENTATION  LETTER REFERRED TO IN THE
PRECEDING  SENTENCE,  UNLESS SUCH PERSON SHALL HAVE PROVIDED SUCH REPRESENTATION
LETTER OR THE OPINION OF COUNSEL  REFERRED TO IN THE  PRECEDING  SENTENCE TO THE
TRUSTEE.  THE POOLING AND  SERVICING  AGREEMENT  PROVIDES  THAT ANY ATTEMPTED OR
PURPORTED TRANSFER IN VIOLATION OF THESE TRANSFER  RESTRICTIONS WILL BE NULL AND
VOID AND WILL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-3

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $2,002,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HK 1

      This  certifies  that  _________________  is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      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 July 27, 1999, and based on its issue price
of 88.80000%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   11.23750000%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 8.39%; and (iii) the amount of
OID  allocable  to the short first  accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.05436772%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT B-4

                   [FORM OF FACE OF CLASS B-4 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-4

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

THIS  CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS B-1,
CLASS B-2 AND CLASS B-3  CERTIFICATES  AS DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE "1933  ACT").  ANY RESALE OR TRANSFER OF THIS  CERTIFICATE  WITHOUT
REGISTRATION  THEREOF  UNDER  THE  1933  ACT MAY  ONLY BE MADE IN A  TRANSACTION
EXEMPTED FROM THE  REGISTRATION  REQUIREMENTS  OF THE 1933 ACT AND IN ACCORDANCE
WITH THE PROVISIONS OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

UNDER CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF
OF ANY EMPLOYEE BENEFIT PLAN OR ARRANGEMENT,  INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL,  STATE OR LOCAL LAW ("SIMILAR LAW")
WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"),  MAY RESULT IN
"PROHIBITED  TRANSACTIONS" WITHIN THE MEANING OF ERISA, THE CODE OR SIMILAR LAW.
TRANSFER OF THIS CERTIFICATE WILL NOT BE MADE UNLESS THE TRANSFEREE  DELIVERS TO
THE  TRUSTEE  EITHER  (I)  A  REPRESENTATION   LETTER,  IN  FORM  AND  SUBSTANCE
SATISFACTORY  TO THE  TRUSTEE,  STATING THAT (A) IT IS NOT, AND IS NOT ACTING ON
BEHALF  OF,  ANY SUCH PLAN OR USING THE  ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH
PURCHASE OR (B) IF IT IS AN INSURANCE COMPANY,  THAT THE SOURCE OF FUNDS USED TO
PURCHASE THIS  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)),  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
ALL PLANS THAT HAVE AN INTEREST IN SUCH  GENERAL  ACCOUNT ARE PLANS TO WHICH PTE
95-60 APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
TO THE TRUSTEE AND THE SERVICERS,  TO THE EFFECT THAT THE PURCHASE OR HOLDING OF
THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT IN THE ASSETS OF
THE TRUST  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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY  OBLIGATION IN ADDITION TO
THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT.  EACH  PERSON WHO
ACQUIRES THIS  CERTIFICATE OR ANY INTEREST  THEREIN SHALL BE DEEMED TO HAVE MADE
THE  REPRESENTATIONS  REQUIRED BY THE  REPRESENTATION  LETTER REFERRED TO IN THE
PRECEDING  SENTENCE,  UNLESS SUCH PERSON SHALL HAVE PROVIDED SUCH REPRESENTATION
LETTER OR THE OPINION OF COUNSEL  REFERRED TO IN THE  PRECEDING  SENTENCE TO THE
TRUSTEE.  THE POOLING AND  SERVICING  AGREEMENT  PROVIDES  THAT ANY ATTEMPTED OR
PURPORTED TRANSFER IN VIOLATION OF THESE TRANSFER  RESTRICTIONS WILL BE NULL AND
VOID AND WILL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-4

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $1,501,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HL 9

      This  certifies  that  _________________  is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      No  transfer  of a  Certificate  of this Class  shall be made  unless such
transfer is exempt from the  registration  requirements of the Securities Act of
1933, as amended (the "1933 Act"),  and any applicable  state securities laws or
is made in accordance  with the 1933 Act and such laws. In the event of any such
transfer,  (i) unless the  transfer  is made in  reliance on Rule 144A under the
1933 Act, the Trustee or the Depositor may require a written  Opinion of Counsel
(which  may  be  in-house  counsel)  acceptable  to and in  form  and  substance
reasonably  satisfactory to the Trustee and the Depositor that such transfer may
be made pursuant to an exemption,  describing the  applicable  exemption and the
basis therefor, from the 1933 Act and such laws or is being made pursuant to the
1933 Act and such laws,  which Opinion of Counsel shall not be an expense of the
Trustee or the Depositor  and (ii) the Trustee shall require a certificate  from
the Certificateholder desiring to effect such transfer substantially in the form
attached to the Pooling and Servicing Agreement as Exhibit G-1 and a certificate
from such  Certificateholder's  prospective transferee substantially in the form
attached to the Pooling and  Servicing  Agreement  either as Exhibit  G-2A or as
Exhibit G-2B, which  certificates  shall not be an expense of the Trustee or the
Depositor;  provided that the foregoing  requirements under clauses (i) and (ii)
shall not apply to a  transfer  of a Private  Certificate  between  or among the
Depositor,  the  Seller,  their  affiliates  or both.  The  Holder  of a Private
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify the Trustee and the Depositor 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.

      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 July 27, 1999, and based on its issue price
of 72.61250%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   27.42500000%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate,  compounded monthly, is approximately  11.37%; and (iii) the amount
of OID allocable to the short first accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.11705471%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>


                                 EXHIBIT B-5

                   [FORM OF FACE OF CLASS B-5 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-5

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

THIS  CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS B-1,
CLASS B-2, CLASS B-3 AND CLASS B-4  CERTIFICATES AS DESCRIBED IN THE POOLING AND
SERVICING AGREEMENT.

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE "1933  ACT").  ANY RESALE OR TRANSFER OF THIS  CERTIFICATE  WITHOUT
REGISTRATION  THEREOF  UNDER  THE  1933  ACT MAY  ONLY BE MADE IN A  TRANSACTION
EXEMPTED FROM THE  REGISTRATION  REQUIREMENTS  OF THE 1933 ACT AND IN ACCORDANCE
WITH THE PROVISIONS OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

UNDER CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF
OF ANY EMPLOYEE BENEFIT PLAN OR ARRANGEMENT,  INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL,  STATE OR LOCAL LAW ("SIMILAR LAW")
WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"),  MAY RESULT IN
"PROHIBITED  TRANSACTIONS" WITHIN THE MEANING OF ERISA, THE CODE OR SIMILAR LAW.
TRANSFER OF THIS CERTIFICATE WILL NOT BE MADE UNLESS THE TRANSFEREE  DELIVERS TO
THE  TRUSTEE  EITHER  (I)  A  REPRESENTATION   LETTER,  IN  FORM  AND  SUBSTANCE
SATISFACTORY  TO THE  TRUSTEE,  STATING THAT (A) IT IS NOT, AND IS NOT ACTING ON
BEHALF  OF,  ANY SUCH PLAN OR USING THE  ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH
PURCHASE OR (B) IF IT IS AN INSURANCE COMPANY,  THAT THE SOURCE OF FUNDS USED TO
PURCHASE THIS  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)),  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
ALL PLANS THAT HAVE AN INTEREST IN SUCH  GENERAL  ACCOUNT ARE PLANS TO WHICH PTE
95-60 APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
TO THE TRUSTEE AND THE SERVICERS,  TO THE EFFECT THAT THE PURCHASE OR HOLDING OF
THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT IN THE ASSETS OF
THE TRUST  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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY  OBLIGATION IN ADDITION TO
THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT.  EACH  PERSON WHO
ACQUIRES THIS  CERTIFICATE OR ANY INTEREST  THEREIN SHALL BE DEEMED TO HAVE MADE
THE  REPRESENTATIONS  REQUIRED BY THE  REPRESENTATION  LETTER REFERRED TO IN THE
PRECEDING  SENTENCE,  UNLESS SUCH PERSON SHALL HAVE PROVIDED SUCH REPRESENTATION
LETTER OR THE OPINION OF COUNSEL  REFERRED TO IN THE  PRECEDING  SENTENCE TO THE
TRUSTEE.  THE POOLING AND  SERVICING  AGREEMENT  PROVIDES  THAT ANY ATTEMPTED OR
PURPORTED TRANSFER IN VIOLATION OF THESE TRANSFER  RESTRICTIONS WILL BE NULL AND
VOID AND WILL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-5

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $1,001,000.00

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HM 7

      This  certifies  that  _________________  is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      No  transfer  of a  Certificate  of this Class  shall be made  unless such
transfer is exempt from the  registration  requirements of the Securities Act of
1933, as amended (the "1933 Act"),  and any applicable  state securities laws or
is made in accordance  with the 1933 Act and such laws. In the event of any such
transfer,  (i) unless the  transfer  is made in  reliance on Rule 144A under the
1933 Act, the Trustee or the Depositor may require a written  Opinion of Counsel
(which  may  be  in-house  counsel)  acceptable  to and in  form  and  substance
reasonably  satisfactory to the Trustee and the Depositor that such transfer may
be made pursuant to an exemption,  describing the  applicable  exemption and the
basis therefor, from the 1933 Act and such laws or is being made pursuant to the
1933 Act and such laws,  which Opinion of Counsel shall not be an expense of the
Trustee or the Depositor  and (ii) the Trustee shall require a certificate  from
the Certificateholder desiring to effect such transfer substantially in the form
attached to the Pooling and Servicing Agreement as Exhibit G-1 and a certificate
from such  Certificateholder's  prospective transferee substantially in the form
attached to the Pooling and  Servicing  Agreement  either as Exhibit  G-2A or as
Exhibit G-2B, which  certificates  shall not be an expense of the Trustee or the
Depositor;  provided that the foregoing  requirements under clauses (i) and (ii)
shall not apply to a  transfer  of a Private  Certificate  between  or among the
Depositor,  the  Seller,  their  affiliates  or both.  The  Holder  of a Private
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify the Trustee and the Depositor 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.

      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 July 27, 1999, and based on its issue price
of 54.23750%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   45.80000000%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate,  compounded monthly, is approximately  16.26%; and (iii) the amount
of OID allocable to the short first accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.16052374%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>

                                 EXHIBIT B-6

                   [FORM OF FACE OF CLASS B-6 CERTIFICATE]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-6

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

REDUCTIONS OF THE CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY
AS  DESCRIBED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  BALANCE OF THIS CERTIFICATE MAY BE
LESS THAN THE AMOUNT SET FORTH BELOW.

THIS  CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A, CLASS B-1,
CLASS B-2, CLASS B-3, CLASS B-4 AND CLASS B-5  CERTIFICATES  AS DESCRIBED IN THE
POOLING AND SERVICING AGREEMENT.

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE "1933  ACT").  ANY RESALE OR TRANSFER OF THIS  CERTIFICATE  WITHOUT
REGISTRATION  THEREOF  UNDER  THE  1933  ACT MAY  ONLY BE MADE IN A  TRANSACTION
EXEMPTED FROM THE  REGISTRATION  REQUIREMENTS  OF THE 1933 ACT AND IN ACCORDANCE
WITH THE PROVISIONS OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

UNDER CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF
OF ANY EMPLOYEE BENEFIT PLAN OR ARRANGEMENT,  INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT,  SUBJECT TO THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974,  AS
AMENDED ("ERISA"),  THE CODE OR ANY FEDERAL,  STATE OR LOCAL LAW ("SIMILAR LAW")
WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A "PLAN"),  MAY RESULT IN
"PROHIBITED  TRANSACTIONS" WITHIN THE MEANING OF ERISA, THE CODE OR SIMILAR LAW.
TRANSFER OF THIS CERTIFICATE WILL NOT BE MADE UNLESS THE TRANSFEREE  DELIVERS TO
THE  TRUSTEE  EITHER  (I)  A  REPRESENTATION   LETTER,  IN  FORM  AND  SUBSTANCE
SATISFACTORY  TO THE  TRUSTEE,  STATING THAT (A) IT IS NOT, AND IS NOT ACTING ON
BEHALF  OF,  ANY SUCH PLAN OR USING THE  ASSETS OF ANY SUCH PLAN TO EFFECT  SUCH
PURCHASE OR (B) IF IT IS AN INSURANCE COMPANY,  THAT THE SOURCE OF FUNDS USED TO
PURCHASE THIS  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)),  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
ALL PLANS THAT HAVE AN INTEREST IN SUCH  GENERAL  ACCOUNT ARE PLANS TO WHICH PTE
95-60 APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
TO THE TRUSTEE AND THE SERVICERS,  TO THE EFFECT THAT THE PURCHASE OR HOLDING OF
THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT IN THE ASSETS OF
THE TRUST  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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY  OBLIGATION IN ADDITION TO
THOSE  UNDERTAKEN  IN THE  POOLING  AND  SERVICING  AGREEMENT.  EACH  PERSON WHO
ACQUIRES THIS  CERTIFICATE OR ANY INTEREST  THEREIN SHALL BE DEEMED TO HAVE MADE
THE  REPRESENTATIONS  REQUIRED BY THE  REPRESENTATION  LETTER REFERRED TO IN THE
PRECEDING  SENTENCE,  UNLESS SUCH PERSON SHALL HAVE PROVIDED SUCH REPRESENTATION
LETTER OR THE OPINION OF COUNSEL  REFERRED TO IN THE  PRECEDING  SENTENCE TO THE
TRUSTEE.  THE POOLING AND  SERVICING  AGREEMENT  PROVIDES  THAT ANY ATTEMPTED OR
PURPORTED TRANSFER IN VIOLATION OF THESE TRANSFER  RESTRICTIONS WILL BE NULL AND
VOID AND WILL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.



<PAGE>




                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
              Mortgage Pass-Through Certificates, Series 1999-8
                                  Class B-6

evidencing  an interest in a Trust  consisting  primarily  of a pool of mortgage
loans  (the  "Mortgage  Loans")  secured by first  liens on one- to  four-family
residential properties deposited by

           Bank of America Mortgage Securities, Inc., as Depositor


Certificate No.:

Cut-Off Date:                 July 1, 1999

First Distribution Date:      August 25, 1999

Initial Certificate
Balance of this
Certificate
("Denomination"):             $

Initial Class Certificate
Balance of this Class:        $1,000,944.42

Pass-Through Rate:            6.750%

CUSIP No.:                    060506 HN 5

      This  certifies  that  _________________  is the  registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
Denomination of this Certificate by the Initial Class Certificate Balance of the
Class to which this Certificate  belongs) in certain monthly  distributions with
respect to a Trust consisting  primarily of the Mortgage Loans deposited by Bank
of America Mortgage  Securities,  Inc. (the "Depositor").  The Trust was created
pursuant to a Pooling and Servicing Agreement, dated July 27, 1999 (the "Pooling
and  Servicing   Agreement"),   among  the   Depositor,   NationsBanc   Mortgage
Corporation,  as servicer,  Bank of America, FSB, as servicer,  Bank of America,
N.A., as servicer  (collectively with NationsBanc  Mortgage Corporation and Bank
of America,  FSB, the  "Servicers"),  and The Bank of New York,  as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have  the  meanings  assigned  in the  Pooling  and  Servicing  Agreement.  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing  Agreement the Holder of this  Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

      Principal in respect of this Certificate is  distributable  monthly as set
forth in the Pooling  and  Servicing  Agreement.  Accordingly,  the  Certificate
Balance of this Certificate at any time may be less than the Certificate Balance
as set forth herein.  This Certificate does not evidence an obligation of, or an
interest  in, and is not  guaranteed  by the  Depositor,  the  Servicers  or the
Trustee  referred to below or any of their respective  affiliates.  Neither this
Certificate nor the Mortgage Loans are guaranteed or insured by any governmental
agency or instrumentality.

      No  transfer  of a  Certificate  of this Class  shall be made  unless such
transfer is exempt from the  registration  requirements of the Securities Act of
1933, as amended (the "1933 Act"),  and any applicable  state securities laws or
is made in accordance  with the 1933 Act and such laws. In the event of any such
transfer,  (i) unless the  transfer  is made in  reliance on Rule 144A under the
1933 Act, the Trustee or the Depositor may require a written  Opinion of Counsel
(which  may  be  in-house  counsel)  acceptable  to and in  form  and  substance
reasonably  satisfactory to the Trustee and the Depositor that such transfer may
be made pursuant to an exemption,  describing the  applicable  exemption and the
basis therefor, from the 1933 Act and such laws or is being made pursuant to the
1933 Act and such laws,  which Opinion of Counsel shall not be an expense of the
Trustee or the Depositor  and (ii) the Trustee shall require a certificate  from
the Certificateholder desiring to effect such transfer substantially in the form
attached to the Pooling and Servicing Agreement as Exhibit G-1 and a certificate
from such  Certificateholder's  prospective transferee substantially in the form
attached to the Pooling and  Servicing  Agreement  either as Exhibit  G-2A or as
Exhibit G-2B, which  certificates  shall not be an expense of the Trustee or the
Depositor;  provided that the foregoing  requirements under clauses (i) and (ii)
shall not apply to a  transfer  of a Private  Certificate  between  or among the
Depositor,  the  Seller,  their  affiliates  or both.  The  Holder  of a Private
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify the Trustee and the Depositor 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.

      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 July 27, 1999, and based on its issue price
of 23.98750%,  including  accrued  interest,  and a stated  redemption  price at
maturity  equal to its initial  principal  balance (plus two days of interest at
the  pass-through  rate hereon),  is issued with original issue discount ("OID")
for  federal  income  tax  purposes.  Assuming  that  this  Certificate  pays in
accordance  with  projected cash flows  reflecting the prepayment  assumption of
250% PSA (as  defined in the  Prospectus  Supplement  dated  July 21,  1999 with
respect to the offering of the Class A 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   76.05000000%;   (ii)  the  annual  yield  to  maturity  of  this
Certificate,  compounded monthly, is approximately  35.59%; and (iii) the amount
of OID allocable to the short first accrual  period (July 27, 1999 to August 25,
1999) as a  percentage  of the initial  principal  balance of this  Certificate,
calculated using the exact method, is approximately 0.13830019%.

      This  Certificate  shall not be entitled to any benefit  under the Pooling
and  Servicing   Agreement  or  be  valid  for  any  purpose   unless   manually
countersigned by an authorized signatory of the Trustee.

                                    * * *



<PAGE>

                                  EXHIBIT C

                    [FORM OF REVERSE OF ALL CERTIFICATES]

                  BANK OF AMERICA MORTGAGE SECURITIES, INC.
                      Mortgage Pass-Through Certificates

      This  Certificate  is one  of a  duly  authorized  issue  of  Certificates
designated as Bank of America Mortgage  Securities,  Inc. Mortgage  Pass-Through
Certificates,  of the Series  specified  on the face hereof  (collectively,  the
"Certificates"),  and representing a beneficial  ownership interest in the Trust
created by the Pooling and Servicing Agreement.

      The Certificateholder,  by its acceptance of this Certificate, agrees that
it will look  solely to the funds on  deposit  in the  Certificate  Account  for
payment  hereunder and that the Trustee is not liable to the  Certificateholders
for any amount  payable  under this  Certificate  or the Pooling  and  Servicing
Agreement  or,  except  as  expressly  provided  in the  Pooling  and  Servicing
Agreement, subject to any liability under the Pooling and Servicing Agreement.

      This  Certificate  does not purport to summarize the Pooling and Servicing
Agreement and  reference is made to the Pooling and Servicing  Agreement for the
interests,  rights and limitations of rights,  benefits,  obligations and duties
evidenced thereby, and the rights, duties and immunities of the Trustee.

      Pursuant  to  the  terms  of  the  Pooling  and  Servicing  Agreement,   a
distribution  will be made on the 25th day of each  calendar  month (or, if such
day is not a Business Day, the next Business Day) (each, a "Distribution Date"),
commencing on the first  Distribution  Date specified on the face hereof, to the
Person in whose name this  Certificate is registered at the close of business on
the  applicable  Record Date in an amount  required  pursuant to the Pooling and
Servicing Agreement. The Record Date applicable to each Distribution Date is the
last  Business Day of the month next  preceding  the month of such  Distribution
Date.

      On  each  Distribution  Date,  the  Trustee  shall  distribute  out of the
Certificate  Account to each  Certificateholder  of record on the related Record
Date (other than respecting the final  distribution) (a) by check mailed to such
Certificateholder  entitled to receive a distribution on such  Distribution Date
at the  address  appearing  in the  Certificate  Register,  or (b) upon  written
request   by  the   Holder  of  a  Regular   Certificate   (in  the  event  such
Certificateholder  owns of  record  100% of a Class  of  Certificates  or  holds
Certificates of any Class having denominations  aggregating $1,000,000 or more),
by wire transfer or by such other means of payment as such Certificateholder and
the Trustee shall agree upon, such  Certificateholder's  Percentage Interest in,
the amount to which the related Class of  Certificates is entitled in accordance
with the  priorities  set forth in Section  5.02 of the  Pooling  and  Servicing
Agreement.  The  final  distribution  on each  Certificate  will be made in like
manner,  but only upon  presentation  and surrender of such  Certificate  to the
Trustee as contemplated by Section 10.01 of the Pooling and Servicing Agreement.

      The Pooling and  Servicing  Agreement  permits,  with  certain  exceptions
therein  provided,  the amendment thereof and the modification of the rights and
obligations  of the Trustee and the rights of the  Certificateholders  under the
Pooling and Servicing Agreement at any time by the Depositor,  the Servicers and
the Trustee  with the consent of the  Holders of  Certificates  affected by such
amendment  evidencing  the  requisite  Percentage  Interest,  as provided in the
Pooling  and  Servicing  Agreement.  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 therefor or in lieu hereof whether or not notation of such
consent is made upon this Certificate.  The Pooling and Servicing Agreement also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

      As provided in the Pooling and Servicing  Agreement and subject to certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the  Certificate  Register of the Trustee upon surrender of this  Certificate
for  registration  of transfer at the Corporate  Trust Office  accompanied  by a
written  instrument  of  transfer  in form  satisfactory  to the Trustee and the
Certificate  Registrar  duly  executed  by the  Holder  hereof or such  Holder's
attorney duly authorized in writing,  and thereupon one or more new Certificates
of the same Class in authorized  denominations and evidencing the same aggregate
Percentage Interest in the Trust will be issued to the designated  transferee or
transferees.

      The  Certificates  are issuable  only as registered  Certificates  without
coupons in denominations  specified in the Pooling and Servicing  Agreement.  As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates  of the same Class in authorized  denominations  and evidencing the
same aggregate Percentage Interest,  as requested by the Holder surrendering the
same.

      No service  charge will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

      The Depositor,  the Servicers,  the Certificate  Registrar and the Trustee
and any agent of the Depositor,  the Servicers, the Certificate Registrar or the
Trustee may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the Depositor,  the  Servicers,  the
Certificate  Registrar,  the  Trustee or any such agent shall be affected by any
notice to the contrary.

      On any  Distribution  Date on which the Pool Stated  Principal  Balance is
less than 10% of the Cut-Off Date Pool  Principal  Balance,  the Depositor  will
have the option to repurchase,  in whole, from the Trust all remaining  Mortgage
Loans and all property  acquired in respect of the Mortgage  Loans at a purchase
price  determined  as provided in the Pooling and  Servicing  Agreement.  In the
event  that  no  such  optional   termination   occurs,   the   obligations  and
responsibilities  created by the Pooling and Servicing  Agreement will terminate
upon the later of the maturity or other liquidation (or any advance with respect
thereto) of the last Mortgage Loan remaining in the Trust or the  disposition of
all property in respect thereof and the  distribution to  Certificateholders  of
all amounts  required to be  distributed  pursuant to the Pooling and  Servicing
Agreement.  In no event shall the Trust  created by the  Pooling  and  Servicing
Agreement  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 thereof.

      Any  term  used  herein  that is  defined  in the  Pooling  and  Servicing
Agreement  shall  have  the  meaning  assigned  in  the  Pooling  and  Servicing
Agreement, and nothing herein shall be deemed inconsistent with that meaning.



<PAGE>




      IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be duly
executed.

Dated: ________ ___, ___

                                    THE BANK OF NEW YORK,
                                   as Trustee


                                    By
                                          Authorized Signatory






                        CERTIFICATE OF AUTHENTICATION

      This is one of the Class [__] Certificates  referred to in the Pooling and
Servicing Agreement referenced herein.

                                    THE BANK OF NEW YORK,
                                   as Trustee


                                    By
                                          Authorized Signatory



<PAGE>




                                  ASSIGNMENT

      FOR VALUE  RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)  and
transfer(s) unto _____________________________________________________________
(Please  print or  typewrite  name and  address  including  postal zip code of
assignee)

the  Percentage   Interest  evidenced  by  the  within  Certificate  and  hereby
authorizes the transfer of registration of such Percentage  Interest to assignee
on the Certificate Register of the Trust.

      I (We)  further  direct the Trustee to issue a new  Certificate  of a like
denomination and Class, to the above named assignee and deliver such Certificate
to the following address:

Dated:

                                    Signature by or on behalf of assignor






                          DISTRIBUTION INSTRUCTIONS

      The assignee should include the following for purposes of distribution:

      Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________________________________________________  for the
account of ___________________, account number _________________________, or, if
mailed   by   check,   to   Applicable    statements   should   be   mailed   to
_______________________

      This  information is provided by , the assignee  named above,  or , as its
agent.



<PAGE>
<TABLE>

                                                             EXHIBIT D-1

                                                    BAFSB MORTGAGE LOAN SCHEDULE
<CAPTION>

LOAN#         CITY              ST          ZIP           OCC          PROP      TERM      OLTV      INT RATE        FPAYDT
- -----         ----              --          ---           ---          ----      ----      ----      --------        ------
<S>         <C>               <C>         <C>          <C>            <C>      <C>       <C>         <C>          <C>
5000048347    SCOTTSDALE        AZ         85262        Primary         PUD      360       52.3        7.25         7/1/1999
5000057611    SCOTTSDALE        AZ         85260        Investor        PUD      360       70.0        7.50         7/1/1999
5000082171    SAN FRANCIS       CA         94127        Primary         SFR      360       64.5        7.00         7/1/1999
5000086974    SAN MATEO         CA         94403        Primary         SFR      360       80.0        7.25         7/1/1999
5000096478    PACIFICA          CA         94044        Primary         SFR      360       80.0        7.25         7/1/1999
5000097575    SOUTH SAN F       CA         94080        Primary         SFR      360       80.0        7.38         8/1/1999
5000098201    EL GRANADA        CA         94019        Primary         SFR      360       62.6        7.00         7/1/1999
5000098383    APTOS             CA         95003        Primary         PUD      360       89.9        7.25         7/1/1999
5000117977    SAN FRANCIS       CA         94117        Primary         SFR      360       51.7        7.50         7/1/1999
5000133685    FREMONT           CA         94539        Primary         SFR      360       69.6        7.25         7/1/1999
5000176304    MILL VALLEY       CA         94941        Primary         SFR      360       66.7        7.25         8/1/1999
5000177666    SUNNYVALE         CA         94087        Primary         SFR      360       80.0        7.50         7/1/1999
5000178334    SUNNYVALE         CA         94087        Primary         SFR      360       80.0        7.25         7/1/1999
5000179282    SAN JOSE          CA         95138        Primary         PUD      360       75.0        7.13         7/1/1999
5000179803    MOUNTAIN VI       CA         94040        Primary         SFR      360       69.7        7.13         7/1/1999
5000181635    MILLBRAE          CA         94030        Primary         SFR      360       62.8        7.25         7/1/1999
5000183094    REDWOOD CIT       CA         94061        Primary         SFR      360       80.0        7.25         7/1/1999
5000184050    SAN FRANCIS       CA         94134        Primary         SFR      360       95.0        7.50         7/1/1999
5000184258    PALO ALTO         CA         94306        Primary      3-Family    360       74.1        7.38         7/1/1999
5000188879    ARCADIA           CA         91007        Primary         SFR      360       80.0        7.13         7/1/1999
5000232594    MODESTO           CA         95356        Primary         SFR      360       80.0        7.00         7/1/1999
5000236710    HOLLISTER         CA         95023        Investor     2-Family    360       80.0        7.38         7/1/1999
5000239235    OAKLAND           CA         94611        Primary         SFR      360       73.9        7.25         7/1/1999
5000245018    SANTA CRUZ        CA         95060        Primary         SFR      360       83.3        7.13         7/1/1999
5000266972    WATSONVILLE       CA         95076        Primary         SFR      360       52.6        6.75         4/1/1999
5000312800    OREGON CITY       OR         97045        Primary         SFR      360       79.8        7.50         8/1/1999
5000331586    CHULA VISTA       CA         91910        Primary         SFR      360       78.7        6.75         7/1/1999
5000343888    MILILANI          HI         96789        Primary         PUD      360       89.1        6.25         7/1/1999
5000402635    SOLANA BEAC       CA         92075        Primary         SFR      360       60.2        6.75         4/1/1999
5000403104    SARATOGA          CA         95070        Primary         SFR      360       61.7        7.13         7/1/1999
5000408384    OAKLAND           CA         94705        Primary         SFR      360       70.4        7.00         7/1/1999
5000408426    ALBANY            CA         94706        Primary         SFR      360       80.0        6.75         7/1/1999
5000428267    SAN DIEGO         CA         92116        Primary         SFR      360       90.0        7.25         7/1/1999
5000430131    SAN CLEMENT       CA         92672        Primary         PUD      360       75.3        7.00         7/1/1999
5000435502    DUBLIN            CA         94568        Primary         PUD      360       87.4        6.88         7/1/1999
5000435585    IRVINE            CA         92620        Primary         PUD      360       75.0        6.88         6/1/1999
5000435593    CAVE CREEK        AZ         85331        Primary         PUD      360       95.0        7.00         7/1/1999
5000435791    THOUSAND OA       CA         91320        Primary         PUD      360       80.0        7.00         7/1/1999
5000435882    SAN DIEGO         CA         92130        Primary         PUD      360       80.0        7.25         7/1/1999
5000436112    PARK CITY         UT         84060       Secondary       Condo     360       51.9        6.88         7/1/1999
5000436161    IRVINE            CA         92620        Primary         PUD      360       80.0        7.00         7/1/1999
5000436427    SAN JOSE          CA         95138        Primary         PUD      360       72.4        7.00         7/1/1999
5000436609    SAN CLEMENT       CA         92673        Primary         PUD      360       80.0        6.88         7/1/1999
5000436716    IRVINE            CA         92620        Primary         PUD      360       90.0        7.13         6/1/1999
5000437664    SAN JOSE          CA         95135        Primary         SFR      360       58.3        6.88         7/1/1999
5000438613    DUBLIN            CA         94568        Primary         PUD      360       85.0        7.13         7/1/1999
5000439777    LITTLETON         CO         80128        Primary         PUD      360       83.7        7.00         8/1/1999
5000452895    SCOTTSDALE        AZ         85262        Primary         PUD      360       78.4        7.25         7/1/1999
5000455773    RENTON            WA         98058        Primary         PUD      360       90.0        7.00         7/1/1999
5000460351    SEATTLE           WA         98115        Primary         SFR      360       72.2        7.00         7/1/1999
5000471226    SANDY             UT         84093        Primary         SFR      360       65.8        7.25         7/1/1999
5000505387    SOLANO BEAC       CA         92075        Primary         PUD      360       59.9        7.00         7/1/1999
5000505825    YORBA LINDA       CA         92887        Primary         SFR      360       72.3        7.13         6/1/1999
5000533900    LONGVIEW          TX         75601        Primary         SFR      360       77.9        7.13         7/1/1999
5000534353    AUSTIN            TX         78746        Primary         PUD      360       80.0        7.25         7/1/1999
5000535277    LOS ANGELES       CA         90045        Primary         SFR      360       80.0        7.38         7/1/1999
5000535301    LOS ANGELES       CA         90066        Primary         SFR      360       90.0        7.25         8/1/1999
5000569284    DES MOINES        WA         98198        Primary         SFR      360       49.2        7.25         7/1/1999
5000580802    SAN JOSE          CA         95136        Primary        Condo     360       84.1        7.63         8/1/1999
5000581107    MOUNTAIN VI       CA         94040        Primary         SFR      360       62.6        7.13         7/1/1999
5000582097    FREMONT           CA         94539        Primary         PUD      360       58.0        7.25         7/1/1999
5000582295    SAN LEANDRO       CA         94579        Primary         PUD      360       80.0        7.13         7/1/1999
5000582576    ROCKLIN           CA         95677        Primary         SFR      360       72.1        7.13         7/1/1999
5000596337    SANTA BARBA       CA         93117        Primary         SFR      360       78.7        7.00         7/1/1999
5000598929    LAGUNA BEAC       CA         92651        Primary         SFR      360       46.9        7.13         7/1/1999
5000600634    HUNTINGTON        CA         92649        Primary         PUD      360       79.7        7.25         7/1/1999
5000601038    NEWPORT COA       CA         92657        Primary         PUD      360       56.8        7.13         7/1/1999
5000602283    CORONADO          CA         92118        Primary         SFR      360       45.8        6.88         7/1/1999
5000616424    SANTA CLARI       CA         91351        Primary         SFR      360       76.7        7.00         7/1/1999
5000689579    SAN DIEGO         CA         92122       Secondary        SFR      360       80.0        7.38         7/1/1999
5000689967    SAN DIEGO         CA         92128        Primary         PUD      360       80.0        7.38         7/1/1999
5000719590    LIVERMORE         CA         94550        Primary         SFR      360       72.4        7.25         7/1/1999
5000730050    CAMPBELL          CA         95008        Primary         PUD      360       79.4        7.38         7/1/1999
5000730811    LIVERMORE         CA         94550        Primary         PUD      360       80.0        7.38         7/1/1999
5000730951    KENSINGTON        CA         94707        Primary         SFR      360       78.9        6.88         7/1/1999
5000735067    REDMOND           OR         97756        Primary         SFR      360       90.0        7.75         7/1/1999
5000746635    LA QUINTA         CA         92253       Secondary        PUD      360       80.0        7.38         7/1/1999
5000759000    SAN JOSE          CA         95126        Primary         SFR      360       75.4        7.13         7/1/1999
5000802156    SCOTTSDALE        AZ         85254        Primary         PUD      360       52.5        7.00         7/1/1999
5000837624    MISSION VIE       CA         92691        Primary         SFR      360       80.0        7.63         7/1/1999
5000838804    FOUNTAIN VA       CA         92708        Primary         SFR      360       89.9        7.38         7/1/1999
5000842806    SAN DIEGO         CA         92129        Primary         SFR      360       79.5        7.13         7/1/1999
5000846518    RANCHO PALO       CA         90274        Primary         PUD      360       75.8        7.13         7/1/1999
5000859024    CUPERTINO         CA         95014        Primary         PUD      360       70.0        7.25         7/1/1999
5000945526    SAN LEANDRO       CA         94579        Primary         PUD      360       80.0        6.88         7/1/1999
5000945609    MOUNTAIN VI       CA         94040        Primary         SFR      360       80.0        7.25         7/1/1999
5000945765    DALY CITY         CA         94014        Primary         SFR      360       90.0        7.25         7/1/1999
5000949197    LOS ANGELES       CA         91324        Primary         SFR      360       68.8        7.13         7/1/1999
6005918567    SANTA CRUZ        CA         95065        Primary         SFR      360       63.8        7.00         7/1/1999
6006179599    ISSAQUAH          WA         98029        Primary         PUD      360       75.0        7.38         7/1/1999
6008624022    GILROY            CA         95020        Primary         SFR      360       70.0        7.00         7/1/1999
6008739424    SANTA CLARI       CA         91351        Primary         SFR      360       80.0        6.88         7/1/1999
6011127641    SARATOGA          CA         95070        Primary         SFR      360       79.9        7.00         7/1/1999
6011384705    SAN JOSE          CA         95148        Primary         SFR      360       61.1        7.50         7/1/1999
6011781082    REDONDO BEA       CA         90278        Primary         SFR      360       78.1        7.13         7/1/1999
6013389603    MOUNTAIN VI       CA         94041        Primary         SFR      360       80.0        7.13         7/1/1999
6017707842    CARLSBAD          CA         92009        Primary         PUD      360       80.0        7.25         7/1/1999
6018705209    CARLSBAD          CA         92009        Primary         PUD      360       79.1        6.88         7/1/1999
6020006125    SAN RAMON         CA         94583        Primary         PUD      360       80.0        7.00         7/1/1999
6026590981    MOUNTAIN VI       CA         94043        Primary         PUD      360       68.7        7.50         7/1/1999
6035895918    SAN MATEO         CA         94403        Primary         SFR      360       58.9        7.25         7/1/1999
6036745054    HANSVILLE         WA         98340        Primary         SFR      360       53.5        6.88         7/1/1999
6038572811    SAN RAMON         CA         94583        Primary         PUD      360       80.0        7.13         7/1/1999
6040902782    SAN MATEO         CA         94404        Primary        Condo     360       69.9        7.25         7/1/1999
6048391699    SAN ANTONIO       TX         78230        Primary         PUD      360       56.0        7.00         7/1/1999
6048904459    FULLERTON         CA         92831        Primary         SFR      360       80.0        7.25         7/1/1999
6049620781    DANVILLE          CA         94526        Primary         SFR      360       80.0        6.75         7/1/1999
6051878269    SANTA ROSA        CA         95405        Primary         SFR      360       80.0        7.25         7/1/1999
6052497366    SAN DIEGO (       CA         92037        Primary         SFR      360       63.2        7.25         7/1/1999
6057573104    SAN GREGORI       CA         94074        Primary         SFR      360       80.0        7.13         7/1/1999
6063184128    JAMUL             CA         91935        Primary         PUD      360       85.0        7.25         7/1/1999
6065215029    DALY CITY         CA         94014        Primary         PUD      360       75.0        7.25         7/1/1999
6065321702    DOVE CANYON       CA         92679        Primary         PUD      360       75.0        7.25         7/1/1999
6069236294    CLINTON           WA         98236       Secondary        PUD      360       79.3        7.25         7/1/1999
6070034308    WOODINVILLE       WA         98072        Primary         SFR      360       70.8        7.13         7/1/1999
6072193888    SAN FRANCIS       CA         94114        Primary        Condo     360       80.0        6.88         7/1/1999
6075172590    GLENDALE          CA         91208        Primary         PUD      360       80.0        7.13         7/1/1999
6086291397    SAN MARTIN        CA         95046        Primary         SFR      360       80.0        7.00         7/1/1999
6086394381    PHOENIX           AZ         85048        Primary         PUD      360       80.0        7.25         7/1/1999
6099524974    PARADISE VA       AZ         85253        Primary         SFR      360       51.3        7.00         7/1/1999
6101596697    LOS ANGELES       CA         90034        Primary         SFR      360       80.0        7.00         7/1/1999
6104545709    SAN FRANCIS       CA         94127        Primary         SFR      360       80.0        7.25         7/1/1999
6107604990    BERKELEY          CA         94707        Primary         SFR      360       80.0        7.13         7/1/1999
6112322448    HERMOSA BEA       CA         90254        Primary        Condo     360       80.0        6.88         7/1/1999
6112623217    LOS GATOS         CA         95033        Primary         SFR      360       80.0        7.00         8/1/1999
6114025734    OAKLAND           CA         94618        Primary         SFR      360       65.5        7.25         7/1/1999
6114940734    SAN DIEGO         CA         92130        Primary         PUD      360       70.3        6.63         7/1/1999
6115260504    SEATTLE           WA         98116        Primary        Condo     360       69.8        7.25         7/1/1999
6124578607    LAGUNA BEAC       CA         92651        Primary         SFR      360       58.3        7.25         8/1/1999
6124638161    SANTA BARBA       CA         93111        Primary         SFR      360       80.0        6.88         7/1/1999
6125156569    LOS ALTOS H       CA         94022        Primary         SFR      360       34.4        7.13         7/1/1999
6129036924    LOS ANGELES       CA         90068        Primary         SFR      360       80.0        7.25         7/1/1999
6135425335    RANCHO PALO       CA         90275        Primary         SFR      360       80.0        6.88         7/1/1999
6136859656    SAN JOSE          CA         95122        Primary         SFR      360       90.0        7.50         7/1/1999
6139763848    SAN JOSE          CA         95125       Secondary        PUD      360       80.0        7.13         8/1/1999
6147819160    SEATTLE           WA         98105        Primary         SFR      360       74.0        7.00         8/1/1999
6151209852    NEWPORT BEA       CA         92660        Primary         PUD      360       65.1        7.00         7/1/1999
6152143373    LOS ANGELES       CA         90048        Primary      2-Family    360       80.0        7.38         7/1/1999
6152509540    GARDNERVILL       NV         89410        Primary         SFR      360       80.0        7.25         7/1/1999
6153000663    SAN JOSE          CA         95127        Primary         SFR      360       90.0        7.50         7/1/1999
6157613412    SUNNYVALE         CA         94087        Primary         SFR      360       80.0        6.88         7/1/1999
6158650108    SANTA BARBA       CA         93108        Primary         SFR      360       59.2        6.88         7/1/1999
6159373635    SAN FRANCIS       CA         94121        Primary         SFR      360       65.9        7.13         7/1/1999
6161029761    PALO ALTO         CA         94306        Primary         SFR      360       80.0        6.88         7/1/1999
6163321562    OAKLAND           CA         94611        Primary         SFR      360       80.0        7.00         7/1/1999
6164064039    ISSAQUAH          WA         98027        Primary         SFR      360       75.0        7.00         8/1/1999
6164469022    LOS ANGELES       CA         90049        Primary         SFR      360       71.4        6.88         7/1/1999
6165667525    HACIENDA HE       CA         91745        Primary         SFR      360       90.0        7.50         7/1/1999
6171385104    CLAREMONT         CA         91711        Primary         SFR      360       80.0        6.88         7/1/1999
6173760254    EDMONDS           WA         98020        Primary         SFR      360       68.3        7.00         7/1/1999
6175951745    SACRAMENTO        CA         95864        Primary         SFR      360       78.8        7.13         7/1/1999
6178142706    HERMOSA BEA       CA         90245        Primary         SFR      300       53.1        6.88         7/1/1999
6183603551    HOUSTON           TX         77024        Primary         SFR      360       64.2        7.25         7/1/1999
6191308177    SANTA BARBA       CA         93111        Primary         SFR      360       63.9        7.25         8/1/1999
6194796543    REDWOOD CIT       CA         94062        Primary         SFR      360       80.0        7.00         7/1/1999
6196009580    SAN JOSE          CA         95125        Primary         SFR      360       67.3        7.13         7/1/1999
6198139344    SAN RAFAEL        CA         94901        Primary         SFR      360       80.0        7.50         7/1/1999
6200760699    LAKEWOOD          CO         80227        Primary         SFR      360       76.7        7.50         8/1/1999
6204267741    ORANGE            CA         92669        Primary         PUD      360       65.9        7.50         7/1/1999
6205425371    SAN RAMON         CA         94583        Primary         PUD      360       80.0        7.38         7/1/1999
6213340208    ALAMO             CA         94507        Primary         SFR      360       79.2        7.00         8/1/1999
6214360189    SAN DIEGO (       CA         92014        Primary         SFR      360       70.0        6.88         7/1/1999
6223026565    LONG BEACH        CA         90807        Primary         SFR      360       80.0        7.25         7/1/1999
6231337749    FREMONT           CA         94539        Primary         PUD      360       80.0        7.00         7/1/1999
6233885877    CARLSBAD          CA         92009        Primary         PUD      360       63.5        7.38         7/1/1999
6237660151    MOUNTAIN VI       CA         94040        Primary         SFR      360       80.0        7.38         7/1/1999
6240649456    REDWOOD CIT       CA         94065        Primary         PUD      360       80.0        7.13         7/1/1999
6243503361    TUSTIN            CA         92782        Primary         PUD      360       80.0        7.00         7/1/1999
6250091409    SCOTTS VALL       CA         95066        Primary         PUD      360       69.3        7.25         7/1/1999
6258830881    PARK CITY         UT         84098        Primary         SFR      360       52.1        7.25         7/1/1999
6266750527    SUNNYVALE         CA         94087        Primary         SFR      360       60.1        7.25         7/1/1999
6271135110    SANTA CLARI       CA         91351        Primary         SFR      360       80.0        7.13         7/1/1999
6273680089    SAN DIEGO         CA         92131        Primary         SFR      360       77.8        7.25         7/1/1999
6276470124    SONOMA            CA         95476       Secondary        SFR      360       58.9        7.25         7/1/1999
6281216330    SAN FRANCIS       CA         94114        Primary         SFR      360       63.8        7.00         7/1/1999
6285219215    IRVINE            CA         92614        Primary         PUD      360       61.9        6.88         7/1/1999
6285248669    BERKELEY          CA         94707        Primary         SFR      360       75.0        7.13         7/1/1999
6290035374    EDMONDS           WA         98020        Primary         SFR      360       71.9        7.25         7/1/1999
6291530035    SANTA BARBA       CA         93105        Primary         SFR      360       75.0        7.63         7/1/1999
6295404468    ORINDA            CA         94563        Primary         SFR      360       68.5        7.38         7/1/1999
6299818184    REDMOND           WA         98053        Primary         PUD      360       80.0        7.00         7/1/1999
6302394306    FREMONT           CA         94539        Primary         SFR      360       62.3        7.13         8/1/1999
6306918449    CAMPBELL          CA         95008        Primary         PUD      360       80.0        7.13         7/1/1999
6307158292    FREMONT           CA         94539        Primary         PUD      360       63.2        7.38         7/1/1999
6308499505    CROWLEY LAK       CA         93546        Primary         SFR      360       80.0        7.00         8/1/1999
6311205089    UNION CITY        CA         94587        Primary         SFR      360       90.0        7.50         7/1/1999
6311956020    VALENCIA          CA         91354        Primary         PUD      360       78.3        7.00         7/1/1999
6313744101    NORTHRIDGE        CA         91326        Primary         PUD      360       80.0        6.88         7/1/1999
6318572267    SAN MATEO         CA         94401        Primary         SFR      360       90.0        7.38         7/1/1999
6321736727    LOS ANGELES       CA         90049        Primary         SFR      360       15.0        7.00         7/1/1999
6322795581    CHULA VISTA       CA         91910        Primary         SFR      360       95.0        7.13         7/1/1999
6324673562    BIXBY             OK         74008        Primary         SFR      360       65.0        7.63         7/1/1999
6326956601    SAN JOSE          CA         95127        Primary         SFR      360       95.0        7.75         7/1/1999
6335767601    CARLSBAD          CA         92008        Primary         PUD      360       73.2        7.13         7/1/1999
6341211404    LOS ANGELES       CA         90019        Primary         SFR      360       95.0        7.25         7/1/1999
6344449720    DANVILLE          CA         94526        Primary         PUD      360       67.8        7.13         7/1/1999
6351802803    ORINDA            CA         94563        Primary         SFR      360       67.1        7.13         7/1/1999
6357027637    LOS ANGELES       CA         91423        Primary         SFR      360       80.0        7.00         7/1/1999
6358902143    SAN JOSE          CA         95124        Primary         SFR      360       80.0        7.25         7/1/1999
6359996250    EL CAJON          CA         92019        Primary         SFR      360       95.0        7.25         7/1/1999
6363921559    LAFAYETTE         CA         94549        Primary         SFR      360       51.5        7.13         7/1/1999
6367414643    LAKE FOREST       CA         92630        Primary         PUD      360       71.9        7.25         7/1/1999
6368291222    THE WOODLAN       TX         77381        Primary         PUD      360       80.0        7.50         7/1/1999
6369408627    REDWOOD CIT       CA         94062        Primary         SFR      360       31.8        7.00         7/1/1999
6378587817    IRVINE            CA         92604        Primary         SFR      360       75.0        7.00         7/1/1999
6378665480    CARLSBAD          CA         92009        Primary         PUD      360       69.8        6.75         7/1/1999
6382743851    CORPUS CHRI       TX         78414        Primary         SFR      360       80.0        7.13         7/1/1999
6383279376    ANAHEIM           CA         92807        Primary         PUD      360       73.7        7.25         7/1/1999
6388950427    SCOTTSDALE        AZ         85255        Primary         PUD      360       80.0        7.25         7/1/1999
6399951455    SALEM             OR         97306        Primary         SFR      360       56.0        7.00         7/1/1999
6401475964    SANTA MONIC       CA         90402        Primary         SFR      360       49.2        7.38         7/1/1999
6404421817    YUBA CITY         CA         95991        Primary         SFR      360       88.9        7.00         7/1/1999
6404962190    DALLAS            TX         75230        Primary         PUD      360       79.6        7.00         8/1/1999
6408508346    MILLBRAE          CA         94030        Primary         SFR      360       80.0        7.13         7/1/1999
6414334208    RANCHO MIRA       CA         92270        Primary         SFR      360       72.2        7.00         8/1/1999
6417667216    LOS ALTOS         CA         94022        Primary         SFR      360       47.8        7.25         7/1/1999
6417686091    ENCINITAS         CA         92024        Primary         PUD      360       79.8        7.00         7/1/1999
6420951615    WEST LINN         OR         97068        Primary         PUD      360       72.1        7.25         7/1/1999
6422115029    PALO ALTO         CA         94303        Primary         SFR      360       61.3        7.13         7/1/1999
6424885959    LAGUNA NIGU       CA         92677        Primary         PUD      360       80.0        7.00         7/1/1999
6435924284    PALO ALTO         CA         94303        Primary         SFR      360       80.0        6.88         7/1/1999
6440647805    MOORPARK          CA         93021        Primary         SFR      360       72.2        7.00         7/1/1999
6443819799    MILLBRAE          CA         94030        Primary         SFR      360       59.8        7.25         7/1/1999
6446318955    ISSAQQUAH         WA         98027        Primary         PUD      360       48.6        7.00         7/1/1999
64482502      WOODINVILLE       WA         98072        Primary         PUD      360       90.0        7.13         11/1/1998
6451290230    SOUTH PASAD       CA         91030        Primary         SFR      360       80.0        7.25         7/1/1999
6455548443    PALO ALTO         CA         94301        Primary         SFR      360       34.5        7.25         7/1/1999
6466060370    GLENDORA          CA         91741        Primary         PUD      360       65.0        7.50         7/1/1999
6466490080    SAN DIEGO         CA         92131        Primary         PUD      360       74.7        7.25         7/1/1999
6467612351    HAYWARD           CA         94542        Primary         SFR      360       80.0        6.88         7/1/1999
6468518854    NAPA              CA         94558        Primary         SFR      360       66.1        6.88         7/1/1999
6468995755    VISTA             CA         92083        Primary         PUD      360       80.0        7.00         7/1/1999
6471532637    PASADENA          CA         91103        Primary         SFR      360       56.6        7.25         7/1/1999
6471755717    MODESTO           CA         95356        Primary         SFR      360       80.0        7.00         7/1/1999
6484422925    SAN MATEO         CA         94402        Primary         SFR      360       42.7        6.88         7/1/1999
6484545899    SAN JOSE          CA         95120        Primary         SFR      360       75.6        7.25         7/1/1999
6488075943    KENSINGTON        CA         94708        Primary         SFR      360       77.1        7.13         7/1/1999
6495920073    LOS ANGELES       CA         90004        Primary         SFR      360       60.8        7.13         7/1/1999
6497550092    KEY BISCAYN       FL         33149        Primary         SFR      360       73.5        7.50         7/1/1999
6500434938    HERMOSA BEA       CA         90254        Primary         SFR      360       50.2        7.25         7/1/1999
6500501199    PORTLAND          OR         97201        Primary         SFR      360       90.0        7.13         7/1/1999
6500777401    LAS VEGAS         NV         89117        Primary         PUD      360       80.0        7.25         7/1/1999
6501425737    LONG BEACH        CA         90802        Primary        Condo     360       80.0        7.13         7/1/1999
6525388671    SAN CLEMENT       CA         92673        Primary         PUD      360       73.9        6.88         7/1/1999
6531340203    ENCINITAS         CA         92024        Primary         PUD      360       80.0        6.75         7/1/1999
6532063564    ALISO VIEJO       CA         92656        Primary         PUD      360       66.5        7.00         8/1/1999
6532755953    NEWPORT BEA       CA         92625        Primary         PUD      360       80.0        7.13         7/1/1999
6533265143    MISSION VIE       CA         92692        Primary         PUD      360       80.0        6.75         7/1/1999
6537728005    OAKLAND           CA         94610        Primary         SFR      360       80.0        6.88         7/1/1999
65405269      SALINAS           CA         93907        Primary         PUD      360       75.4        7.00         7/1/1999
6544228809    CORONADO          CA         92118        Primary        Condo     360       80.0        7.25         7/1/1999
6551425868    THOUSAND OA       CA         91362        Primary         PUD      360       79.8        7.13         7/1/1999
6552470137    SAN DIEGO         CA         92103        Primary         SFR      360       61.0        7.38         7/1/1999
6554688629    MOUNTAIN VI       CA         94040        Primary         SFR      360       54.8        6.88         7/1/1999
6571481131    SAN JOSE          CA         95134        Primary         SFR      360       67.1        7.25         7/1/1999
6572131396    SAN CLEMENT       CA         92672        Primary         PUD      360       79.9        7.00         7/1/1999
6574911985    KIRKLAND          WA         98033        Primary         SFR      360       80.0        7.25         7/1/1999
6576912957    BELMONT           CA         94002        Primary         SFR      360       59.6        7.25         7/1/1999
6586476159    SAN JOSE          CA         95124        Primary         SFR      360       77.7        7.25         7/1/1999
6589362513    SAN MATEO         CA         94402        Primary         PUD      360       72.6        7.25         7/1/1999
6590799927    SAN FRANCIS       CA         94132        Primary         SFR      360       68.8        7.50         7/1/1999
6592697251    RICHLAND          WA         99352        Primary         SFR      360       95.0        7.25         7/1/1999
6597901237    LOS ANGELES       CA         90039        Primary         SFR      360       80.0        7.25         7/1/1999
6606813340    CASTRO VALL       CA         94552        Primary         PUD      360       80.0        6.88         7/1/1999
6610421890    SAN DIEGO (       CA         92037        Primary         SFR      360       63.6        7.38         7/1/1999
6614573498    DANVILLE          CA         94506        Primary         PUD      360       80.0        7.50         7/1/1999
6619427492    DEL MAR           CA         92014        Primary        Condo     360       65.0        7.25         7/1/1999
6620404811    FOREST GROV       OR         97116        Primary         SFR      360       90.0        7.13         7/1/1999
6622325428    CLINTON           WA         98236       Secondary        SFR      360       80.0        7.00         7/1/1999
6624579253    ORINDA            CA         94563        Primary         SFR      360       80.0        7.25         7/1/1999
6626140674    FREMONT           CA         94539        Primary         PUD      360       75.8        7.25         7/1/1999
6626462854    SANTA CLARI       CA         91350        Primary         SFR      360       46.9        7.25         7/1/1999
66317550      HENDERSON         NV         89012        Primary         PUD      360       77.1        7.00         7/1/1999
6639472502    LOS ANGELES       CA         91604       Secondary        SFR      360       80.0        7.00         7/1/1999
6644756584    HOUSTON           TX         77077        Primary         PUD      360       80.0        7.38         8/1/1999
6647908547    LAGUNA NIGU       CA         92677        Primary         PUD      360       80.0        7.25         8/1/1999
6649755300    RANCHO PALO       CA         90275        Primary         SFR      360       80.0        7.13         7/1/1999
6654510111    BERKELEY          CA         94705        Primary         SFR      360       60.8        7.25         7/1/1999
6660982072    OAKLAND           CA         94618        Primary         PUD      360       80.0        7.25         7/1/1999
6661649076    SANTA CRUZ        CA         95065        Primary         SFR      360       73.2        6.75         8/1/1999
6666659245    TUCSON            AZ         85718        Primary         PUD      360       50.8        7.13         7/1/1999
6684283614    SAN JOSE          CA         95135        Primary         SFR      360       73.2        7.38         7/1/1999
6688852984    BURLINGAME        CA         94010        Primary         SFR      360       39.1        7.25         7/1/1999
6693091867    WILTON            CA         95693        Primary         SFR      360       80.0        7.25         7/1/1999
6693742154    LIVERMORE         CA         94550        Primary         SFR      360       80.0        7.13         7/1/1999
6694334761    SOLANA BEAC       CA         92075        Primary         SFR      360       49.8        6.88         7/1/1999
6695584786    PACIFIC GRO       CA         93950       Secondary        SFR      360       75.0        7.25         7/1/1999
6699035462    BOTHELL           WA         98011        Primary         SFR      360       80.0        7.25         7/1/1999
6703507266    LA QUINTA         CA         92253       Secondary        PUD      360       56.7        7.25         7/1/1999
6707654726    HONOLULU          HI         96821        Primary         SFR      360       73.5        6.88         6/1/1999
6709761081    LOS ANGELES       CA         90064        Primary         SFR      360       80.0        7.00         7/1/1999
6720931218    ENCINITAS         CA         92024        Primary         SFR      360       80.0        7.00         8/1/1999
6724795940    LOS ALTOS         CA         94024        Primary         SFR      360       80.0        7.25         7/1/1999
6732021511    SAN FRANCIS       CA         94118        Primary      2-Family    360       80.0        7.25         7/1/1999
6734577619    SAN JOSE          CA         95118        Primary         PUD      360       75.0        6.88         7/1/1999
6764967250    BERKELEY          CA         94705        Primary         SFR      360       69.8        7.13         7/1/1999
6765997025    CARLSBAD          CA         92009        Primary         SFR      360       90.0        7.38         7/1/1999
6766195900    SAN FRANCIS       CA         94127        Primary         SFR      360       67.6        7.25         7/1/1999
6772887615    LOS ANGELES       CA         91403        Primary         SFR      360       63.8        7.50         7/1/1999
6774572579    HERMOSA BEA       CA         90254        Investor     2-Family    360       69.6        7.50         7/1/1999
6777519080    KAILUA            HI         96734        Primary         SFR      360       77.4        7.25         8/1/1999
6780082860    LOS ANGELES       CA         90004        Primary         SFR      360       80.0        7.38         8/1/1999
6783181016    RANCHO PALO       CA         90275        Primary         SFR      360       63.2        7.00         7/1/1999
6788721352    SCOTTSDALE        AZ         85258        Primary         PUD      360       80.0        7.25         7/1/1999
6789841167    SAN FRANCIS       CA         94112        Primary         SFR      360       80.0        7.25         7/1/1999
6790640277    ENCINITAS         CA         92007        Primary         SFR      360       74.9        7.38         7/1/1999
6790923749    CARLSBAD          CA         92009        Primary         PUD      360       80.0        6.75         7/1/1999
6793711554    KELLER            TX         76248        Primary         SFR      360       80.0        7.38         7/1/1999
6793721850    NOVATO            CA         94945        Primary         SFR      360       79.0        7.25         7/1/1999
6794142510    DUBLIN            CA         94568        Primary         PUD      360       73.3        6.63         7/1/1999
6795578704    ISSAQUAH          WA         98029        Primary         PUD      360       80.0        7.13         7/1/1999
6798114317    SAN RAMON         CA         94583        Primary         PUD      360       80.0        6.88         7/1/1999
6799074528    ORINDA            CA         94563        Primary         SFR      360       80.0        6.88         7/1/1999
6805068100    NAPA              CA         94558        Primary         SFR      300       69.6        7.38         7/1/1999
6805329155    ORANGE            CA         92867        Primary         SFR      360       80.0        7.00         7/1/1999
6808625468    BELLEVUE          WA         98007        Primary         PUD      360       84.9        7.00         8/1/1999
6811444238    SANTA CLARA       CA         95050        Primary         SFR      360       79.8        7.25         7/1/1999
6817275271    SIMI VALLEY       CA         93065        Primary         SFR      360       80.0        6.75         7/1/1999
6817855080    SAN DIEGO         CA         92102        Primary         SFR      360       63.1        7.25         7/1/1999
6819216091    FREMONT,          CA         94536        Primary         SFR      360       95.0        7.75         7/1/1999
6819448371    HONOLULU          HI         96821        Primary         SFR      360       73.4        6.75         7/1/1999
6821966519    SANTA PAULA       CA         93060        Primary         SFR      360       76.5        7.25         7/1/1999
6825708966    SIMI VALLEY       CA         93063        Primary         SFR      360       90.0        6.88         7/1/1999
6827527737    SAN RAFAEL        CA         94903        Primary         SFR      360       72.3        7.13         7/1/1999
6829506184    SAN FRANCIS       CA         94131        Primary         SFR      360       66.3        7.25         7/1/1999
6833605410    LA MESA           CA         91941        Primary         SFR      360       80.0        7.13         7/1/1999
6846006788    SNOHOMISH         WA         98296        Primary         SFR      360       80.0        7.00         7/1/1999
6848819915    SAN FRANCIS       CA         94121        Primary         SFR      360       80.0        7.25         8/1/1999
6851201589    MONTEREY          CA         93940        Primary         SFR      360       65.2        7.63         8/1/1999
6854624506    NEW CANAAN        CT         6840         Primary         SFR      360       23.1        7.50         7/1/1999
6862561179    ENCINITAS         CA         92024        Primary         PUD      360       62.9        6.75         7/1/1999
6862843403    SAN JOSE          CA         95138        Primary         PUD      360       70.9        6.88         7/1/1999
6868355519    VALENCIA          CA         91354        Primary         PUD      360       79.9        7.13         7/1/1999
6869195765    VALENCIA          CA         91354        Primary         PUD      360       80.0        7.00         7/1/1999
6871439813    BURBANK           CA         91501        Primary         SFR      360       58.3        7.00         7/1/1999
6874045120    SAN FRANCIS       CA         94110        Primary      2-Family    360       80.0        7.13         7/1/1999
6878067344    SAN JOSE          CA         95148        Primary         SFR      360       70.0        7.00         7/1/1999
6878505285    SEATTLE           WA         98112        Primary         SFR      360       80.0        6.88         7/1/1999
6879150214    MONTEREY PA       CA         91754        Primary         SFR      360       80.0        6.88         7/1/1999
6881198391    PORTLAND          OR         97221        Primary         SFR      360       76.9        7.13         7/1/1999
6883857754    TUSTIN            CA         92782        Primary         PUD      360       80.0        7.00         7/1/1999
6887444914    NEWBERG           OR         97132        Primary         SFR      360       47.4        7.50         7/1/1999
6887893367    SALINAS           CA         93908        Primary         SFR      360       80.0        7.25         7/1/1999
6890215301    REDMOND           WA         98053        Primary         SFR      360       64.4        7.25         7/1/1999
6903398326    LIVERMORE         CA         94550        Primary         SFR      360       60.4        7.00         7/1/1999
6912806772    SCOTTSDALE        AZ         85259        Primary         PUD      360       80.0        7.25         7/1/1999
6918539666    FALLBROOK         CA         92028        Primary         SFR      360       90.0        7.25         7/1/1999
6922446122    SAN CLEMENT       CA         92672        Primary         PUD      360       63.0        7.25         7/1/1999
6927633112    LOS ANGELES       CA         90272        Primary         SFR      360       65.7        7.25         7/1/1999
6928069035    MERCER ISLA       WA         98040        Primary         SFR      360       80.0        6.88         7/1/1999
6932262188    SAN JOSE          CA         95138        Primary         PUD      360       80.0        7.00         7/1/1999
6933439892    SAN DIEGO         CA         92109       Secondary       Condo     360       90.0        7.25         7/1/1999
6935769239    MANHATTAN B       CA         90266        Primary         SFR      360       46.0        7.38         7/1/1999
6940780411    LOS ANGELES       CA         90272        Primary         SFR      360       50.0        7.00         7/1/1999
6953073282    REDWOOD CIT       CA         94062        Primary         SFR      360       74.4        7.25         7/1/1999
6953636617    SAN FRANCIS       CA         94131        Primary         SFR      360       80.0        7.25         7/1/1999
6954005317    PHOENIX           AZ         85048        Primary         PUD      360       90.0        7.13         7/1/1999
6954679475    THOUSAND OA       CA         91320        Primary         PUD      360       75.6        6.88         7/1/1999
6957241323    PALM DESERT       CA         92260       Secondary        PUD      360       46.2        7.25         7/1/1999
6958045194    WALNUT            CA         91789        Primary         SFR      360       69.1        7.25         7/1/1999
6959350114    FOLSOM            CA         95630        Primary         SFR      360       70.8        7.25         7/1/1999
6967454460    SAN MATEO         CA         94402        Primary         SFR      360       55.6        7.25         7/1/1999
6968969474    EL CAJON          CA         92021        Primary         SFR      360       68.2        7.25         7/1/1999
6972334665    LOS ANGELES       CA         91367        Primary         SFR      360       80.0        7.13         7/1/1999
6974816123    SAN CLEMENT       CA         92673        Primary         PUD      360       57.8        6.75         7/1/1999
6978791488    SAN JOSE          CA         95125        Primary         SFR      360       80.0        7.00         7/1/1999
6983600633    SANTA CRUZ        CA         95062        Primary         SFR      360       73.4        7.25         7/1/1999
6985426565    LOS ANGELES       CA         90005        Primary         SFR      360       80.0        7.38         7/1/1999
6986511381    ORANGE            CA         92869        Primary         SFR      360       80.0        7.25         7/1/1999
6993659512    ENCINITAS         CA         92024        Primary         SFR      360       53.5        7.13         7/1/1999
6994172242    SAN CARLOS        CA         94070        Primary         SFR      360       61.7        7.25         7/1/1999
6994756473    SUNNYVALE         CA         94086        Primary         SFR      360       62.1        7.25         7/1/1999
6994796404    CAMARILLO A       CA         93012        Primary         SFR      360       75.0        7.38         7/1/1999

</TABLE>
<TABLE>



                                                             EXHIBIT D-1

                                                    BAFSB MORTGAGE LOAN SCHEDULE
(CONTINUED)
<CAPTION>

LOAN#           MATDT                  PANDI      PTDATE               ORIG BAL ACT BALANCE      SCHED BALANCE          PURP
- -----           -----                  -----      ------               --------------------      -------------          ----
<S>          <C>                 <C>           <C>                   <C>              <C>            <C>               <C>
5000048347     6/1/2029            $2,728.71     7/1/1999              $400,000         $400,000       399,687.96       PURCH
5000057611     6/1/2029              $658.32     7/1/1999               $94,150          $94,150        94,080.12       C/O REFI
5000082171     6/1/2029            $3,027.13     7/1/1999              $455,000         $455,000       454,627.04       PURCH
5000086974     6/1/2029            $1,964.67     7/1/1999              $288,000         $288,000       287,775.33       PURCH
5000096478     6/1/2029            $2,880.15     7/1/1999              $422,200         $422,200       421,870.64       PURCH
5000097575     7/1/2029            $1,933.90     7/1/1999              $280,000         $280,000       280,000.00       PURCH
5000098201     6/1/2029            $2,541.46     7/1/1999              $382,000         $382,000       381,686.87       PURCH
5000098383     6/1/2029            $2,333.39     7/1/1999              $342,050         $342,050       341,783.16       PURCH
5000117977     6/1/2029            $3,251.35     7/1/1999              $465,000         $465,000       464,654.90       C/O REFI
5000133685     6/1/2029            $3,130.51     7/1/1999              $458,900         $458,900       458,542.01       PURCH
5000176304     7/1/2029            $2,728.71     7/1/1999              $400,000         $400,000       400,000.00       PURCH
5000177666     6/1/2029            $3,859.67     7/1/1999              $552,000         $552,000       551,590.33       PURCH
5000178334     6/1/2029            $2,483.13     7/1/1999              $364,000         $364,000       363,716.04       PURCH
5000179282     6/1/2029            $4,356.61     7/1/1999              $646,650         $646,650       646,132.87       PURCH
5000179803     6/1/2029            $3,099.11     7/1/1999              $460,000         $460,000       459,632.14       PURCH
5000181635     6/1/2029            $2,227.31     7/1/1999              $326,500         $326,500       326,245.29       R/T REFI
5000183094     6/1/2029            $2,998.85     7/1/1999              $439,600         $439,600       439,257.07       PURCH
5000184050     6/1/2029            $1,720.42     7/1/1999              $246,050         $246,050       245,867.39       PURCH
5000184258     6/1/2029            $4,489.39     7/1/1999              $650,000         $650,000       649,505.40       PURCH
5000188879     6/1/2029            $2,355.32     7/1/1999              $349,600         $349,600       349,320.43       C/O REFI
5000232594     6/1/2029            $2,182.20     7/1/1999              $328,000         $328,000       327,731.13       PURCH
5000236710     6/1/2029            $1,602.37     7/1/1999              $232,000         $232,000       231,823.46       PURCH
5000239235     6/1/2029            $2,319.40     7/1/1999              $340,000         $340,000       340,000.00       C/O REFI
5000245018     6/1/2029            $1,650.62     7/1/1999              $245,000         $245,000       244,804.07       PURCH
5000266972     3/1/2029            $2,970.58     7/1/1999              $458,000         $456,810       456,409.32       R/T REFI
5000312800     7/1/2029            $3,321.27     7/1/1999              $475,000         $475,000       475,000.00       PURCH
5000331586     6/1/2029            $1,659.12     7/1/1999              $255,800         $255,800       255,579.76       R/T REFI
5000343888     6/1/2029            $2,462.87     7/1/1999              $400,000         $400,000       399,620.46       PURCH
5000402635     3/1/2029            $2,010.66     7/1/1999              $310,000         $309,195       308,923.32       R/T REFI
5000403104     6/1/2029            $3,489.87     7/1/1999              $518,000         $518,000       517,585.76       C/O REFI
5000408384     6/1/2029            $2,341.87     7/1/1999              $352,000         $352,000       351,711.46       R/T REFI
5000408426     6/1/2029            $1,816.08     7/1/1999              $280,000         $280,000       279,758.92       PURCH
5000428267     6/1/2029            $1,841.88     7/1/1999              $270,000         $270,000       269,789.37       PURCH
5000430131     6/1/2029            $2,295.30     7/1/1999              $345,000         $345,000       344,717.20       PURCH
5000435502     6/1/2029            $2,299.26     7/1/1999              $350,000         $349,706       349,705.96       PURCH
5000435585     5/1/2029            $1,978.01     7/1/1999              $301,100         $300,442       300,442.35       PURCH
5000435593     6/1/2029            $1,768.38     7/1/1999              $265,800         $265,800       265,582.12       PURCH
5000435791     6/1/2029            $2,077.74     7/1/1999              $312,300         $312,300       312,044.01       PURCH
5000435882     6/1/2029            $2,892.43     7/1/1999              $424,000         $424,000       423,669.24       PURCH
5000436112     6/1/2029            $2,660.57     7/1/1999              $405,000         $405,000       404,659.74       R/T REFI
5000436161     6/1/2029            $1,856.86     7/1/1999              $279,100         $279,100       278,871.22       PURCH
5000436427     6/1/2029            $3,931.94     7/1/1999              $591,000         $591,000       590,515.56       PURCH
5000436609     6/1/2029            $2,475.31     7/1/1999              $376,800         $376,800       376,483.44       PURCH
5000436716     5/1/2029            $2,424.71     7/1/1999              $359,900         $359,612       359,322.69       PURCH
5000437664     6/1/2029            $2,299.26     7/1/1999              $350,000         $350,000       349,705.95       PURCH
5000438613     6/1/2029            $2,120.53     7/1/1999              $314,750         $314,750       314,498.30       PURCH
5000439777     7/1/2029            $1,882.48     7/1/1999              $282,950         $282,950       282,950.00       PURCH
5000452895     6/1/2029            $2,025.73     7/1/1999              $296,950         $296,950       296,718.34       R/T REFI
5000455773     6/1/2029            $2,002.23     7/1/1999              $300,950         $300,950       300,703.31       PURCH
5000460351     6/1/2029            $2,594.68     7/1/1999              $390,000         $390,000       389,680.32       PURCH
5000471226     6/1/2029            $1,773.66     7/1/1999              $260,000         $260,000       259,797.17       PURCH
5000505387     6/1/2029            $2,827.54     7/1/1999              $425,000         $425,000       424,651.63       PURCH
5000505825     5/1/2029            $1,899.89     7/1/1999              $282,000         $282,000       281,774.49       R/T REFI
5000533900     6/1/2029            $3,148.63     7/1/1999              $467,350         $467,350       466,976.26       R/T REFI
5000534353     6/1/2029            $2,128.40     7/1/1999              $312,000         $312,000       311,756.60       PURCH
5000535277     6/1/2029            $2,072.03     7/1/1999              $300,000         $300,000       299,771.72       PURCH
5000535301     7/1/2029            $2,516.55     7/1/1999              $368,900         $368,900       368,900.00       PURCH
5000569284     6/1/2029            $3,069.80     7/1/1999              $450,000         $450,000       449,648.95       R/T REFI
5000580802     7/1/2029            $1,875.66     7/1/1999              $265,000         $265,000       265,000.00       PURCH
5000581107     6/1/2029            $2,256.96     7/1/1999              $335,000         $335,000       334,732.10       PURCH
5000582097     6/1/2029            $2,728.71     7/1/1999              $400,000         $400,000       399,687.96       PURCH
5000582295     6/1/2029            $1,922.12     7/1/1999              $285,300         $285,300       285,071.85       PURCH
5000582576     6/1/2029            $2,209.13     7/1/1999              $327,900         $327,900       327,637.78       R/T REFI
5000596337     6/1/2029            $2,015.87     7/1/1999              $303,000         $303,000       302,751.63       PURCH
5000598929     6/1/2029            $2,021.16     7/1/1999              $300,000         $300,000       299,760.09       PURCH
5000600634     6/1/2029            $2,012.43     7/1/1999              $295,000         $295,000       294,769.86       C/O REFI
5000601038     6/1/2029            $2,526.45     7/1/1999              $375,000         $375,000       374,700.11       PURCH
5000602283     6/1/2029            $3,613.11     7/1/1999              $550,000         $550,000       549,537.93       R/T REFI
5000616424     6/1/2029            $2,474.93     7/1/1999              $372,000         $372,000       371,695.07       R/T REFI
5000689579     6/1/2029            $2,254.37     7/1/1999              $326,400         $326,400       326,151.63       PURCH
5000689967     6/1/2029            $2,066.51     7/1/1999              $299,200         $299,200       298,972.32       R/T REFI
5000719590     6/1/2029            $2,469.48     7/1/1999              $362,000         $362,000       361,717.60       R/T REFI
5000730050     6/1/2029            $1,975.34     7/1/1999              $286,000         $286,000       285,782.37       R/T REFI
5000730811     6/1/2029            $2,084.12     7/1/1999              $301,750         $301,750       301,520.39       PURCH
5000730951     6/1/2029            $1,970.79     7/1/1999              $300,000         $300,000       299,747.96       PURCH
5000735067     6/1/2029            $2,127.75     7/1/1999              $297,000         $297,000       296,790.38       PURCH
5000746635     6/1/2029            $1,933.90     7/1/1999              $280,000         $280,000       279,786.93       PURCH
5000759000     6/1/2029            $4,379.18     7/1/1999              $650,000         $650,000       649,480.20       PURCH
5000802156     6/1/2029            $2,578.05     7/1/1999              $387,500         $387,500       387,182.37       PURCH
5000837624     6/1/2029            $1,981.83     7/1/1999              $280,000         $280,000       279,797.34       PURCH
5000838804     6/1/2029            $1,707.35     7/1/1999              $247,200         $247,200       247,011.90       PURCH
5000842806     6/1/2029            $1,953.79     7/1/1999              $290,000         $290,000       289,768.09       PURCH
5000846518     6/1/2029            $4,379.18     7/1/1999              $650,000         $650,000       649,480.20       PURCH
5000859024     6/1/2029            $2,029.48     7/1/1999              $297,500         $297,500       297,267.92       R/T REFI
5000945526     6/1/2029            $1,793.42     7/1/1999              $273,000         $273,000       272,770.64       PURCH
5000945609     6/1/2029            $2,534.97     7/1/1999              $371,600         $371,600       371,310.11       PURCH
5000945765     6/1/2029            $1,706.47     7/1/1999              $250,150         $250,150       249,954.85       PURCH
5000949197     6/1/2029            $1,947.05     7/1/1999              $289,000         $289,000       288,768.89       R/T REFI
6005918567     6/1/2029            $1,696.53     7/1/1999              $255,000         $255,000       254,790.97       C/O REFI
6006179599     6/1/2029            $2,331.03     7/1/1999              $337,500         $337,500       337,243.19       C/O REFI
6008624022     6/1/2029            $2,677.85     7/1/1999              $402,500         $402,500       402,170.07       PURCH
6008739424     6/1/2029            $2,974.58     7/1/1999              $452,800         $452,800       452,419.59       PURCH
6011127641     6/1/2029            $2,378.46     7/1/1999              $357,500         $357,500       357,206.96       PURCH
6011384705     6/1/2029            $2,209.52     7/1/1999              $316,000         $316,000       315,765.48       R/T REFI
6011781082     6/1/2029            $1,920.10     7/1/1999              $285,000         $285,000       284,772.09       PURCH
6013389603     6/1/2029            $2,748.78     7/1/1999              $408,000         $408,000       407,673.72       PURCH
6017707842     6/1/2029            $2,586.82     7/1/1999              $379,200         $379,200       378,904.18       PURCH
6018705209     6/1/2029            $2,210.57     7/1/1999              $336,500         $336,500       336,217.29       PURCH
6020006125     6/1/2029            $2,438.34     7/1/1999              $366,500         $366,500       366,199.58       PURCH
6026590981     6/1/2029            $2,300.42     7/1/1999              $329,000         $329,000       328,755.83       PURCH
6035895918     6/1/2029            $2,912.90     7/1/1999              $427,000         $427,000       426,666.89       R/T REFI
6036745054     6/1/2029            $2,108.09     7/1/1999              $320,900         $320,900       320,630.40       R/T REFI
6038572811     6/1/2029            $3,064.75     7/1/1999              $454,900         $454,900       454,536.22       PURCH
6040902782     6/1/2029            $1,787.31     7/1/1999              $262,000         $262,000       261,795.61       R/T REFI
6048391699     6/1/2029            $2,328.56     7/1/1999              $350,000         $350,000       349,713.11       PURCH
6048904459     6/1/2029            $2,237.54     7/1/1999              $328,000         $328,000       327,744.13       R/T REFI
6049620781     6/1/2029            $3,632.15     7/1/1999              $560,000         $560,000       559,517.85       PURCH
6051878269     6/1/2029            $2,155.68     7/1/1999              $316,000         $316,000       315,753.49       PURCH
6052497366     6/1/2029            $4,372.76     7/1/1999              $641,000         $641,000       640,499.95       R/T REFI
6057573104     6/1/2029            $2,236.75     7/1/1999              $332,000         $332,000       331,734.50       PURCH
6063184128     6/1/2029            $1,797.54     7/1/1999              $263,500         $263,500       263,294.44       R/T REFI
6065215029     6/1/2029            $1,995.37     7/1/1999              $292,500         $292,500       292,271.82       C/O REFI
6065321702     6/1/2029            $1,893.04     7/1/1999              $277,500         $277,500       277,283.52       C/O REFI
6069236294     6/1/2029            $2,401.27     7/1/1999              $352,000         $352,000       351,725.40       PURCH
6070034308     6/1/2029            $2,526.45     7/1/1999              $375,000         $375,000       374,700.11       R/T REFI
6072193888     6/1/2029            $2,470.06     7/1/1999              $376,000         $376,000       375,684.11       PURCH
6075172590     6/1/2029            $2,560.14     7/1/1999              $380,000         $380,000       379,696.11       PURCH
6086291397     6/1/2029            $3,699.09     7/1/1999              $556,000         $556,000       555,544.24       PURCH
6086394381     6/1/2029            $1,866.44     7/1/1999              $273,600         $273,600       273,386.56       PURCH
6099524974     6/1/2029            $3,991.82     7/1/1999              $600,000         $600,000       599,508.18       PURCH
6101596697     6/1/2029            $1,756.40     7/1/1999              $264,000         $264,000       263,783.60       R/T REFI
6104545709     6/1/2029            $2,919.72     7/1/1999              $428,000         $428,000       427,666.11       PURCH
6107604990     6/1/2029            $3,543.76     7/1/1999              $526,000         $526,000       525,579.37       PURCH
6112322448     6/1/2029            $2,727.57     7/1/1999              $415,200         $415,200       414,851.18       PURCH
6112623217     7/1/2029            $3,299.91     7/1/1999              $496,000         $496,000       496,000.00       PURCH
6114025734     6/1/2029            $3,751.97     7/1/1999              $550,000         $550,000       549,570.95       C/O REFI
6114940734     6/1/2029            $2,156.57     7/1/1999              $336,800         $336,800       336,502.85       PURCH
6115260504     6/1/2029            $2,367.16     7/1/1999              $347,000         $347,000       346,729.30       PURCH
6124578607     7/1/2029            $2,387.62     7/1/1999              $350,000         $350,000       350,000.00       C/O REFI
6124638161     6/1/2029            $2,517.36     7/1/1999              $383,200         $383,200       382,878.06       PURCH
6125156569     6/1/2029            $2,863.31     7/1/1999              $425,000         $425,000       424,660.13       C/O REFI
6129036924     6/1/2029            $1,888.27     7/1/1999              $276,800         $276,800       276,584.06       PURCH
6135425335     6/1/2029            $2,837.94     7/1/1999              $432,000         $432,000       431,637.06       PURCH
6136859656     6/1/2029            $1,749.13     7/1/1999              $250,155         $250,155       249,969.34       PURCH
6139763848     7/1/2029            $2,048.11     7/1/1999              $304,000         $304,000       304,000.00       PURCH
6147819160     7/1/2029            $1,896.12     7/1/1999              $285,000         $285,000       285,000.00       PURCH
6151209852     6/1/2029            $3,160.19     7/1/1999              $475,000         $475,000       474,610.64       R/T REFI
6152143373     6/1/2029            $3,085.94     7/1/1999              $446,800         $446,800       446,460.02       PURCH
6152509540     6/1/2029            $3,001.58     7/1/1999              $440,000         $440,000       439,656.75       PURCH
6153000663     6/1/2029            $1,730.56     7/1/1999              $247,500         $247,500       247,316.32       PURCH
6157613412     6/1/2029            $3,672.24     7/1/1999              $559,000         $559,000       558,530.36       PURCH
6158650108     6/1/2029            $2,450.35     7/1/1999              $373,000         $373,000       372,686.63       R/T REFI
6159373635     6/1/2029            $1,886.42     7/1/1999              $280,000         $280,000       279,776.08       C/O REFI
6161029761     6/1/2029            $3,936.32     7/1/1999              $599,200         $599,200       598,696.60       PURCH
6163321562     6/1/2029            $3,172.17     7/1/1999              $476,800         $476,800       476,409.16       PURCH
6164064039     7/1/2029            $1,771.37     7/1/1999              $266,250         $266,250       266,250.00       C/O REFI
6164469022     6/1/2029            $3,284.65     7/1/1999              $500,000         $500,000       499,579.93       PURCH
6165667525     6/1/2029            $1,730.56     7/1/1999              $247,500         $247,500       247,316.32       R/T REFI
6171385104     6/1/2029            $3,152.61     7/1/1999              $479,900         $479,900       479,496.82       PURCH
6173760254     6/1/2029            $2,794.28     7/1/1999              $420,000         $420,000       419,655.72       C/O REFI
6175951745     6/1/2029            $2,122.22     7/1/1999              $315,000         $315,000       314,748.09       R/T REFI
6178142706     6/1/2024            $1,761.04     7/1/1999              $252,000         $252,000       251,682.71       R/T REFI
6183603551     6/1/2029            $2,769.64     7/1/1999              $406,000         $406,000       405,683.28       PURCH
6191308177     7/1/2029            $2,114.75     7/1/1999              $310,000         $310,000       310,000.00       C/O REFI
6194796543     6/1/2029            $2,953.95     7/1/1999              $444,000         $444,000       443,636.05       PURCH
6196009580     6/1/2029            $2,472.55     7/1/1999              $367,000         $367,000       366,706.51       R/T REFI
6198139344     6/1/2029            $2,880.77     7/1/1999              $412,000         $412,000       411,694.23       PURCH
6200760699     7/1/2029            $2,733.93     7/1/1999              $391,000         $391,000       391,000.00       R/T REFI
6204267741     6/1/2029            $2,097.65     7/1/1999              $300,000         $300,000       299,777.35       C/O REFI
6205425371     6/1/2029            $3,011.35     7/1/1999              $436,000         $436,000       435,668.23       PURCH
6213340208     7/1/2029            $4,311.17     7/1/1999              $648,000         $648,000       648,000.00       PURCH
6214360189     6/1/2029            $2,299.26     7/1/1999              $350,000         $350,000       349,705.95       R/T REFI
6223026565     6/1/2029            $2,428.55     7/1/1999              $356,000         $356,000       355,722.28       PURCH
6231337749     6/1/2029            $1,783.02     7/1/1999              $268,000         $268,000       267,780.31       PURCH
6233885877     6/1/2029            $2,192.90     7/1/1999              $317,500         $317,500       317,258.40       R/T REFI
6237660151     6/1/2029            $3,409.18     7/1/1999              $493,600         $493,600       493,224.40       PURCH
6240649456     6/1/2029            $3,162.44     7/1/1999              $469,400         $469,400       469,024.62       PURCH
6243503361     6/1/2029            $3,130.92     7/1/1999              $470,600         $470,600       470,214.25       PURCH
6250091409     6/1/2029            $4,365.93     7/1/1999              $640,000         $640,000       639,500.74       R/T REFI
6258830881     6/1/2029            $1,722.50     7/1/1999              $252,500         $252,500       252,303.02       R/T REFI
6266750527     6/1/2029            $1,800.95     7/1/1999              $264,000         $264,000       263,794.05       PURCH
6271135110     6/1/2029            $2,614.03     7/1/1999              $388,000         $388,000       387,689.72       PURCH
6273680089     6/1/2029            $2,387.62     7/1/1999              $350,000         $350,000       349,726.96       R/T REFI
6276470124     6/1/2029            $1,807.77     7/1/1999              $265,000         $265,000       264,793.27       R/T REFI
6281216330     6/1/2029            $3,393.05     7/1/1999              $510,000         $510,000       509,581.95       PURCH
6285219215     6/1/2029            $2,135.02     7/1/1999              $325,000         $325,000       324,726.96       PURCH
6285248669     6/1/2029            $3,158.06     7/1/1999              $468,750         $468,750       468,375.14       C/O REFI
6290035374     6/1/2029            $1,987.37     7/1/1999              $291,327         $291,327       291,099.73       R/T REFI
6291530035     6/1/2029            $2,123.39     7/1/1999              $300,000         $300,000       299,782.86       C/O REFI
6295404468     6/1/2029            $2,141.10     7/1/1999              $310,000         $310,000       309,764.11       PURCH
6299818184     6/1/2029            $1,842.56     7/1/1999              $276,950         $276,950       276,722.98       PURCH
6302394306     7/1/2029            $1,770.87     7/1/1999              $262,850         $262,850       262,850.00       R/T REFI
6306918449     6/1/2029            $1,697.78     7/1/1999              $252,000         $252,000       251,798.47       PURCH
6307158292     6/1/2029            $2,072.03     7/1/1999              $300,000         $300,000       299,771.72       PURCH
6308499505     7/1/2029            $1,889.46     7/1/1999              $284,000         $284,000       284,000.00       R/T REFI
6311205089     6/1/2029            $1,755.73     7/1/1999              $251,100         $251,100       250,913.65       PURCH
6311956020     6/1/2029            $2,187.19     7/1/1999              $328,750         $328,750       328,480.52       PURCH
6313744101     6/1/2029            $2,157.03     7/1/1999              $328,350         $328,350       328,074.14       PURCH
6318572267     6/1/2029            $2,144.55     7/1/1999              $310,500         $310,500       310,263.73       PURCH
6321736727     6/1/2029            $1,995.91     7/1/1999              $300,000         $300,000       299,754.09       C/O REFI
6322795581     6/1/2029            $1,864.86     7/1/1999              $276,800         $276,800       276,578.64       PURCH
6324673562     6/1/2029            $2,806.41     7/1/1999              $396,500         $396,500       396,213.02       R/T REFI
6326956601     6/1/2029            $1,769.54     7/1/1999              $247,000         $247,000       247,000.00       PURCH
6335767601     6/1/2029            $2,095.27     7/1/1999              $311,000         $311,000       310,751.29       C/O REFI
6341211404     6/1/2029            $1,911.80     7/1/1999              $280,250         $280,250       280,031.38       PURCH
6344449720     6/1/2029            $1,899.89     7/1/1999              $282,000         $282,000       281,774.49       C/O REFI
6351802803     6/1/2029            $3,705.46     7/1/1999              $550,000         $550,000       549,560.17       C/O REFI
6357027637     6/1/2029            $3,007.17     7/1/1999              $452,000         $452,000       451,629.50       PURCH
6358902143     6/1/2029            $2,144.77     7/1/1999              $314,400         $314,400       314,154.73       PURCH
6359996250     6/1/2029            $1,863.03     7/1/1999              $273,100         $273,100       272,886.95       PURCH
6363921559     6/1/2029            $2,694.88     7/1/1999              $400,000         $400,000       399,680.12       PURCH
6367414643     6/1/2029            $1,790.72     7/1/1999              $262,500         $262,500       262,295.22       R/T REFI
6368291222     6/1/2029            $4,363.10     7/1/1999              $624,000         $624,000       623,536.90       PURCH
6369408627     6/1/2029            $1,796.32     7/1/1999              $270,000         $270,000       269,778.68       PURCH
6378587817     6/1/2029            $1,985.93     7/1/1999              $298,500         $298,500       298,255.32       C/O REFI
6378665480     6/1/2029            $2,107.95     7/1/1999              $325,000         $325,000       324,720.18       PURCH
6382743851     6/1/2029            $3,045.21     7/1/1999              $452,000         $452,000       451,638.54       PURCH
6383279376     6/1/2029            $4,045.31     7/1/1999              $593,000         $593,000       592,537.40       R/T REFI
6388950427     6/1/2029            $2,919.72     7/1/1999              $428,000         $428,000       427,666.11       PURCH
6399951455     6/1/2029            $1,862.85     7/1/1999              $280,000         $280,000       279,770.48       PURCH
6401475964     6/1/2029            $3,398.13     7/1/1999              $492,000         $492,000       491,625.62       C/O REFI
6404421817     6/1/2029            $1,763.06     7/1/1999              $265,000         $265,000       265,000.00       PURCH
6404962190     7/1/2029            $2,567.74     7/1/1999              $385,950         $385,950       385,950.00       PURCH
6408508346     6/1/2029            $2,344.55     7/1/1999              $348,000         $348,000       347,721.70       PURCH
6414334208     7/1/2029            $2,162.24     7/1/1999              $325,000         $325,000       325,000.00       R/T REFI
6417667216     6/1/2029            $3,751.97     7/1/1999              $550,000         $550,000       549,570.95       PURCH
6417686091     6/1/2029            $3,766.95     7/1/1999              $566,200         $566,200       565,735.88       PURCH
6420951615     6/1/2029            $1,967.40     7/1/1999              $288,400         $288,400       288,175.02       C/O REFI
6422115029     6/1/2029            $2,829.62     7/1/1999              $420,000         $420,000       419,664.13       PURCH
6424885959     6/1/2029            $2,554.10     7/1/1999              $383,900         $383,900       383,585.32       PURCH
6435924284     6/1/2029            $3,862.75     7/1/1999              $588,000         $588,000       593,251.75       PURCH
6440647805     6/1/2029            $1,729.79     7/1/1999              $260,000         $260,000       259,786.88       PURCH
6443819799     6/1/2029            $2,694.60     7/1/1999              $395,000         $395,000       394,691.86       R/T REFI
6446318955     6/1/2029            $1,796.32     7/1/1999              $270,000         $270,000       269,778.68       C/O REFI
64482502      10/1/2028            $2,122.22     7/1/1999              $315,000         $277,908       277,436.17       PURCH
6451290230     6/1/2029            $2,941.55     7/1/1999              $431,200         $431,200       430,863.62       PURCH
6455548443     6/1/2029            $2,046.53     7/1/1999              $300,000         $300,000       299,765.97       R/T REFI
6466060370     6/1/2029            $4,544.90     7/1/1999              $650,000         $650,000       649,517.60       R/T REFI
6466490080     6/1/2029            $2,251.19     7/1/1999              $330,000         $330,000       329,742.56       C/O REFI
6467612351     6/1/2029            $2,102.18     7/1/1999              $320,000         $320,000       319,731.15       PURCH
6468518854     6/1/2029            $1,954.37     7/1/1999              $297,500         $297,500       297,250.06       R/T REFI
6468995755     6/1/2029            $1,755.74     7/1/1999              $263,900         $263,900       263,683.68       PURCH
6471532637     6/1/2029            $3,560.97     7/1/1999              $522,000         $522,000       521,592.78       PURCH
6471755717     6/1/2029            $2,208.81     7/1/1999              $332,000         $332,000       331,727.86       PURCH
6484422925     6/1/2029            $2,325.53     7/1/1999              $354,000         $354,000       353,702.60       R/T REFI
6484545899     6/1/2029            $3,608.72     7/1/1999              $529,000         $529,000       528,587.32       R/T REFI
6488075943     6/1/2029            $2,492.76     7/1/1999              $370,000         $370,000       369,704.12       R/T REFI
6495920073     6/1/2029            $2,088.53     7/1/1999              $310,000         $310,000       309,752.10       C/O REFI
6497550092     6/1/2029            $2,158.47     7/1/1999              $308,699         $308,699       308,469.90       R/T REFI
6500434938     6/1/2029            $2,223.90     7/1/1999              $326,000         $326,000       325,745.68       R/T REFI
6500501199     6/1/2029            $2,461.77     7/1/1999              $365,400         $365,400       365,107.79       PURCH
6500777401     6/1/2029            $3,383.60     7/1/1999              $496,000         $496,000       495,613.07       PURCH
6501425737     6/1/2029            $2,048.11     7/1/1999              $304,000         $304,000       303,756.89       PURCH
6525388671     6/1/2029            $2,069.33     7/1/1999              $315,000         $315,000       314,735.36       PURCH
6531340203     6/1/2029            $3,485.90     7/1/1999              $537,450         $537,450       536,987.26       PURCH
6532063564     7/1/2029            $1,995.91     7/1/1999              $300,000         $300,000       300,000.00       PURCH
6532755953     6/1/2029            $2,910.47     7/1/1999              $432,000         $432,000       431,654.53       PURCH
6533265143     6/1/2029            $1,868.62     7/1/1999              $288,100         $288,100       287,851.94       PURCH
6537728005     6/1/2029            $2,995.60     7/1/1999              $456,000         $456,000       455,616.90       PURCH
65405269       6/1/2029            $1,830.83     7/1/1999              $275,187         $275,187       274,961.43       PURCH
6544228809     6/1/2029            $1,855.52     7/1/1999              $272,000         $272,000       271,787.81       PURCH
6551425868     6/1/2029            $2,661.19     7/1/1999              $395,000         $395,000       394,684.12       PURCH
6552470137     6/1/2029            $2,106.56     7/1/1999              $305,000         $305,000       304,767.92       R/T REFI
6554688629     6/1/2029            $2,627.72     7/1/1999              $400,000         $400,000       399,663.95       PURCH
6571481131     6/1/2029            $1,875.99     7/1/1999              $275,000         $275,000       274,785.47       R/T REFI
6572131396     6/1/2029            $2,208.81     7/1/1999              $332,000         $332,000       331,727.86       PURCH
6574911985     6/1/2029            $2,837.86     7/1/1999              $416,000         $416,000       415,675.47       PURCH
6576912957     6/1/2029            $2,844.68     7/1/1999              $417,000         $417,000       416,674.70       R/T REFI
6586476159     6/1/2029            $2,387.62     7/1/1999              $350,000         $350,000       349,726.96       PURCH
6589362513     6/1/2029            $2,575.22     7/1/1999              $377,500         $377,500       377,205.51       C/O REFI
6590799927     6/1/2029            $2,020.73     7/1/1999              $289,000         $289,000       288,785.52       R/T REFI
6592697251     6/1/2029            $1,943.56     7/1/1999              $284,905         $284,905       284,682.74       PURCH
6597901237     6/1/2029            $2,155.68     7/1/1999              $316,000         $316,000       315,753.49       PURCH
6606813340     6/1/2029            $1,955.03     7/1/1999              $297,600         $297,600       297,349.97       PURCH
6610421890     6/1/2029            $3,011.35     7/1/1999              $436,000         $436,000       435,668.23       R/T REFI
6614573498     6/1/2029            $2,824.83     7/1/1999              $404,000         $404,000       403,700.17       R/T REFI
6619427492     6/1/2029            $4,434.15     7/1/1999              $650,000         $650,000       649,492.93       PURCH
6620404811     6/1/2029            $1,697.78     7/1/1999              $252,000         $252,000       251,798.47       PURCH
6622325428     6/1/2029            $1,916.08     7/1/1999              $288,000         $288,000       287,763.92       PURCH
6624579253     6/1/2029            $2,674.14     7/1/1999              $392,000         $392,000       391,694.19       PURCH
6626140674     6/1/2029            $1,705.45     7/1/1999              $250,000         $250,000       249,804.97       PURCH
6626462854     6/1/2029            $2,865.15     7/1/1999              $420,000         $420,000       419,672.35       PURCH
66317550       6/1/2029            $1,814.28     7/1/1999              $272,700         $272,700       272,476.47       PURCH
6639472502     6/1/2029            $2,554.77     7/1/1999              $384,000         $384,000       383,685.23       PURCH
6644756584     7/1/2029            $1,795.76     7/1/1999              $260,000         $260,000       260,000.00       PURCH
6647908547     7/1/2029            $2,264.83     7/1/1999              $332,000         $332,000       332,000.00       PURCH
6649755300     6/1/2029            $3,153.01     7/1/1999              $468,000         $468,000       467,625.74       PURCH
6654510111     6/1/2029            $2,967.47     7/1/1999              $435,000         $435,000       434,660.66       R/T REFI
6660982072     6/1/2029            $3,268.99     7/1/1999              $479,200         $479,200       478,826.18       PURCH
6661649076     7/1/2029            $1,874.45     7/1/1999              $289,000         $289,000       289,000.00       R/T REFI
6666659245     6/1/2029            $2,122.22     7/1/1999              $315,000         $315,000       314,748.09       R/T REFI
6684283614     6/1/2029            $2,072.03     7/1/1999              $300,000         $300,000       299,771.72       C/O REFI
6688852984     6/1/2029            $3,069.80     7/1/1999              $450,000         $450,000       449,648.95       R/T REFI
6693091867     6/1/2029            $2,133.85     7/1/1999              $312,800         $312,800       312,555.98       PURCH
6693742154     6/1/2029            $1,732.81     7/1/1999              $257,200         $257,200       256,994.32       PURCH
6694334761     6/1/2029            $3,284.65     7/1/1999              $500,000         $500,000       499,579.93       PURCH
6695584786     6/1/2029            $3,683.76     7/1/1999              $540,000         $540,000       539,578.74       PURCH
6699035462     6/1/2029            $3,274.45     7/1/1999              $480,000         $480,000       479,625.55       PURCH
6703507266     6/1/2029            $3,058.20     7/1/1999              $448,300         $448,300       447,950.28       R/T REFI
6707654726     5/1/2029            $2,969.32     7/1/1999              $452,000         $452,000       451,620.26       R/T REFI
6709761081     6/1/2029            $1,979.95     7/1/1999              $297,600         $297,600       297,356.05       PURCH
6720931218     7/1/2029            $2,528.15     7/1/1999              $380,000         $380,000       380,000.00       PURCH
6724795940     6/1/2029            $3,711.04     7/1/1999              $544,000         $544,000       543,575.63       R/T REFI
6732021511     6/1/2029            $3,148.93     7/1/1999              $461,600         $461,600       461,239.90       PURCH
6734577619     6/1/2029            $2,120.90     7/1/1999              $322,850         $322,850       322,578.76       C/O REFI
6764967250     6/1/2029            $4,042.32     7/1/1999              $600,000         $600,000       599,520.18       C/O REFI
6765997025     6/1/2029            $2,219.14     7/1/1999              $321,300         $321,300       321,055.52       PURCH
6766195900     6/1/2029            $2,073.82     7/1/1999              $304,000         $304,000       303,762.85       R/T REFI
6772887615     6/1/2029            $3,566.00     7/1/1999              $510,000         $510,000       509,621.50       C/O REFI
6774572579     6/1/2029            $2,796.86     7/1/1999              $400,000         $400,000       399,703.14       PURCH
6777519080     7/1/2029            $4,434.15     7/1/1999              $650,000         $650,000       650,000.00       PURCH
6780082860     7/1/2029            $2,735.08     7/1/1999              $396,000         $396,000       396,000.00       PURCH
6783181016     6/1/2029            $2,355.18     7/1/1999              $354,000         $354,000       353,709.82       R/T REFI
6788721352     6/1/2029            $3,820.19     7/1/1999              $560,000         $560,000       559,563.14       PURCH
6789841167     6/1/2029            $1,855.52     7/1/1999              $272,000         $272,000       271,787.81       PURCH
6790640277     6/1/2029            $1,940.11     7/1/1999              $280,900         $280,900       280,686.25       R/T REFI
6790923749     6/1/2029            $2,472.46     7/1/1999              $381,200         $381,200       380,871.79       PURCH
6793711554     6/1/2029            $2,209.47     7/1/1999              $319,900         $319,900       319,656.58       PURCH
6793721850     6/1/2029            $3,540.50     7/1/1999              $519,000         $519,000       518,595.13       R/T REFI
6794142510     6/1/2029            $1,805.68     7/1/1999              $282,000         $282,000       281,751.20       PURCH
6795578704     6/1/2029            $2,538.24     7/1/1999              $376,750         $376,750       376,448.71       PURCH
6798114317     6/1/2029            $3,188.08     7/1/1999              $485,300         $485,300       484,892.28       PURCH
6799074528     6/1/2029            $2,238.82     7/1/1999              $340,800         $340,800       340,513.68       PURCH
6805068100     6/1/2024            $2,287.66     7/1/1999              $313,000         $313,000       312,635.99       R/T REFI
6805329155     6/1/2029            $2,139.62     7/1/1999              $321,600         $321,600       321,336.38       PURCH
6808625468     7/1/2029            $2,541.46     7/1/1999              $382,000         $382,000       382,000.00       PURCH
6811444238     6/1/2029            $2,367.16     7/1/1999              $347,000         $347,000       346,729.30       R/T REFI
6817275271     6/1/2029            $1,938.66     7/1/1999              $298,900         $298,900       298,642.65       PURCH
6817855080     6/1/2029            $1,746.38     7/1/1999              $256,000         $256,000       255,800.29       PURCH
6819216091     6/1/2029            $1,994.14     7/1/1999              $278,350         $278,350       278,153.54       PURCH
6819448371     6/1/2029            $3,761.87     7/1/1999              $580,000         $580,000       579,500.63       R/T REFI
6821966519     6/1/2029            $2,660.49     7/1/1999              $390,000         $390,000       389,695.76       R/T REFI
6825708966     6/1/2029            $1,803.27     7/1/1999              $274,500         $274,500       274,269.39       PURCH
6827527737     6/1/2029            $1,899.89     7/1/1999              $282,000         $282,000       281,774.49       R/T REFI
6829506184     6/1/2029            $2,715.07     7/1/1999              $398,000         $398,000       397,689.51       R/T REFI
6833605410     6/1/2029            $1,751.67     7/1/1999              $260,000         $260,000       259,792.08       R/T REFI
6846006788     6/1/2029            $2,048.47     7/1/1999              $307,900         $307,900       307,647.61       PURCH
6848819915     7/1/2029            $2,865.15     7/1/1999              $420,000         $420,000       420,000.00       PURCH
6851201589     7/1/2029            $2,654.23     7/1/1999              $375,000         $375,000       375,000.00       PURCH
6854624506     6/1/2029            $6,292.94     7/1/1999              $900,000         $900,000       899,332.06       PURCH
6862561179     6/1/2029            $2,691.69     7/1/1999              $415,000         $415,000       414,642.69       PURCH
6862843403     6/1/2029            $2,726.26     7/1/1999              $415,000         $415,000       414,651.34       R/T REFI
6868355519     6/1/2029            $1,819.38     7/1/1999              $270,050         $270,050       269,834.04       PURCH
6869195765     6/1/2029            $2,016.54     7/1/1999              $303,100         $303,100       302,851.54       PURCH
6871439813     6/1/2029            $2,328.56     7/1/1999              $350,000         $350,000       349,713.11       R/T REFI
6874045120     6/1/2029            $2,829.62     7/1/1999              $420,000         $420,000       419,664.13       PURCH
6878067344     6/1/2029            $1,979.28     7/1/1999              $297,500         $297,500       297,256.14       PURCH
6878505285     6/1/2029            $2,627.72     7/1/1999              $400,000         $400,000       399,663.95       PURCH
6879150214     6/1/2029            $2,031.23     7/1/1999              $309,200         $309,200       308,940.23       PURCH
6881198391     6/1/2029            $2,124.91     7/1/1999              $315,400         $315,400       315,147.78       R/T REFI
6883857754     6/1/2029            $2,408.07     7/1/1999              $361,950         $361,950       361,653.31       PURCH
6887444914     6/1/2029            $2,097.65     7/1/1999              $300,000         $300,000       299,777.35       C/O REFI
6887893367     6/1/2029            $1,893.73     7/1/1999              $277,600         $277,600       277,383.44       PURCH
6890215301     6/1/2029            $3,733.28     7/1/1999              $547,260         $547,260       546,833.08       R/T REFI
6903398326     6/1/2029            $2,328.56     7/1/1999              $350,000         $350,000       349,713.11       PURCH
6912806772     6/1/2029            $2,012.08     7/1/1999              $294,950         $294,950       294,719.91       PURCH
6918539666     6/1/2029            $2,302.35     7/1/1999              $337,500         $337,500       337,236.71       PURCH
6922446122     6/1/2029            $2,837.86     7/1/1999              $416,000         $416,000       415,675.47       R/T REFI
6927633112     6/1/2029            $4,434.15     7/1/1999              $650,000         $650,000       649,492.93       C/O REFI
6928069035     6/1/2029            $4,151.80     7/1/1999              $632,000         $632,000       631,469.03       PURCH
6932262188     6/1/2029            $2,978.56     7/1/1999              $447,700         $447,700       447,333.02       PURCH
6933439892     6/1/2029            $1,768.21     7/1/1999              $259,200         $259,200       258,997.79       PURCH
6935769239     6/1/2029            $1,716.33     7/1/1999              $248,500         $248,500       248,310.91       R/T REFI
6940780411     6/1/2029            $3,991.82     7/1/1999              $600,000         $600,000       599,508.18       C/O REFI
6953073282     6/1/2029            $4,058.95     7/1/1999              $595,000         $595,000       594,535.84       R/T REFI
6953636617     6/1/2029            $2,592.27     7/1/1999              $380,000         $380,000       379,703.56       PURCH
6954005317     6/1/2029            $1,879.68     7/1/1999              $279,000         $279,000       278,776.88       PURCH
6954679475     6/1/2029            $1,970.79     7/1/1999              $300,000         $300,000       299,747.96       PURCH
6957241323     6/1/2029            $4,093.06     7/1/1999              $600,000         $600,000       599,531.94       PURCH
6958045194     6/1/2029            $4,434.15     7/1/1999              $650,000         $650,000       649,492.93       R/T REFI
6959350114     6/1/2029            $2,319.40     7/1/1999              $340,000         $340,000       339,734.77       R/T REFI
6967454460     6/1/2029            $3,506.39     7/1/1999              $514,000         $514,000       513,599.03       R/T REFI
6968969474     6/1/2029            $2,036.30     7/1/1999              $298,500         $298,500       298,267.14       R/T REFI
6972334665     6/1/2029            $1,994.21     7/1/1999              $296,000         $296,000       295,763.29       PURCH
6974816123     6/1/2029            $1,794.35     7/1/1999              $276,650         $276,650       276,411.81       PURCH
6978791488     6/1/2029            $3,007.17     7/1/1999              $452,000         $452,000       451,629.50       PURCH
6983600633     6/1/2029            $1,978.32     7/1/1999              $290,000         $290,000       289,773.76       R/T REFI
6985426565     6/1/2029            $1,906.27     7/1/1999              $276,000         $276,000       275,789.98       R/T REFI
6986511381     6/1/2029            $4,174.92     7/1/1999              $612,000         $612,000       611,522.58       PURCH
6993659512     6/1/2029            $2,541.27     7/1/1999              $377,200         $377,200       376,898.36       R/T REFI
6994172242     6/1/2029            $2,208.21     7/1/1999              $323,700         $323,700       323,447.48       R/T REFI
6994756473     6/1/2029            $2,012.43     7/1/1999              $295,000         $295,000       294,769.86       R/T REFI
6994796404     6/1/2029            $3,159.84     7/1/1999              $457,500         $457,500       457,151.88       PURCH


                                                        Total Loans                            373.00
                                                          Sched UPB                    139,464,495.89
                                                                WAC                              7.14
                                                                WAM                            358.79
                                                              WOLTV                             72.56



</TABLE>


LOAN#                    DOC        APPRAISAL           RTERM        CLTV
- ---------                ---        ---------           -----        ----
5000048347               FULL          $765,000          359         52.2
5000057611               FULL          $134,500          359         69.9
5000082171               RAPD          $705,000          359         64.5
5000086974               FULL          $360,000          359         79.9
5000096478               RAPD          $528,000          359         79.9
5000097575               RAPD          $350,000          360         80.0
5000098201               RAPD          $625,000          359         62.6
5000098383               RAPD          $380,500          359         89.8
5000117977               FULL          $900,000          359         51.6
5000133685               RAPD          $659,000          359         69.6
5000176304               RAPD          $600,000          360         66.7
5000177666               RAPD          $690,000          359         79.9
5000178334               FULL          $455,000          359         79.9
5000179282               RAPD          $865,000          359         74.9
5000179803               RAPD          $660,000          359         69.6
5000181635               RAPD          $520,000          359         62.7
5000183094               FULL          $550,000          359         79.9
5000184050               FULL          $259,000          359         94.9
5000184258               FULL          $888,000          359         74.0
5000188879               FULL          $437,000          359         79.9
5000232594               FULL          $417,000          359         79.9
5000236710               FULL          $290,000          359         79.9
5000239235               FULL          $460,000          359         73.9
5000245018               RAPD          $300,000          359         83.3
5000266972               FULL          $870,000          356         52.5
5000312800               FULL          $600,000          360         79.8
5000331586               FULL          $325,000          359         78.6
5000343888               FULL          $451,000          359         89.0
5000402635               FULL          $515,000          356         60.0
5000403104               FULL          $840,000          359         61.6
5000408384               FULL          $500,000          359         70.3
5000408426               RAPD          $350,000          359         79.9
5000428267               RAPD          $300,000          359         89.9
5000430131               RAPD          $458,000          359         75.3
5000435502               RAPD          $400,500          359         87.3
5000435585               RAPD          $402,000          358         74.8
5000435593               FULL          $280,000          359         94.9
5000435791               RAPD          $390,382          359         79.9
5000435882               RAPD          $530,000          359         79.9
5000436112               RAPD          $780,000          359         51.9
5000436161               RAPD          $350,000          359         79.9
5000436427               RAPD          $850,000          359         72.3
5000436609               RAPD          $471,500          359         79.9
5000436716               RAPD          $400,500          358         89.8
5000437664               RAPD          $605,000          359         58.3
5000438613               RAPD          $371,000          359         84.9
5000439777               FULL          $338,000          360         83.7
5000452895               FULL          $379,000          359         78.3
5000455773               FULL          $334,390          359         89.9
5000460351               RAPD          $540,000          359         72.2
5000471226               RAPD          $400,000          359         65.8
5000505387               RAPD          $710,000          359         59.8
5000505825               FULL          $390,000          358         72.2
5000533900               FULL          $600,000          359         77.8
5000534353               RAPD          $400,000          359         79.9
5000535277               FULL          $375,000          359         79.9
5000535301               FULL          $410,000          360         90.0
5000569284               FULL          $915,000          359         49.1
5000580802               RAPD          $315,000          360         84.1
5000581107               RAPD          $535,000          359         62.6
5000582097               RAPD          $690,000          359         57.9
5000582295               FULL          $356,670          359         79.9
5000582576               RAPD          $455,000          359         72.0
5000596337               RAPD          $385,000          359         78.6
5000598929               RAPD          $640,000          359         46.8
5000600634               FULL          $370,000          359         79.7
5000601038               FULL          $660,000          359         56.8
5000602283               FULL        $1,200,000          359         45.8
5000616424               FULL          $485,000          359         76.6
5000689579               RAPD          $408,000          359         79.9
5000689967               FULL          $374,000          359         79.9
5000719590               RAPD          $500,000          359         72.3
5000730050               RAPD          $360,000          359         79.4
5000730811               FULL          $381,000          359         79.9
5000730951               RAPD          $380,000          359         78.9
5000735067               FULL          $335,000          359         89.9
5000746635               FULL          $350,000          359         79.9
5000759000               RAPD          $865,000          359         75.4
5000802156               RAPD          $738,000          359         52.5
5000837624               FULL          $353,000          359         79.9
5000838804               RAPD          $275,000          359         89.8
5000842806               RAPD          $365,000          359         79.4
5000846518               RAPD          $860,000          359         75.7
5000859024               RAPD          $425,000          359         69.9
5000945526               RAPD          $341,353          359         79.9
5000945609               RAPD          $470,000          359         79.9
5000945765               RAPD          $278,000          359         89.9
5000949197               FULL          $420,000          359         68.8
6005918567               RAPD          $400,000          359         63.7
6006179599               RAPD          $450,000          359         74.9
6008624022               FULL          $575,000          359         69.9
6008739424               FULL          $566,000          359         79.9
6011127641               RAPD          $448,000          359         79.8
6011384705               FULL          $517,500          359         61.0
6011781082               RAPD          $365,000          359         78.0
6013389603               RAPD          $510,000          359         79.9
6017707842               FULL          $505,500          359         79.9
6018705209               RAPD          $428,500          359         79.1
6020006125               RAPD          $458,150          359         79.9
6026590981               RAPD          $480,000          359         68.6
6035895918               FULL          $725,000          359         58.9
6036745054               RAPD          $600,000          359         53.4
6038572811               RAPD          $568,718          359         79.9
6040902782               RAPD          $375,000          359         69.8
6048391699               RAPD          $650,000          359         56.0
6048904459               RAPD          $410,000          359         79.9
6049620781               FULL          $700,000          359         79.9
6051878269               RAPD          $395,000          359         79.9
6052497366               FULL        $1,015,000          359         63.1
6057573104               FULL          $415,000          359         79.9
6063184128               FULL          $310,000          359         84.9
6065215029               FULL          $390,000          359         74.9
6065321702               RAPD          $370,000          359         74.9
6069236294               RAPD          $500,000          359         79.2
6070034308               FULL          $530,000          359         70.7
6072193888               RAPD          $470,000          359         79.9
6075172590               RAPD          $475,000          359         79.9
6086291397               RAPD          $695,000          359         79.9
6086394381               RAPD          $345,000          359         79.9
6099524974               RAPD        $1,170,000          359         51.2
6101596697               FULL          $330,000          359         79.9
6104545709               RAPD          $535,000          359         79.9
6107604990               RAPD          $658,000          359         79.9
6112322448               RAPD          $521,000          359         79.9
6112623217               FULL          $620,000          360         80.0
6114025734               RAPD          $840,000          359         65.4
6114940734               RAPD          $485,000          359         70.3
6115260504               RAPD          $497,000          359         69.8
6124578607               FULL          $600,000          360         58.3
6124638161               RAPD          $479,000          359         79.9
6125156569               FULL        $1,234,000          359         34.4
6129036924               RAPD          $346,000          359         79.9
6135425335               RAPD          $540,000          359         79.9
6136859656               RAPD          $277,950          359         89.9
6139763848               RAPD          $380,000          360         80.0
6147819160               RAPD          $385,000          360         74.0
6151209852               RAPD          $730,000          359         65.0
6152143373               FULL          $558,500          359         79.9
6152509540               RAPD          $550,000          359         79.9
6153000663               RAPD          $300,000          359         89.9
6157613412               RAPD          $699,000          359         79.9
6158650108               RAPD          $630,000          359         59.2
6159373635               RAPD          $425,000          359         65.8
6161029761               RAPD          $749,000          359         79.9
6163321562               RAPD          $596,000          359         79.9
6164064039               FULL          $355,000          360         75.0
6164469022               RAPD          $700,000          359         71.4
6165667525               FULL          $275,000          359         89.9
6171385104               RAPD          $610,000          359         79.9
6173760254               RAPD          $615,000          359         68.2
6175951745               RAPD          $400,000          359         78.7
6178142706               FULL          $475,000          299         53.0
6183603551               RAPD          $635,000          359         64.1
6191308177               RAPD          $485,000          360         63.9
6194796543               RAPD          $555,000          359         79.9
6196009580               RAPD          $545,000          359         67.3
6198139344               FULL          $515,000          359         79.9
6200760699               RAPD          $510,000          360         76.7
6204267741               RAPD          $455,000          359         65.9
6205425371               FULL          $545,000          359         79.9
6213340208               RAPD          $818,000          360         79.2
6214360189               RAPD          $500,000          359         69.9
6223026565               RAPD          $445,000          359         79.9
6231337749               FULL          $335,000          359         79.9
6233885877               RAPD          $500,000          359         63.5
6237660151               RAPD          $617,000          359         79.9
6240649456               RAPD          $587,000          359         79.9
6243503361               RAPD          $588,500          359         79.9
6250091409               FULL          $923,000          359         69.3
6258830881               RAPD          $485,000          359         52.0
6266750527               RAPD          $439,000          359         60.1
6271135110               RAPD          $485,000          359         79.9
6273680089               FULL          $450,000          359         77.7
6276470124               RAPD          $450,000          359         58.8
6281216330               FULL          $800,000          359         63.7
6285219215               RAPD          $525,000          359         61.9
6285248669               FULL          $625,000          359         74.9
6290035374               FULL          $405,000          359         71.9
6291530035               RAPD          $400,000          359         74.9
6295404468               RAPD          $460,000          359         68.5
6299818184               RAPD          $346,200          359         79.9
6302394306               RAPD          $422,000          360         62.3
6306918449               FULL          $315,000          359         79.9
6307158292               FULL          $475,000          359         63.1
6308499505               RAPD          $355,000          360         80.0
6311205089               RAPD          $279,000          359         89.9
6311956020               RAPD          $420,000          359         78.2
6313744101               FULL          $410,466          359         79.9
6318572267               RAPD          $345,000          359         89.9
6321736727               FULL        $1,995,000          359         15.0
6322795581               FULL          $292,000          359         94.9
6324673562               FULL          $610,000          359         65.0
6326956601               FULL          $260,000          359         95.0
6335767601               FULL          $425,000          359         73.1
6341211404               RAPD          $320,000          359         94.9
6344449720               RAPD          $416,000          359         67.7
6351802803               FULL          $820,000          359         67.0
6357027637               RAPD          $565,000          359         79.9
6358902143               RAPD          $400,000          359         79.9
6359996250               FULL          $290,000          359         94.9
6363921559               RAPD          $799,000          359         51.4
6367414643               RAPD          $365,000          359         71.9
6368291222               RAPD          $780,000          359         79.9
6369408627               RAPD        $1,050,000          359         31.7
6378587817               RAPD          $398,000          359         74.9
6378665480               RAPD          $470,000          359         69.7
6382743851               FULL          $600,000          359         79.9
6383279376               RAPD          $805,000          359         73.6
6388950427               FULL          $535,000          359         79.9
6399951455               RAPD          $500,000          359         56.0
6401475964               FULL        $1,000,000          359         49.2
6404421817               RAPD          $298,000          359         88.9
6404962190               RAPD          $485,000          360         79.6
6408508346               RAPD          $435,000          359         79.9
6414334208               FULL          $450,000          360         72.2
6417667216               RAPD        $1,150,000          359         47.8
6417686091               FULL          $711,000          359         79.8
6420951615               RAPD          $400,000          359         72.0
6422115029               RAPD          $685,000          359         61.3
6424885959               FULL          $480,000          359         79.9
6435924284               RAPD          $735,000          359         80.7
6440647805               RAPD          $360,000          359         72.2
6443819799               FULL          $660,000          359         59.8
6446318955               RAPD          $555,000          359         48.6
64482502                 RAPD          $350,000          351         79.3
6451290230               RAPD          $539,000          359         79.9
6455548443               FULL          $870,000          359         34.5
6466060370               FULL        $1,000,000          359         65.0
6466490080               RAPD          $442,000          359         74.6
6467612351               FULL          $400,000          359         79.9
6468518854               RAPD          $450,000          359         66.1
6468995755               FULL          $330,000          359         79.9
6471532637               RAPD          $950,000          359         56.6
6471755717               RAPD          $415,000          359         79.9
6484422925               FULL          $830,000          359         42.6
6484545899               FULL          $700,000          359         75.5
6488075943               RAPD          $480,000          359         77.0
6495920073               RAPD          $510,000          359         60.7
6497550092               FULL          $420,000          359         73.4
6500434938               RAPD          $650,000          359         50.1
6500501199               FULL          $425,000          359         89.9
6500777401               RAPD          $620,000          359         79.9
6501425737               RAPD          $380,000          359         79.9
6525388671               RAPD          $426,500          359         73.8
6531340203               FULL          $672,000          359         79.9
6532063564               RAPD          $451,000          360         66.5
6532755953               RAPD          $540,000          359         79.9
6533265143               FULL          $361,000          359         79.9
6537728005               RAPD          $570,000          359         79.9
65405269                 RAPD          $366,000          359         75.3
6544228809               FULL          $340,000          359         79.9
6551425868               RAPD          $495,000          359         79.7
6552470137               RAPD          $500,000          359         61.0
6554688629               RAPD          $730,000          359         54.7
6571481131               RAPD          $410,000          359         67.0
6572131396               RAPD          $415,500          359         79.8
6574911985               RAPD          $520,000          359         79.9
6576912957               RAPD          $700,000          359         59.5
6586476159               RAPD          $451,000          359         77.6
6589362513               FULL          $520,000          359         72.5
6590799927               FULL          $420,000          359         68.8
6592697251               FULL          $300,000          359         94.9
6597901237               RAPD          $395,000          359         79.9
6606813340               RAPD          $372,000          359         79.9
6610421890               RAPD          $685,000          359         63.6
6614573498               RAPD          $505,000          359         79.9
6619427492               FULL        $1,010,000          359         64.9
6620404811               RAPD          $280,000          359         89.9
6622325428               RAPD          $365,000          359         79.9
6624579253               FULL          $490,000          359         79.9
6626140674               FULL          $330,000          359         75.7
6626462854               FULL          $896,000          359         46.8
66317550                 RAPD          $358,000          359         77.0
6639472502               FULL          $480,000          359         79.9
6644756584               FULL          $325,000          360         80.0
6647908547               RAPD          $415,000          360         80.0
6649755300               RAPD          $585,000          359         79.9
6654510111               FULL          $715,000          359         60.8
6660982072               RAPD          $599,000          359         79.9
6661649076               FULL          $395,000          360         73.2
6666659245               FULL          $620,000          359         50.8
6684283614               RAPD          $410,000          359         73.1
6688852984               RAPD        $1,150,000          359         39.1
6693091867               RAPD          $400,000          359         79.9
6693742154               RAPD          $322,000          359         79.9
6694334761               FULL        $1,005,000          359         49.7
6695584786               RAPD          $720,000          359         74.9
6699035462               RAPD          $600,000          359         79.9
6703507266               FULL          $790,000          359         56.7
6707654726               FULL          $615,000          358         73.4
6709761081               RAPD          $372,000          359         79.9
6720931218               RAPD          $475,000          360         80.0
6724795940               RAPD          $680,000          359         79.9
6732021511               FULL          $577,000          359         79.9
6734577619               RAPD          $430,500          359         74.9
6764967250               RAPD          $860,000          359         69.7
6765997025               RAPD          $357,000          359         89.9
6766195900               FULL          $450,000          359         67.5
6772887615               RAPD          $800,000          359         63.7
6774572579               FULL          $575,000          359         69.5
6777519080               FULL          $840,000          360         77.4
6780082860               RAPD          $495,000          360         80.0
6783181016               FULL          $560,000          359         63.2
6788721352               FULL          $720,000          359         79.9
6789841167               RAPD          $340,000          359         79.9
6790640277               FULL          $375,000          359         74.8
6790923749               RAPD          $477,000          359         79.9
6793711554               FULL          $420,000          359         79.9
6793721850               RAPD          $657,000          359         78.9
6794142510               RAPD          $385,000          359         73.2
6795578704               RAPD          $471,000          359         79.9
6798114317               FULL          $610,000          359         79.9
6799074528               RAPD          $426,000          359         79.9
6805068100               FULL          $450,000          299         69.5
6805329155               RAPD          $402,000          359         79.9
6808625468               RAPD          $450,000          360         84.9
6811444238               RAPD          $435,000          359         79.7
6817275271               RAPD          $374,000          359         79.9
6817855080               RAPD          $406,000          359         63.0
6819216091               FULL          $293,000          359         94.9
6819448371               RAPD          $790,000          359         73.4
6821966519               FULL          $510,000          359         76.4
6825708966               FULL          $305,000          359         89.9
6827527737               RAPD          $390,000          359         72.2
6829506184               RAPD          $600,000          359         66.3
6833605410               RAPD          $325,000          359         79.9
6846006788               FULL          $385,000          359         79.9
6848819915               RAPD          $525,000          360         80.0
6851201589               RAPD          $575,000          360         65.2
6854624506               FULL        $3,900,000          359         23.1
6862561179               RAPD          $660,000          359         62.8
6862843403               RAPD          $585,000          359         70.9
6868355519               FULL          $338,000          359         79.8
6869195765               RAPD          $379,000          359         79.9
6871439813               FULL          $600,000          359         58.3
6874045120               FULL          $525,000          359         79.9
6878067344               FULL          $425,000          359         69.9
6878505285               RAPD          $507,000          359         79.9
6879150214               RAPD          $390,000          359         79.9
6881198391               RAPD          $410,000          359         76.9
6883857754               FULL          $455,000          359         79.9
6887444914               RAPD          $633,000          359         47.4
6887893367               RAPD          $360,000          359         79.9
6890215301               FULL          $850,000          359         64.3
6903398326               RAPD          $620,000          359         60.3
6912806772               RAPD          $370,000          359         79.9
6918539666               RAPD          $375,000          359         89.9
6922446122               RAPD          $660,000          359         63.0
6927633112               FULL          $990,000          359         65.6
6928069035               RAPD          $790,000          359         79.9
6932262188               FULL          $580,000          359         79.9
6933439892               RAPD          $295,000          359         89.9
6935769239               RAPD          $540,000          359         46.0
6940780411               RAPD        $1,200,000          359         50.0
6953073282               FULL          $800,000          359         74.3
6953636617               RAPD          $475,000          359         79.9
6954005317               RAPD          $312,000          359         89.9
6954679475               RAPD          $396,900          359         75.5
6957241323               RAPD        $1,300,000          359         46.1
6958045194               FULL          $940,000          359         69.1
6959350114               RAPD          $480,000          359         70.8
6967454460               FULL          $925,000          359         55.5
6968969474               RAPD          $438,000          359         68.1
6972334665               FULL          $375,000          359         79.9
6974816123               RAPD          $479,000          359         57.7
6978791488               RAPD          $571,000          359         79.9
6983600633               RAPD          $395,000          359         73.4
6985426565               RAPD          $345,000          359         79.9
6986511381               RAPD          $765,000          359         79.9
6993659512               RAPD          $705,000          359         53.5
6994172242               RAPD          $525,000          359         61.6
6994756473               RAPD          $475,000          359         62.1
6994796404               RAPD          $613,000          359         74.9


<PAGE>
EXHIBIT D-1 (CONTINUED)

<TABLE>
LOAN#         CITY            ST      ZIP         OCC         PROP        TERM       OLTV     INT RATE   FPAYDT      MATDT
<S>          <C>            <C>      <C>        <C>         <C>         <C>        <C>        <C>      <C>         <C>
5000009711    WESTPORT        CT       6880       Primary     SFR         360        80.0       7.125    7/1/1999    6/1/2029
5000009927    BROOKLYN        NY      11230       Primary     SFR         360        71.3       7.125    8/1/1999    7/1/2029
5000013820    NEW HYDE PA     NY      11040       Primary     SFR         360        72.4       7.625    7/1/1999    6/1/2029
5000020700    WALTHAM         MA       2451       Primary     SFR         360        80.0       7.625    7/1/1999    6/1/2029
5000021880    QUINCY          MA       2169       Primary     SFR         360        79.3       6.625    7/1/1999    6/1/2029
5000023647    NEEDHAM         MA       2494       Primary     SFR         360        66.0       7.125    7/1/1999    6/1/2029
5000042324    WEST CHESTE     PA      19380       Primary     PUD         360        80.0       7.375    7/1/1999    6/1/2029
5000073121    MARBLEHEAD      MA       1945       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
5000204130    SOUTH RIDIN     VA      20152       Primary     PUD         360        78.5       7.125    7/1/1999    6/1/2029
5000212901    REDWOOD CIT     CA      94062       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
5000215680    GRANITE BAY     CA      95746       Primary     SFR         360        52.1         6.5    7/1/1999    6/1/2029
5000216217    HUNTINGTON      CA      92648       Primary     SFR         360        90.0        6.75    7/1/1999    6/1/2029
5000218015    SAN FRANCIS     CA      94118       Primary     SFR         360        67.4        6.75    7/1/1999    6/1/2029
5000222876    MALIBU          CA      90265       Investor    2-Family    360        11.4         7.5    8/1/1999    7/1/2029
5000289487    TOWSON          MD      21204       Primary     SFR         360        87.8       7.125    7/1/1999    6/1/2029
5000289966    SAN FRANCIS     CA      94115       Primary     Condo       360        80.0       7.125    7/1/1999    6/1/2029
5000357060    MARBLEHEAD      MA       1945       Primary     SFR         360        85.0           7    7/1/1999    6/1/2029
5000359819    STOUGHTON       MA       2072       Primary     SFR         360        80.0       7.125    7/1/1999    6/1/2029
5000361898    CHARLESTOWN     MA       2129       Primary     SFR         360        79.1       6.875    7/1/1999    6/1/2029
5000367242    RIDGEFIELD      CT       6877       Primary     SFR         360        80.0       7.125    7/1/1999    6/1/2029
5000374040    GREAT NECK      NY      11020       Primary     SFR         360        80.0       7.125    8/1/1999    7/1/2029
5000374677    STATEN ISLA     NY      10308       Primary     SFR         360        93.1         7.5    7/1/1999    6/1/2029
5000375021    PEQUANNOCK      NJ       7444       Primary     SFR         360        80.0       7.375    7/1/1999    6/1/2029
5000375609    OLD TAPPAN      NJ       7675       Primary     Condo       360        77.8       7.125    7/1/1999    6/1/2029
5000499748    CHICAGO         IL      60647       Primary     SFR         360        60.2       7.125    7/1/1999    6/1/2029
5000540202    NORWALK         CT       6853       Primary     SFR         360        80.0       7.375    7/1/1999    6/1/2029
5000540418    LAWRENCE        NY      11559       Primary     SFR         360        55.3        7.25    7/1/1999    6/1/2029
5000540749    LAUREL HOLL     NY      11791       Primary     SFR         360        80.0       7.375    7/1/1999    6/1/2029
5000548700    LOUISVILLE      KY      40223       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
5000553890    MARBLEHEAD      MA       1945       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
5000560374    CHATFIELD       MN      55923       Primary     SFR         360        80.0           7    7/1/1999    6/1/2029
5000577006    LEE'S SUMMI     MO      64063       Primary     PUD         360        90.0        7.25    7/1/1999    6/1/2029
5000685874    SUFFERN         NY      10901       Primary     SFR         360        80.0       7.375    7/1/1999    6/1/2029
5000686153    JERICHO         NY      11753       Primary     PUD         360        80.0        7.25    7/1/1999    6/1/2029
5000723147    PARSIPPANY/     NJ       7950       Primary     SFR         360        79.5       7.625    7/1/1999    6/1/2029
5000733583    OAKLAND         CA      94619       Primary     SFR         360        80.0       6.625    7/1/1999    6/1/2029
5000734706    CHARLOTTE       NC      28277       Primary     PUD         360        66.7         6.5    7/1/1999    6/1/2029
5000737600    MINNETONKA      MN      55305       Primary     SFR         360        90.0       7.125    7/1/1999    6/1/2029
5000749605    REDWOOD CIT     CA      94062       Primary     SFR         360        52.0       7.375    7/1/1999    6/1/2029
5000749738    SANDY           UT      84092       Primary     SFR         360        63.3           7    7/1/1999    6/1/2029
5000750819    VACAVILLE       CA      95687       Primary     SFR         360        90.0       7.625    7/1/1999    6/1/2029
5000980390    SCARSDALE       NY      10583       Primary     SFR         360        90.0        7.25    8/1/1999    7/1/2029
6029943567    FAIRFIELD       CT       6430       Primary     Condo       360        80.0       7.125    7/1/1999    6/1/2029
6061245392    WILLIAMSBUR     MI      49690       Secondary   SFR         360        75.0        7.25    7/1/1999    6/1/2029
6065697572    MARCO ISLAN     FL      34145       Secondary   SFR         360        80.0           7    7/1/1999    6/1/2029
6072042747    SOUTH ORANG     NJ       7079       Primary     SFR         360        78.4       6.875    7/1/1999    6/1/2029
6078935779    PHOENIX         MD      21131       Primary     SFR         360        67.6       7.125    7/1/1999    6/1/2029
6081567643    NORTHPORT       NY      11768       Primary     SFR         360        80.0       7.375    7/1/1999    6/1/2029
6112798993    LEXINGTON       MA       2420       Primary     SFR         360        80.0           7    7/1/1999    6/1/2029
6122202705    WACONIA         MN      55387       Primary     SFR         360        75.0           7    7/1/1999    6/1/2029
6123554930    WOODBURY        CT       6798       Primary     SFR         360        80.0         7.5    8/1/1999    7/1/2029
6141625209    CUMRU           PA      19607       Primary     SFR         360        80.0        6.75    7/1/1999    6/1/2029
6142613626    ESSEX           MA       1929       Primary     SFR         360        80.0       7.375    7/1/1999    6/1/2029
6147385675    SHREWSBURY      VT       5738       Secondary   SFR         360        77.7           7    7/1/1999    6/1/2029
6147992892    CROTON-ON-H     NY      10520       Primary     SFR         360        80.0         7.5    8/1/1999    7/1/2029
6155407627    COLLEYVILLE     TX      76034       Primary     SFR         360        80.0           7    7/1/1999    6/1/2029
6168048673    NEWTOWN         CT       6482       Primary     SFR         360        70.0       7.125    7/1/1999    6/1/2029
6169247894    CHICAGO         IL      60657       Primary     2-Family    360        80.0        7.25    7/1/1999    6/1/2029
6171755561    EDEN PRAIRI     MN      55347       Primary     SFR         360        72.9       7.125    7/1/1999    6/1/2029
6193384127    GLOUCESTER      MA       1930       Secondary   SFR         360        74.8       7.125    7/1/1999    6/1/2029
6213661389    LOWER MERIO     PA      19010       Primary     SFR         360        67.6       7.125    7/1/1999    6/1/2029
6239088021    NEW YORK        NY      10023       Primary     Condo       360        80.0       7.375    7/1/1999    6/1/2029
6240687217    CHARLOTTE       NC      28270       Primary     PUD         360        78.1       6.375    7/1/1999    6/1/2029
6242388459    BURTONSVILL     MD      20866       Primary     SFR         360        68.4       6.875    7/1/1999    6/1/2029
6242754064    CHICAGO         IL      60618       Primary     2-Family    360        64.7        7.25    7/1/1999    6/1/2029
6249789600    WINCHESTER      VA      22602       Primary     SFR         360        71.4        7.25    7/1/1999    6/1/2029
6251306806    FRAMINGHAM      MA       1701       Primary     PUD         360        75.8       6.875    7/1/1999    6/1/2029
6253668302    WEST ORANGE     NJ       7052       Primary     PUD         360        75.8       7.375    7/1/1999    6/1/2029
6273661733    VALHALLA        NY      10595       Primary     SFR         360        90.0           8    8/1/1999    7/1/2029
6288016105    SAUGUS          MA       1906       Primary     SFR         360        95.0         7.5    7/1/1999    6/1/2029
6297195981    CONCORD         MA       1742       Primary     SFR         360        63.1       7.125    7/1/1999    6/1/2029
6303712290    WALNUT CREE     CA      94595       Primary     PUD         360        89.9       7.125    7/1/1999    6/1/2029
6322757441    WILEMETTE       IL      60091       Primary     SFR         360        76.5       6.875    8/1/1999    7/1/2029
6337044546    LEXINGTON       MA       2421       Primary     SFR         360        64.0        7.25    7/1/1999    6/1/2029
6351140931    CAMBRIDGE       MA       2139       Primary     SFR         360        80.0       7.125    7/1/1999    6/1/2029
6359182653    NEWTON          MA       2468       Primary     SFR         360        79.7        7.25    7/1/1999    6/1/2029
63610817      HANOVER         NJ       7936       Primary     SFR         360        79.4        7.25    7/1/1999    6/1/2029
6364069275    WEST HOLLYW     CA      90069       Primary     SFR         360        79.0       7.125    7/1/1999    6/1/2029
6401375495    DARIEN          CT       6820       Primary     SFR         360        62.3       7.125    7/1/1999    6/1/2029
6411681767    BARTLETT        IL      60103       Primary     SFR         360        61.9       7.125    7/1/1999    6/1/2029
6411831115    MEQUON          WI      53092       Primary     SFR         360        70.0        7.25    8/1/1999    7/1/2029
6430552718    BELMONT         MA       2178       Primary     2-Family    360        74.7        7.25    7/1/1999    6/1/2029
6455046497    SAN JOSE        CA      95128       Primary     SFR         360        95.0       7.125    7/1/1999    6/1/2029
6455666476    SANFORD         FL      32771       Primary     PUD         360        79.9           7    8/1/1999    7/1/2029
6462663219    CODY            WY      82414       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6467361082    CHAMPAIGN       IL      61821       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6469109992    NEWTON          MA       2467       Primary     SFR         360        59.1        7.25    7/1/1999    6/1/2029
6477168980    DOVER           MA       2030       Primary     SFR         360        73.5       7.375    7/1/1999    6/1/2029
6488485316    LEBANON TOW     NJ       8833       Primary     SFR         360        90.0       7.125    7/1/1999    6/1/2029
6493616509    POINT PLEAS     NJ       8742       Primary     SFR         360        89.3         7.5    7/1/1999    6/1/2029
6494290775    BEVERLY         MA       1915       Primary     SFR         360        79.5        7.25    7/1/1999    6/1/2029
6502525063    BARRINGTON      IL      60010       Primary     SFR         360        76.9       7.125    7/1/1999    6/1/2029
6508332506    TRUMBULL        CT       6611       Primary     SFR         360        76.8           7    7/1/1999    6/1/2029
6508872253    ANNAPOLIS       MD      21401       Primary     PUD         360        80.0       6.875    7/1/1999    6/1/2029
6510960393    WEST BLOOMF     MI      48322       Primary     Condo       360        72.1       7.125    7/1/1999    6/1/2029
6512017630    BRENTWOOD       MO      63144       Primary     SFR         360        79.9       7.125    7/1/1999    6/1/2029
6519672361    MORRISTOWN      NJ       7960       Primary     SFR         360        65.5        7.25    7/1/1999    6/1/2029
65239423      CAMBRIDGE       MA       2139       Primary     Condo       360        85.0        7.25    7/1/1999    6/1/2029
6527575812    FAIRFIELD       CT       6430       Primary     Condo       360        54.4        7.25    7/1/1999    6/1/2029
6535455833    DARIEN          CT       6820       Primary     SFR         360        80.0       7.125    7/1/1999    6/1/2029
6542279671    DOYLESTOWN      PA      18901       Primary     SFR         360        66.7       7.125    7/1/1999    6/1/2029
65452496      WEST ORANGE     NJ       7052       Primary     Condo       360        88.8       7.375    7/1/1999    6/1/2029
6546064830    FAIRFIELD       CA      94533       Primary     PUD         360        95.0       6.875    7/1/1999    6/1/2029
6548998662    ELLICOTT CI     MD      21042       Primary     SFR         360        77.2           7    7/1/1999    6/1/2029
6551551945    NORWALK         CT       6851       Primary     SFR         360        80.0        7.25    8/1/1999    7/1/2029
65705157      ROCHESTER H     MI      48306       Primary     SFR         360        80.0         6.5    7/1/1999    6/1/2029
65749979      SOUTH SAN F     CA      94080       Primary     SFR         360        77.0        6.75    7/1/1999    6/1/2029
65797051      WHITE PLAIN     NY      10605       Primary     SFR         360        80.0        7.25    8/1/1999    7/1/2029
6582762867    MARCO ISLAN     FL      34145       Secondary   SFR         360        80.0        7.25    7/1/1999    6/1/2029
6589983490    ACTON           MA       1720       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6590420532    WINFIELD        WV      25012       Primary     SFR         360        75.0        7.25    7/1/1999    6/1/2029
6595412377    HANOVER         PA      17331       Primary     SFR         360        79.5       7.375    7/1/1999    6/1/2029
6599376560    EAST NORWIC     NY      11732       Primary     SFR         360        71.8       7.625    7/1/1999    6/1/2029
6609271686    RIVERSIDE       CA      92506       Primary     SFR         360        39.4       7.125    7/1/1999    6/1/2029
6612503521    ELLICOTT CI     MD      21042       Primary     SFR         360        66.9        7.25    7/1/1999    6/1/2029
66163676      AUDUBON         PA      19403       Primary     PUD         360        90.0         6.5    7/1/1999    6/1/2029
66176735      EVERGREEN       CO      80439       Primary     SFR         360        80.0         6.5    8/1/1999    7/1/2029
6620185352    NEWTONVILLE     MA       2405       Primary     SFR         360        64.4        7.25    7/1/1999    6/1/2029
6628880137    NEWMANSTOWN     PA      17073       Primary     SFR         360        86.6        7.25    7/1/1999    6/1/2029
6634700543    HIGH RIDGE      MO      63049       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6640066202    CHINO HILLS     CA      91709       Primary     SFR         360        64.8        7.25    7/1/1999    6/1/2029
6643728691    SIASCONSET      MA       2554       Secondary   SFR         360        48.6       6.875    7/1/1999    6/1/2029
6663075049    CINCINNATI      OH      45208       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6671864756    HOBOKEN         NJ       7030       Primary     SFR         360        80.0       7.375    8/1/1999    7/1/2029
6672374573    BOSTON          MA       2118       Primary     SFR         360        70.8       7.125    7/1/1999    6/1/2029
6672538037    LEMONT          IL      60439       Primary     PUD         360        66.1        7.25    7/1/1999    6/1/2029
6677751312    DOBBS FERRY     NY      10522       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
66950791      DANVILLE        CA      94506       Primary     PUD         360        52.6        7.25    8/1/1999    7/1/2029
6713864509    NORWALK         CT       6850       Primary     SFR         360        87.9       7.625    7/1/1999    6/1/2029
6723239213    AVON            CT       6001       Primary     SFR         360        90.0        7.25    7/1/1999    6/1/2029
6726532200    GLENCOE         IL      60022       Primary     SFR         360        75.0        7.25    7/1/1999    6/1/2029
6731489834    LINCOLN         MA       1773       Primary     SFR         360        80.0        7.75    7/1/1999    6/1/2029
6803151247    LAKE WYLIE      SC      29710       Primary     PUD         360        80.0       6.875    7/1/1999    6/1/2029
6840266461    CANTON          OH      44721       Primary     SFR         360        75.4        7.25    7/1/1999    6/1/2029
6848811698    WAYNE           NJ       7470       Primary     SFR         360        82.0       7.125    7/1/1999    6/1/2029
6857029471    CORAM           NY      11727       Primary     SFR         360        82.8       7.875    8/1/1999    7/1/2029
6866138461    DANVERS         MA       1923       Primary     SFR         300        69.4       7.125    7/1/1999    6/1/2024
6868328078    GRAFTON         MA       1519       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6870012231    POTOMAC         MD      20854       Primary     SFR         360        90.0        7.25    7/1/1999    6/1/2029
6870321715    CHINO HILLS     CA      91709       Primary     SFR         360        69.9        7.25    8/1/1999    7/1/2029
6873988080    HAMPTON         NH       3842       Primary     SFR         360        79.7        7.25    7/1/1999    6/1/2029
6875722610    MADISON         CT       6443       Primary     SFR         360        89.0       7.375    7/1/1999    6/1/2029
6895254412    MARSHFIELD      MA       2050       Primary     SFR         360        80.0       7.125    7/1/1999    6/1/2029
6901389384    INDIANAPOLI     IN      46220       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6923385121    SOUTHBOROUG     MA       1772       Primary     SFR         360        80.0           7    7/1/1999    6/1/2029
6932905851    ITASCA          IL      60143       Primary     SFR         360        80.0       7.125    7/1/1999    6/1/2029
6943996022    AVON            CT       6001       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6948667990    LEXINGTON       MA       2421       Primary     SFR         360        80.0        7.25    7/1/1999    6/1/2029
6951507356    GAITHERSBUR     MD      20878       Primary     SFR         360        79.6       7.125    7/1/1999    6/1/2029
6958247410    AVON            CT       6001       Primary     SFR         360        62.5       6.625    7/1/1999    6/1/2029
6965694372    WESTBORO        MA       1581       Primary     SFR         360        80.0           7    7/1/1999    6/1/2029
6992041472    LINCOLN         RI       2865       Primary     SFR         360        69.9        7.25    7/1/1999    6/1/2029


(continued)

LOAN#        PANDI          PTDATE      ORIG BAL     ACT BALANCE SCHED BALANCE       PURP          DOC     APPRAISAL   RTERM   CLTV
5000009711    2425.39      7/1/1999     360000      360000           359712.11       PURCH         RAPD     $460,000   359     79.9
5000009927    2189.59      7/1/1999     325000      325000           325000.00       PURCH         FULL     $456,000   360     71.3
5000013820    1946.44      7/1/1999     275000      275000           274800.96       C/O REFI      FULL     $380,000   359     72.3
5000020700    3708.84      7/1/1999     524000      524000           523620.74       PURCH         FULL     $661,000   359     79.9
5000021880    2241.09      7/1/1999     350000      350000           349691.20       PURCH         FULL     $520,000   359     79.2
5000023647    1751.67      7/1/1999     260000      260000           259792.08       PURCH         RAPD     $395,000   359     65.9
5000042324    2256.79      7/1/1999     326750      326750           326501.36       PURCH         FULL     $413,000   359     79.9
5000073121     2870.6      7/1/1999     420800      420800           420471.73       PURCH         FULL     $530,000   359     79.9
5000204130    2061.58      7/1/1999     306000      306000           305755.30       R/T REFI      RAPD     $390,000   359     78.4
5000212901    4087.61      7/1/1999     599200      599200           598732.56       PURCH         RAPD     $749,000   359     79.9
5000215680    2212.24      7/1/1999     350000      350000           349683.59       PURCH         RAPD     $675,000   359     52.0
5000216217    1943.85      7/1/1999     299700      299700           299441.96       PURCH         FULL     $333,000   359     89.9
5000218015       3243      7/1/1999     500000      500000           499569.50       PURCH         RAPD     $755,000   359     67.3
5000222876    2796.86      7/1/1999     400000      400000           400000.00       R/T REFI      FULL   $3,500,000   360     11.4
5000289487    1727.92      7/1/1999     256475      256475           256269.90       PURCH         FULL     $292,000   359     87.8
5000289966     4311.8      7/1/1999     640000      640000           639488.20       PURCH         RAPD     $800,000   359     79.9
5000357060    2007.56      7/1/1999     301750      301750           301502.65       PURCH         RAPD     $355,000   359     84.9
5000359819     1789.4      7/1/1999     265600      265600           265387.60       PURCH         RAPD     $332,000   359     79.9
5000361898    1865.68      7/1/1999     284000      284000           283761.40       PURCH         RAPD     $359,000   359     79.0
5000367242    2069.67      7/1/1999     307200      307200           306954.33       PURCH         RAPD     $388,000   359     79.9
5000374040    3503.34      7/1/1999     520000      520000           520000.00       PURCH         RAPD     $650,000   360     80.0
5000374677    1887.88      7/1/1999     270000      270000           269799.62       PURCH         FULL     $290,000   359     93.0
5000375021    2541.69      7/1/1999     368000      368000           367719.98       PURCH         RAPD     $460,000   359     79.9
5000375609    1940.31      7/1/1999     288000      288000           287769.69       PURCH         FULL     $370,000   359     77.8
5000499748    2290.65      7/1/1999     340000      340000           339728.10       PURCH         RAPD     $565,000   359     60.1
5000540202    2707.45      7/1/1999     392000      392000           391701.72       PURCH         FULL     $490,000   359     79.9
5000540418    2660.49      7/1/1999     390000      390000           389695.76       R/T REFI      FULL     $705,000   359     55.3
5000540749    3923.04      7/1/1999     568000      568000           567567.79       PURCH         RAPD     $720,000   359     79.9
5000548700    2047.56      7/1/1999     300150      300150           299915.85       PURCH         RAPD     $385,000   359     79.9
5000553890    2974.29      7/1/1999     436000      436000           435659.88       PURCH         FULL     $545,000   359     79.9
5000560374    2661.22      7/1/1999     400000      400000           399672.11       PURCH         RAPD     $500,000   359     79.9
5000577006    1841.88      7/1/1999     270000      270000           269789.37       PURCH         FULL     $300,000   359     89.9
5000685874    1931.96      7/1/1999     279720      279720           279507.15       PURCH         RAPD     $354,000   359     79.9
5000686153    2810.57      7/1/1999     412000      412000           411678.60       PURCH         RAPD     $515,000   359     79.9
5000723147    1769.49      7/1/1999     250000      250000           249819.05       PURCH         RAPD     $316,000   359     79.4
5000733583    3662.58      7/1/1999     572000      572000           571495.34       PURCH         RAPD     $715,000   359     79.9
5000734706    1896.21      7/1/1999     300000      300000           299728.79       PURCH         RAPD     $460,000   359     66.6
5000737600    1982.76      7/1/1999     294300      294300           294064.65       PURCH         FULL     $327,000   359     89.9
5000749605    2693.64      7/1/1999     390000      390000           389703.24       R/T REFI      FULL     $750,000   359     52.0
5000749738    2661.22      7/1/1999     400000      400000           399672.11       PURCH         FULL     $632,000   359     63.2
5000750819     1815.5      7/1/1999     256500      256500           256314.34       PURCH         FULL     $290,000   359     89.9
5000980390    2240.95      7/1/1999     328500      328500           328500.00       PURCH         RAPD     $365,000   360     90.0
6029943567    2021.16      7/1/1999     300000      300000           299760.09       PURCH         RAPD     $425,000   359     79.9
6061245392    3304.47      7/1/1999     484400      484400           484022.11       PURCH         RAPD     $650,000   359     74.9
6065697572    1698.66      7/1/1999     255320      255320           255110.71       PURCH         RAPD     $325,000   359     79.9
6072042747    1790.14      7/1/1999     272500      272500           272271.06       PURCH         RAPD     $348,000   359     78.4
6078935779    2694.88      7/1/1999     400000      400000           399680.12       PURCH         RAPD     $600,000   359     67.6
6081567643    2403.55      7/1/1999     348000      348000           347735.20       PURCH         FULL     $435,000   359     79.9
6112798993    2256.71      7/1/1999     339200      339200           338921.96       PURCH         RAPD     $424,000   359     79.9
6122202705    2709.45      7/1/1999     407250      407250           406916.18       R/T REFI      RAPD     $543,000   359     74.9
6123554930    1789.99      7/1/1999     256000      256000           256000.00       PURCH         RAPD     $330,000   360     80.0
6141625209    2724.12      7/1/1999     420000      420000           419638.38       PURCH         RAPD     $525,000   359     79.9
6142613626    2265.42      7/1/1999     328000      328000           327750.41       PURCH         FULL     $412,000   359     79.9
6147385675    2661.22      7/1/1999     400000      400000           399672.11       R/T REFI      RAPD     $515,000   359     77.6
6147992892    1913.06      7/1/1999     273600      273600           273600.00       PURCH         FULL     $350,000   360     80.0
6155407627    3563.21      7/1/1999     535576      535576           535136.98       PURCH         FULL     $669,471   359     79.9
6168048673    1874.63      7/1/1999     278250      278250           278027.48       PURCH         RAPD     $400,000   359     69.9
6169247894    3110.73      7/1/1999     456000      456000           455644.27       PURCH         FULL     $572,000   359     79.9
6171755561    2088.53      7/1/1999     310000      310000           309752.10       C/O REFI      FULL     $425,000   359     72.9
6193384127    2694.88      7/1/1999     400000      400000           399680.12       PURCH         RAPD     $535,000   359     74.7
6213661389    3233.85      7/1/1999     480000      480000           479616.15       R/T REFI      RAPD     $710,000   359     67.6
6239088021    2956.09      7/1/1999     428000      428000           427674.33       PURCH         RAPD     $535,000   359     79.9
6240687217    1996.39      7/1/1999     320000      320000           319703.61       PURCH         RAPD     $415,000   359     78.0
6242388459    4270.04      7/1/1999     650000      650000           649453.92       R/T REFI      RAPD     $950,000   359     68.4
6242754064    2496.77      7/1/1999     366000      366000           365714.48       PURCH         FULL     $566,000   359     64.6
6249789600    2363.75      7/1/1999     346500      346500           346229.69       R/T REFI      FULL     $485,000   359     71.4
6251306806    1806.56      7/1/1999     275000      275000           274768.96       PURCH         FULL     $363,000   359     75.7
6253668302    3073.51      7/1/1999     445000      445000           444661.39       PURCH         FULL     $600,000   359     75.8
6273661733    1994.38      7/1/1999     271800      271800           271800.00       PURCH         FULL     $305,000   360     90.0
6288016105    1839.99      7/1/1999     263150      263150           262954.70       PURCH         FULL     $277,000   359     94.9
6297195981    2290.65      7/1/1999     340000      340000           339728.10       R/T REFI      RAPD     $539,000   359     63.0
6303712290    2694.88      7/1/1999     400000      400000           399680.12       PURCH         RAPD     $445,000   359     89.8
6322757441    4270.04      7/1/1999     650000      650000           650000.00       PURCH         RAPD     $850,000   360     76.5
6337044546    2073.82      7/1/1999     304000      304000           303762.85       R/T REFI      RAPD     $475,000   359     64.0
6351140931    3605.75      7/1/1999     535200      535200           534772.00       PURCH         RAPD     $670,000   359     79.9
6359182653    3240.34      7/1/1999     475000      475000           474629.45       R/T REFI      FULL     $596,000   359     79.6
63610817      2046.53      7/1/1999     300000      300000           299765.97       PURCH         RAPD     $386,000   359     79.3
6364069275    2660.52      7/1/1999     394900      394900           394584.20       R/T REFI      FULL     $500,000   359     78.9
6401375495    4345.49      7/1/1999     645000      645000           644484.20       R/T REFI      RAPD   $1,035,000   359     62.3
6411681767    2627.51      7/1/1999     390000      390000           389688.12       R/T REFI      RAPD     $630,000   359     61.9
6411831115    2196.61      7/1/1999     322000      322000           322000.00       C/O REFI      RAPD     $460,000   360     70.0
6430552718    2421.73      7/1/1999     355000      355000           354723.06       R/T REFI      FULL     $475,000   359     74.7
6455046497     1888.1      7/1/1999     280250      280250           280025.88       PURCH         FULL     $297,000   359     94.9
6455666476    2348.52      7/1/1999     353000      353000           353000.00       PURCH         RAPD     $450,000   360     79.9
6462663219    2892.43      7/1/1999     424000      424000           423669.24       PURCH         FULL     $535,000   359     79.9
6467361082     1910.1      7/1/1999     280000      280000           279781.57       R/T REFI      FULL     $350,000   359     79.9
6469109992    2387.62      7/1/1999     350000      350000           349726.96       C/O REFI      RAPD     $592,000   359     59.1
6477168980    2866.31      7/1/1999     415000      415000           414684.21       R/T REFI      FULL     $565,000   359     73.4
6488485316    2243.49      7/1/1999     333000      333000           332733.70       PURCH         FULL     $370,000   359     89.9
6493616509    2237.49      7/1/1999     320000      320000           319762.51       PURCH         FULL     $365,000   359     89.2
6494290775    1790.72      7/1/1999     262500      262500           262295.22       R/T REFI      RAPD     $330,000   359     79.5
6502525063    2398.44      7/1/1999     356000      356000           355715.31       R/T REFI      RAPD     $463,000   359     76.8
6508332506    2202.16      7/1/1999     331000      331000           330728.67       PURCH         RAPD     $445,000   359     76.7
6508872253    1547.73      7/1/1999     235600      235600           235402.06       PURCH         RAPD     $295,000   359     79.9
6510960393    3498.29      7/1/1999     519250      519250           518834.76       R/T REFI      RAPD     $720,000   359     72.1
6512017630     3368.6      7/1/1999     500000      500000           499600.15       PURCH         RAPD     $710,000   359     79.8
6519672361    3888.41      7/1/1999     570000      570000           569555.34       PURCH         RAPD     $880,000   359     65.5
65239423      2351.64      7/1/1999     344725      344725           344456.07       PURCH         RAPD     $419,000   359     84.9
6527575812    2373.98      7/1/1999     348000      348000           347728.52       C/O REFI      RAPD     $640,000   359     54.3
6535455833    2991.32      7/1/1999     444000      444000           443644.93       PURCH         RAPD     $555,000   359     79.9
6542279671    2021.16      7/1/1999     300000      300000           299760.09       PURCH         RAPD     $490,000   359     66.6
65452496      1932.17      7/1/1999     279750      279750           279537.13       PURCH         FULL     $315,000   359     88.7
6546064830    1678.48      7/1/1999     255503      255503           255288.34       PURCH         FULL     $269,000   359     94.9
6548998662    1802.97      7/1/1999     271000      271000           270777.86       PURCH         RAPD     $352,000   359     77.1
6551551945    1991.96      7/1/1999     292000      292000           292000.00       PURCH         RAPD     $365,000   360     80.0
65705157      2856.95      7/1/1999     452000      452000           451591.38       PURCH         RAPD     $565,000   359     79.9
65749979      1958.77      7/1/1999     302000      302000           301739.98       PURCH         RAPD     $392,000   359     77.0
65797051      2551.34      7/1/1999     374000      374000           374000.00       PURCH         RAPD     $468,000   360     80.0
6582762867    2008.33      7/1/1999     294400      294400           294170.34       PURCH         RAPD     $368,000   359     79.9
6589983490    2341.23      7/1/1999     343200      343200           342932.27       PURCH         RAPD     $433,000   359     79.9
6590420532    1928.86      7/1/1999     282750      282750           282529.42       C/O REFI      FULL     $377,000   359     74.9
6595412377    1712.88      7/1/1999     248000      248000           247811.29       R/T REFI      FULL     $312,000   359     79.4
6599376560    1932.28      7/1/1999     273000      273000           272802.41       R/T REFI      FULL     $380,000   359     71.8
6609271686    1926.84      7/1/1999     286000      286000           285771.29       R/T REFI      FULL     $725,000   359     39.4
6612503521    2919.72      7/1/1999     428000      428000           427666.11       R/T REFI      RAPD     $640,000   359     66.8
66163676      1948.61      7/1/1999     308290      308290           308011.29       PURCH         FULL     $343,000   359     89.9
66176735       1942.8      7/1/1999     307371      307371           307371.00       PURCH         RAPD     $385,000   360     80.0
6620185352    2196.61      7/1/1999     322000      322000           321748.81       R/T REFI      RAPD     $500,000   359     64.3
6628880137    1683.62      7/1/1999     246800      246800           246607.46       R/T REFI      FULL     $285,000   359     86.5
6634700543    1779.12      7/1/1999     260800      260800           260596.55       R/T REFI      FULL     $326,000   359     79.9
6640066202    1732.73      7/1/1999     254000      254000           253801.85       R/T REFI      FULL     $392,000   359     64.7
6643728691    2236.19      7/1/1999     340400      340400           340114.02       R/T REFI      RAPD     $700,000   359     48.6
6663075049    2068.36      7/1/1999     303200      303200           302963.47       PURCH         RAPD     $380,000   359     79.9
6671864756    2038.88      7/1/1999     295200      295200           295200.00       PURCH         RAPD     $369,000   360     80.0
6672374573    4379.18      7/1/1999     650000      650000           649480.20       PURCH         FULL     $940,000   359     70.8
6672538037    1807.77      7/1/1999     265000      265000           264793.27       C/O REFI      RAPD     $401,000   359     66.0
6677751312    3738.33      7/1/1999     548000      548000           547572.50       PURCH         RAPD     $685,000   359     79.9
66950791      2046.53      7/1/1999     300000      300000           300000.00       PURCH         RAPD     $570,000   360     52.6
6713864509    2831.18      7/1/1999     400000      400000           399710.49       PURCH         RAPD     $460,000   359     87.8
6723239213    2044.49      7/1/1999     299700      299700           299466.20       PURCH         FULL     $333,000   359     89.9
6726532200    2302.35      7/1/1999     337500      337500           337236.71       C/O REFI      FULL     $450,000   359     74.9
6731489834    2579.09      7/1/1999     360000      360000           359745.91       R/T REFI      FULL     $450,000   359     79.9
6803151247    1828.37      7/1/1999     278320      278320           278086.17       PURCH         RAPD     $350,000   359     79.9
6840266461    1773.66      7/1/1999     260000      260000           259797.17       R/T REFI      FULL     $345,000   359     75.3
6848811698    2182.85      7/1/1999     324000      324000           323740.90       R/T REFI      FULL     $395,000   359     82.0
6857029471    2175.21      7/1/1999     300000      300000           300000.00       PURCH         RAPD     $382,000   360     82.8
6866138461    2430.23      7/1/1999     340000      340000           339588.52       R/T REFI      RAPD     $490,000   299     69.3
6868328078    2303.03      7/1/1999     337600      337600           337336.64       PURCH         RAPD     $425,000   359     79.9
6870012231    2529.51      7/1/1999     370800      370800           370510.74       R/T REFI      FULL     $412,000   359     89.9
6870321715    1978.32      7/1/1999     290000      290000           290000.00       R/T REFI      RAPD     $415,000   360     69.9
6873988080    2582.04      7/1/1999     378500      378500           378204.73       R/T REFI      FULL     $475,000   359     79.6
6875722610    2641.84      7/1/1999     382500      382500           382208.94       R/T REFI      FULL     $430,000   359     88.9
6895254412    2075.06      7/1/1999     308000      308000           307753.69       PURCH         FULL     $398,000   359     79.9
6901389384    1963.99      7/1/1999     287900      287900           287675.41       PURCH         RAPD     $365,000   359     79.9
6923385121    3033.78      7/1/1999     456000      456000           455626.22       PURCH         RAPD     $570,000   359     79.9
6932905851    1832.52      7/1/1999     272000      272000           271782.48       PURCH         RAPD     $341,000   359     79.9
6943996022    2783.28      7/1/1999     408000      408000           407681.72       PURCH         RAPD     $528,000   359     79.9
6948667990    2690.51      7/1/1999     394400      394400           394092.32       PURCH         RAPD     $496,000   359     79.9
6951507356    1726.07      7/1/1999     256200      256200           255995.12       R/T REFI      RAPD     $322,000   359     79.5
6958247410    1920.94      7/1/1999     300000      300000           299735.31       PURCH         RAPD     $491,000   359     62.4
6965694372    2123.65      7/1/1999     319200      319200           318938.35       PURCH         RAPD     $400,000   359     79.9
6992041472    1787.31      7/1/1999     262000      262000           261795.61       C/O REFI      RAPD     $375,000   359     69.8


                            Total Loans                              152
                            Sched UPB                     $54,430,047.67
                            WAC                                    7.161
                            WAM                                    358.7
                            WOLTV                                   76.0

</TABLE>

<PAGE>

<TABLE>


                                                             EXHIBIT D-2

                                                     NMC MORTGAGE LOAN SCHEDULE
<CAPTION>


LOAN#            CITY                 ST        ZIP     OCC           PROP     TERM    OLTV    INT RATE         FPAYDT
- -----            ----                 --        ---     ---           ----     ----    ----    --------         -------
<S>            <C>                   <C>      <C>      <C>           <C>      <C>    <C>        <C>          <C>
21597521         RICHMOND             VA       23236    Primary       SFR       360    75.0       7.125        2/1/1999
21903091         AUSTIN               TX       78730    Primary       PUD       360    80.0       7.125        7/1/1998
22030175         BOERNE               TX       78006    Primary       SFR       360    80.0       7.125        6/1/1999
22082929         AUSTIN               TX       78737    Primary       PUD       360    75.4       7.125        7/1/1999
22317127         GERMANTOWN           MD       20874    Primary       SFR       360    51.3       6.500        1/1/1999
22357628         ANNAPOLIS            MD       21401    Primary       SFR       359    76.7       7.750        1/1/1998
22365290         HINSDALE             IL       60521    Primary       PUD       360    78.2       6.875        3/1/1999
22385520         RUMSON               NJ       7760     Primary       SFR       360    47.1       6.875        1/1/1999
22416499         MCKINNEY             TX       75070    Primary       PUD       360    80.0       6.625       12/1/1998
22476097         WEST CHESTE          PA       19380    Primary       SFR       360    80.0       6.625        6/1/1999
22507859         WILSONVILLE          OR       97070    Primary       PUD       360    80.0       7.250       10/1/1998
22511109         COLORADO SP          CO       80906    Primary       PUD       360    75.0       6.750        1/1/1999
22590897         HAWTHORN WO          IL       60047    Primary       SFR       360    80.0       7.000       12/1/1998
22605372         MANASSAS             VA       20111    Primary       SFR       360    77.2       7.375       12/1/1998
22618797         TOWSON               MD       21286    Primary       SFR       360    80.0       7.125        3/1/1999
22633382         LOS ANGELES          CA       90019    Primary       SFR       360    89.8       7.875        2/1/1999
22640262         FARMINGTON           NM       87402    Primary       SFR       360    80.0       7.625        2/1/1999
22644124         MT AIRY              MD       21771    Primary       SFR       360    79.9       7.250        7/1/1999
22713192         POWDER SPRI          GA       30127    Primary       PUD       360    90.0       6.500        4/1/1999
22735062         SEDALIA              CO       80135    Primary       SFR       360    71.9       7.000        3/1/1999
22740864         LAFAYETTE            CO       80026    Primary       PUD       360    80.0       7.250        7/1/1999
22751465         FLOWER MOUN          TX       75028    Primary       PUD       360    80.0       6.750        4/1/1999
22766679         KENNETT SQU          PA       19348    Primary       SFR       360    46.2       6.625        7/1/1999
22781009         AVONDALE ES          GA       30002    Primary       SFR       360    90.0       6.875        4/1/1999
22789382         ST LOUIS             MO       63123    Primary       SFR       360    80.0       7.125        7/1/1999
22791685         BOULDER              CO       80302    Primary       SFR       360    72.5       7.500        7/1/1999
22797492         LITTLETON            CO       80124    Primary       PUD       360    80.0       7.000        6/1/1999
22802664         OAKTON               VA       22124    Primary       PUD       360    71.5       6.625        3/1/1999
22803951         SAN RAMON            CA       94583    Primary       PUD       360    62.5       7.375        6/1/1999
22803993         DAVIE                FL       33325    Primary       PUD       360    80.0       7.125        6/1/1999
22807713         ROCKVILLE            MD       20850    Primary       PUD       360    80.0       6.750        3/1/1999
22813786         MAPLE GLEN           PA       19002    Primary       SFR       360    80.1       6.750        3/1/1999
22826143         FT WAYNE             IN       46783    Primary       SFR       360    74.5       6.875        7/1/1999
22843577         NEWFIELDS            NH       3856     Primary       SFR       360    73.7       7.375        7/1/1999
22846570         OWENS CROSS          AL       35763    Primary       PUD       360    80.0       7.000        6/1/1999
22849475         COLORADO SP          CO       80908    Primary       SFR       360    95.0       7.000        4/1/1999
22864532         JONESTOWN            TX       78645    Primary       SFR       360    79.0       7.250        7/1/1999
22869820         ANNAPOLIS            MD       21401    Primary       PUD       360    80.0       7.250        6/1/1999
22871214         SAN JOSE             CA       95138    Primary       PUD       360    68.8       7.500        7/1/1999
22887004         BROOKEVILLE          MD       20833    Primary       SFR       360    66.6       7.250        6/1/1999
22895692         CHESTER              MD       21619    Primary       SFR       360    80.0       7.500        6/1/1999
22895932         ATLANTA              GA       30331    Primary       PUD       360    80.0       7.375        7/1/1999
22898795         LOUISVILLE           KY       40206    Primary       SFR       360    75.5       7.000       11/1/1998
22900021         COLORADO SP          CO       80921    Primary       PUD       360    80.0       7.250        6/1/1999
22900096         CRYSTAL LAK          IL       60012    Primary       SFR       360    66.5       7.250        7/1/1999
22903926         BALTIMORE            MD       21228    Primary       SFR       360    78.9       7.250        6/1/1999
22905400         CROWNSVILLE          MD       21032    Primary       PUD       360    80.0       7.375        6/1/1999
22905491         EVERGREEN            CO       80439    Primary       PUD       360    52.0       7.250        7/1/1999
22905830         GERMANTOWN           TN       38138    Primary       SFR       360    80.0       7.375        6/1/1999
22908222         SHELTON              CT       6484     Primary       SFR       360    80.0       7.375        6/1/1999
22910251         GIBSONIA             PA       15044    Primary       PUD       360    80.0       7.125        6/1/1999
22911713         ST CHARLES           MO       63304    Primary       SFR       360    79.9       7.250        7/1/1999
22911903         HOUSTON              TX       77005    Primary       SFR       360    80.0       7.125        7/1/1999
22912265         HUNTINGTON           CA       92646    Primary       SFR       360    75.0       7.250        5/1/1999
22914931         EAST HAMPTO          NY       11937    Secondary     SFR       360    74.1       7.250        6/1/1999
22915839         BALTIMORE            MD       21212    Primary       SFR       360    80.0       7.375        6/1/1999
22915920         KNOXVILLE            TN       37922    Primary       SFR       360    80.0       7.250        6/1/1999
22918965         PLEASANTON           CA       94566    Primary       SFR       360    75.0       6.875        6/1/1999
22919039         HENDERSONVI          TN       37075    Primary       SFR       360    95.0       7.625        6/1/1999
22919609         MEMPHIS              TN       38138    Primary       SFR       360    80.0       7.375        7/1/1999
22920292         GLEN ELLYN           IL       60137    Primary       SFR       360    80.0       7.375        6/1/1999
22922140         CINCINNATI           OH       45249    Primary       SFR       360    75.0       7.250        7/1/1999
22923080         MEMPHIS              TN       38120    Primary       SFR       360    46.2       7.250        7/1/1999
22923262         ANNAPOLIS            MD       21401    Primary       SFR       360    80.0       7.000        7/1/1999
22927172         YORBA LINDA          CA       92886    Primary       SFR       360    80.0       6.875        6/1/1999
22931455         ARLINGTON H          IL       60004    Primary       SFR       360    60.4       7.250        7/1/1999
22932230         HOUSTON              TX       77008    Primary       SFR       360    80.0       7.000        6/1/1999
22932750         ST JOSEPH            MI       49085    Primary       SFR       360    80.0       7.250        6/1/1999
22932800         MORRISON             CO       80465    Primary       PUD       360    75.0       7.250        6/1/1999
22935357         PIKE ROAD            AL       36064    Primary       SFR       360    80.0       7.250        6/1/1999
22936488         OWENSBORO            KY       42301    Primary       SFR       360    80.0       7.000        7/1/1999
22937486         LEWIS CENTE          OH       43035    Primary       SFR       360    95.0       7.250        7/1/1999
22939383         SOUTHLAKE            TX       76092    Primary       PUD       360    75.0       6.750        6/1/1999
22941132         ENGLEWOOD            CO       80111    Primary       PUD       360    75.0       7.125        7/1/1999
22941157         HARRISBURG           NC       28075    Primary       PUD       360    90.0       7.000        7/1/1999
22941181         BETHESDA             MD       20814    Primary       SFR       360    80.0       7.250        7/1/1999
22941231         WILMINGTON           DE       19808    Primary       SFR       360    80.0       7.000        7/1/1999
22942239         DARNESTOWN           MD       20874    Primary       SFR       360    80.0       7.375        7/1/1999
22943286         FALLS CHURC          VA       22046    Primary       SFR       360    80.0       7.125        7/1/1999
22944540         SANTA FE             NM       87501    Primary       SFR       360    73.1       7.500        7/1/1999
22945752         LITTLETON            CO       80127    Primary       PUD       360    85.0       7.250        7/1/1999
22946495         MARRIOTTSVI          MD       21104    Primary       SFR       360    80.0       7.375        7/1/1999
22949317         ROCKVILLE            MD       20855    Primary       PUD       360    80.0       7.125        6/1/1999
22949481         RANCHO CUCA          CA       91739    Primary       PUD       360    80.0       7.000        5/1/1999
22949895         MANSFIELD            TX       76063    Primary       SFR       360    65.2       6.875        5/1/1999
22950182         OVERLAND PA          KS       66213    Primary       PUD       360    80.0       7.375        7/1/1999
22953780         BELLEVUE             WA       98006    Primary       SFR       360    62.8       7.500        7/1/1999
22954093         AURORA               CO       80015    Primary       PUD       360    66.6       7.250        6/1/1999
22954408         CHARLESTON           SC       29414    Primary       PUD       360    50.3       7.000        7/1/1999
22954515         HILTON HEAD          SC       29926    Primary       PUD       360    80.0       7.625        6/1/1999
22955090         FAIRFAX STA          VA       22039    Primary       SFR       360    80.0       7.125        6/1/1999
22955165         SKOKIE               IL       60071    Primary       SFR       360    74.9       7.500        7/1/1999
22955801         BUFFALO GRO          IL       60089    Primary       SFR       360    80.0       7.250        6/1/1999
22957443         GROSSE POIN          MI       48236    Primary       SFR       360    73.3       7.500        7/1/1999
22959175         LONGMONT             CO       80503    Primary       PUD       360    80.0       7.250        6/1/1999
22959589         ALBERTVILLE          AL       35950    Primary       SFR       360    75.0       7.000        7/1/1999
22959654         PLANO                TX       75093    Primary       PUD       360    58.7       6.750        6/1/1999
22960991         THE WOODLAN          TX       77382    Primary       SFR       360    80.0       7.125        7/1/1999
22961171         LOVELAND             CO       80537    Primary       PUD       360    78.8       7.125        6/1/1999
22963656         RENO                 NV       89509    Primary       SFR       360    48.5       7.625        6/1/1999
22963805         BERWYN               PA       19312    Primary       SFR       360    77.8       7.125        7/1/1999
22963813         GLENCOE              IL       60022    Primary       SFR       360    48.6       7.125        7/1/1999
22965347         HENDERSONVI          TN       37075    Primary       SFR       360    78.5       7.125        7/1/1999
22965511         PLANO                TX       75093    Secondary     PUD       360    80.0       7.125        7/1/1999
22965529         HOUSTON              TX       77059    Primary       PUD       360    80.0       7.000        7/1/1999
22965933         ANNAPOLIS            MD       21401    Primary       SFR       360    80.0       7.000        7/1/1999
22966576         NAPERVILLE           IL       60540    Primary       SFR       360    90.0       7.250        7/1/1999
22966675         NEW ALBANY           OH       43054    Primary       SFR       360    90.0       7.250        6/1/1999
22967301         VIRGINIA             VA       23455    Primary       PUD       360    86.7       7.000        6/1/1999
22967681         KENT                 WA       98042    Primary       PUD       360    90.0       7.125        7/1/1999
22967855         RIVER FORES          IL       60305    Primary       SFR       360    80.0       7.250        6/1/1999
22968150         POWAY                CA       92064    Primary       SFR       360    78.3       7.375        7/1/1999
22969083         BIRMINGHAM           AL       35216    Primary       SFR       360    65.6       7.375        7/1/1999
22970909         BIRMINGHAM           AL       35244    Primary       PUD       360    95.0       7.250        7/1/1999
22971097         SEVERNA PAR          MD       21146    Primary       PUD       360    80.0       7.250        6/1/1999
22971964         SAN DIEGO            CA       92130    Primary       PUD       360    65.0       7.250        7/1/1999
22973028         BOWIE                MD       20720    Primary       SFR       360    80.0       8.000        6/1/1999
22973432         DALLAS               TX       75225    Primary       SFR       360    80.0       7.500        7/1/1999
22975940         LONGMONT             CO       80501    Primary       PUD       360    80.0       7.125        6/1/1999
22977037         DUBLIN               CA       94568    Primary       PUD       360    80.0       7.000        7/1/1999
22977045         RIVERWOODS           IL       60015    Primary       SFR       360    76.2       7.250        7/1/1999
22977359         WASHINGTON           DC       20015    Primary       SFR       360    80.0       7.375        6/1/1999
22978043         LAS VEGAS            NV       89134    Primary       PUD       360    80.0       7.375        6/1/1999
22978365         ANNAPOLIS            MD       21401    Primary       SFR       360    71.5       7.000        7/1/1999
22979595         LOUISVILLE           KY       40205    Primary       SFR       360    62.6       7.125        7/1/1999
22980254         HOUSTON              TX       77019    Primary       SFR       360    76.5       7.000        6/1/1999
22980908         MCKINNEY             TX       75070    Primary       PUD       360    71.4       7.375        7/1/1999
22981518         NASHVILLE            TN       37215    Primary       SFR       360    65.0       7.250        6/1/1999
22982532         EADS                 TN       38028    Primary       SFR       360    73.9       7.125        7/1/1999
22982722         DALLAS               TX       75287    Primary       PUD       360    80.0       7.125        7/1/1999
22983217         ATLANTA              GA       30305    Primary       SFR       360    52.0       7.000        6/1/1999
22983274         HOUSTON              TX       77025    Primary       SFR       360    77.0       7.000        7/1/1999
22984587         GLENVIEW             IL       60025    Primary       SFR       360    80.0       7.125        7/1/1999
22984918         CHICAGO              IL       60613    Primary       SFR       360    80.0       7.125        7/1/1999
22985261         SANTA FE             NM       87501    Secondary     PUD       360    75.0       7.125        6/1/1999
22985600         GRAPEVINE            TX       76051    Primary       PUD       360    80.0       7.250        6/1/1999
22985808         NIWOT                CO       80503    Primary       PUD       360    75.0       7.250        7/1/1999
22987242         MONUMENT             CO       80132    Primary       PUD       360    74.7       7.125        7/1/1999
22987382         DALLAS               TX       75230    Primary       PUD       360    80.0       7.250        6/1/1999
22987572         DULUTH               GA       30097    Primary       PUD       360    80.0       7.000        7/1/1999
22989420         HOUSTON              TX       77006    Primary       SFR       360    80.0       7.500        6/1/1999
22989495         PLYMOUTH             MI       48170    Primary       SFR       300    74.4       7.500        7/1/1999
22989503         ARLINGTON H          IL       60004    Primary       SFR       360    72.8       7.125        7/1/1999
22989743         ALLEN                TX       75013    Primary       PUD       360    64.5       7.000        7/1/1999
22989941         EDWARDS              CO       81632    Primary       PUD       360    78.9       7.125        7/1/1999
22989966         HOUSTON              TX       77057    Primary       PUD       360    80.0       7.000        7/1/1999
22990576         DUBLIN               CA       94568    Primary       PUD       360    80.0       7.000        7/1/1999
22991012         ELMHURST             IL       60126    Primary       SFR       360    58.3       6.875        7/1/1999
22991467         CUPERTINO            CA       95014    Primary       SFR       360    80.0       7.500        7/1/1999
22991905         PROSPECT             KY       40059    Primary       SFR       360    80.0       6.750        7/1/1999
22992234         KAILUA               HI       96734    Primary       Condo     360    58.8       7.000        6/1/1999
22992580         MIDLOTHIAN           VA       23113    Primary       SFR       360    75.0       7.375        6/1/1999
22992689         ATLANTA              GA       30306    Primary       SFR       360    79.2       7.125        6/1/1999
22992820         NASHVILLE            TN       37215    Primary       SFR       360    79.8       7.250        7/1/1999
22992846         RANCHO CUCA          CA       91739    Primary       PUD       360    79.8       7.000        6/1/1999
22992887         TUCSON               AZ       85718    Primary       PUD       360    80.0       7.125        6/1/1999
22993216         WESTPORT             CT       6880     Primary       SFR       360    70.0       6.875        7/1/1999
22994503         HOUSTON              TX       77005    Primary       SFR       360    80.0       7.000        7/1/1999
22994768         MOORESVILLE          NC       28115    Primary       SFR       360    78.8       6.875        7/1/1999
22995815         FORT COLLIN          CO       80528    Primary       PUD       360    69.4       6.875        6/1/1999
22997423         SAN DIEGO            CA       92130    Primary       SFR       360    68.5       7.000        6/1/1999
22997514         LAS VEGAS            NV       89102    Primary       SFR       360    90.0       7.125        6/1/1999
22997530         THE PLAINS           VA       20198    Primary       SFR       360    59.2       7.375        7/1/1999
22997555         VERNON HILL          IL       60061    Primary       SFR       360    80.0       7.125        7/1/1999
22997860         LAKE FOREST          IL       60045    Primary       SFR       360    69.9       7.125        6/1/1999
22997936         WEBSTER GOV          MO       63119    Primary       SFR       360    78.0       7.125        7/1/1999
22998199         ANCHORAGE            KY       40223    Primary       SFR       360    75.0       7.000        7/1/1999
22998207         FAIRVIEW             TX       75069    Primary       SFR       360    80.0       7.000        6/1/1999
22998710         MOORESVILLE          NC       28117    Primary       PUD       360    80.0       7.000        7/1/1999
22998728         ATLANTA              GA       30331    Primary       SFR       360    83.6       7.250        7/1/1999
22998777         SARASOTA             FL       34242    Primary       PUD       360    56.2       7.250        7/1/1999
22998975         LOS ANGELES          CA       90027    Primary       SFR       360    52.8       6.750        6/1/1999
22999296         RENO                 NV       89509    Primary       PUD       360    80.0       7.000        6/1/1999
22999767         CHICAGO              IL       60660    Primary       SFR       360    80.0       7.250        8/1/1999
22999866         BIRMINGHAM           AL       35223    Primary       SFR       360    60.0       6.875        6/1/1999
23000136         GRAND PRAIR          TX       75050    Primary       SFR       360    80.0       7.125        6/1/1999
23000797         CUMMING              GA       30041    Primary       PUD       360    80.0       6.875        7/1/1999
23000870         OTIS                 OR       97368    Secondary     PUD       360    80.0       7.000        7/1/1999
23001472         FRISCO               TX       75034    Primary       PUD       360    79.6       7.125        6/1/1999
23001951         PLEASANTON           CA       94588    Primary       SFR       360    80.0       7.000        6/1/1999
23002116         RANCHO CUCA          CA       91737    Primary       PUD       360    78.2       7.125        7/1/1999
23002124         LOS ANGELES          CA       90036    Primary       SFR       360    90.0       7.000        6/1/1999
23002397         PLANO                TX       75025    Primary       PUD       360    80.0       7.125        6/1/1999
23002702         BOULDER              CO       80303    Primary       SFR       360    60.8       7.125        6/1/1999
23003064         CUMMING              GA       30040    Primary       PUD       360    79.8       7.250        6/1/1999
23004542         ST LOUIS             MO       63124    Primary       SFR       360    77.7       7.250        7/1/1999
23006372         BOULDER              CO       80302    Primary       SFR       360    48.3       7.000        7/1/1999
23006570         BALTIMORE            MD       21208    Primary       SFR       360    70.5       7.500        7/1/1999
23006596         WOODINVILLE          WA       98072    Primary       SFR       360    46.5       7.125        7/1/1999
23006984         LAFAYETTE            CA       94549    Primary       PUD       360    61.7       7.125        7/1/1999
23007057         SACRAMENTO           CA       95864    Primary       SFR       360    80.0       7.375        6/1/1999
23007370         BELLEVUE             WA       98004    Primary       SFR       360    51.8       6.875        7/1/1999
23007495         SUNRIVER             OR       97707    Secondary     PUD       360    88.2       7.250        7/1/1999
23007966         DALLAS               TX       75219    Primary       SFR       360    80.0       6.875        6/1/1999
23008048         MAPLE GLEN           PA       19002    Primary       SFR       360    80.0       7.000        6/1/1999
23008170         ELLISVILLE           MO       63021    Primary       SFR       360    77.9       7.125        7/1/1999
23009087         ST LOUIS             MO       63146    Primary       PUD       360    70.8       7.125        7/1/1999
23009111         DANVILLE             CA       94526    Primary       PUD       360    80.0       7.375        6/1/1999
23009152         CHICAGO              IL       60631    Primary       SFR       360    74.0       7.000        8/1/1999
23009277         ELLISVILLE           MO       63021    Primary       PUD       360    75.4       7.125        7/1/1999
23009491         GIG HARBOR           WA       98332    Primary       PUD       360    90.0       7.125        7/1/1999
23010663         OVERLAND PA          KS       66221    Primary       PUD       360    80.0       7.125        6/1/1999
23010846         LENEXA               KS       66215    Primary       PUD       360    80.0       7.125        7/1/1999
23010952         AURORA               CO       80015    Primary       SFR       360    78.2       7.125        6/1/1999
23011463         DELAWARE             OH       43015    Primary       SFR       360    71.8       7.125        7/1/1999
23011596         PARK RIDGE           IL       60068    Primary       SFR       360    79.3       7.375        7/1/1999
23011646         LAKE FOREST          IL       60045    Primary       SFR       360    86.6       7.625        7/1/1999
23011653         DENVER               CO       80209    Primary       SFR       360    67.2       7.250        6/1/1999
23011935         RICHARDSON           TX       75082    Primary       PUD       360    80.0       7.125        6/1/1999
23012297         LOS ANGELES          CA       90049    Primary       SFR       360    65.0       7.125        7/1/1999
23012404         KILDEER              IL       60047    Primary       SFR       360    72.3       7.125        7/1/1999
23012602         NAPERVILLE           IL       60565    Primary       SFR       360    78.6       7.125        7/1/1999
23012735         PALOS PARK           IL       60464    Primary       SFR       360    60.0       7.125        7/1/1999
23012768         GARDNERVILL          NV       89410    Primary       SFR       360    65.7       7.250        7/1/1999
23012891         DALLAS               TX       75252    Primary       SFR       360    80.0       7.125        7/1/1999
23012917         ANDOVER              MA       1810     Primary       SFR       360    80.0       7.250        7/1/1999
23013774         STERLING             VA       20164    Primary       PUD       360    80.0       7.250        6/1/1999
23014202         HIGHLANDS R          CO       80126    Primary       PUD       360    95.0       7.250        7/1/1999
23014889         DALLAS               TX       75230    Primary       SFR       360    80.0       7.000        7/1/1999
23016173         SAN JOSE             CA       95128    Primary       SFR       360    79.7       7.250        6/1/1999
23016231         KATY                 TX       77450    Primary       PUD       360    80.0       7.000        7/1/1999
23016314         DEERFIELD            IL       60015    Primary       SFR       360    77.7       7.250        6/1/1999
23017130         PLANO                TX       75205    Primary       PUD       360    80.0       7.125        6/1/1999
23017163         APTOS                CA       95003    Primary       SFR       360    60.8       7.000        6/1/1999
23017254         CALABASAS            CA       91302    Primary       SFR       360    75.0       7.500        6/1/1999
23018005         PALM HARBOR          FL       34685    Primary       PUD       360    80.0       6.875        7/1/1999
23018104         LITTLETON            CO       80128    Primary       PUD       360    71.7       7.000        7/1/1999
23018534         NAPERVILLE           IL       60564    Primary       SFR       360    90.0       7.250        7/1/1999
23018658         DENVER               CO       80209    Primary       SFR       360    95.0       7.125        6/1/1999
23019268         ALLEN                TX       75013    Primary       PUD       360    80.0       7.125        6/1/1999
23019557         LAKE OSWEGO          OR       97035    Primary       SFR       360    80.0       7.375        7/1/1999
23019631         LEESBURG             VA       20176    Primary       SFR       360    80.0       7.000        7/1/1999
23020845         COLORADO SP          CO       80919    Primary       PUD       360    95.0       7.125        7/1/1999
23021215         AVON                 CO       81620    Secondary     Condo     360    75.0       7.125        7/1/1999
23021975         LONGMONT             CO       80503    Primary       SFR       360    85.0       7.250        7/1/1999
23022338         BETHEDSA             MD       20814    Primary       SFR       360    53.1       7.250        6/1/1999
23022775         MISSION HIL          KS       66208    Primary       SFR       360    71.6       7.125        7/1/1999
23023070         PALM COAST           FL       32137    Primary       SFR       360    74.0       7.125        7/1/1999
23023203         BOULDER              CO       80302    Primary       SFR       360    80.0       7.125        7/1/1999
23023427         BURR RIDGE           IL       60521    Primary       SFR       360    74.5       7.625        7/1/1999
23024466         SAN JOSE             CA       95136    Primary       SFR       360    90.0       7.375        6/1/1999
23024953         RIDGEFIELD           CT       6877     Primary       SFR       360    80.0       7.250        6/1/1999
23025422         ATLANTA              GA       30306    Primary       SFR       360    68.8       7.250        6/1/1999
23025455         DALLAS               TX       75225    Primary       SFR       360    80.0       7.125        7/1/1999
23026370         SANTA ROSA           CA       95404    Primary       SFR       360    80.0       7.375        6/1/1999
23026412         MIAMI                FL       33176    Primary       SFR       360    76.4       7.125        7/1/1999
23026693         HUNTERSVILL          NC       28078    Primary       PUD       360    90.0       7.000        6/1/1999
23026891         ATLANTA              GA       30309    Primary       SFR       360    62.5       7.125        7/1/1999
23027444         LAKE VILLA           IL       60046    Primary       PUD       360    76.6       7.250        7/1/1999
23027683         HIGHLAND PA          IL       60035    Primary       SFR       360    62.3       7.125        7/1/1999
23027725         SAN FRANCIS          CA       94117    Primary       Condo     360    80.0       7.250        6/1/1999
23027758         ST CHARLES           MO       63304    Primary       PUD       360    80.0       7.125        7/1/1999
23027907         HUNTSVILLE           AL       35801    Primary       SFR       360    80.0       6.875        7/1/1999
23028236         ATLANTA              GA       30327    Primary       SFR       360    80.0       7.000        6/1/1999
23028350         DUNWOODY             GA       30338    Primary       PUD       360    68.1       7.125        7/1/1999
23028392         MARIETTA             GA       30068    Primary       SFR       360    75.0       6.875        7/1/1999
23028475         SMYRNA               GA       30080    Primary       PUD       360    80.0       7.000        7/1/1999
23028657         AVON/BEAVER          CO       81620    Secondary     Condo     360    78.2       7.000        7/1/1999
23028681         COLORADO SP          CO       80906    Primary       PUD       360    79.3       7.000        7/1/1999
23029275         ROSWELL              GA       30075    Primary       PUD       360    79.9       7.000        7/1/1999
23029879         VAIL                 CO       81657    Secondary     Condo     360    80.0       6.875        7/1/1999
23029895         COLLIERVILL          TN       38017    Primary       SFR       360    75.0       7.125        6/1/1999
23030737         GLEN ELLYN           IL       60137    Primary       SFR       360    79.8       7.000        7/1/1999
23031172         HUMBLE               TX       77346    Primary       SFR       360    69.7       7.000        6/1/1999
23031255         ST PAUL              MN       55105    Primary       SFR       360    90.0       7.250        6/1/1999
23031636         WOODLAND PA          CO       80863    Primary       SFR       360    66.9       7.500        7/1/1999
23032345         COLUMBIA             SC       29206    Primary       SFR       360    74.7       6.875        7/1/1999
23032998         DEL MAR              CA       92014    Primary       SFR       360    78.9       7.000        7/1/1999
23033384         BLOOMINGTON          MN       55438    Primary       SFR       360    80.0       7.125        7/1/1999
23033483         FRISCO               TX       75035    Primary       SFR       360    80.0       6.875        7/1/1999
23034234         EUGENE               OR       97402    Primary       SFR       360    75.7       7.125        7/1/1999
23034549         NIWOT                CO       80503    Primary       PUD       360    54.2       7.000        7/1/1999
23034671         BAINBRIDGE           WA       98110    Primary       SFR       360    72.1       7.000        7/1/1999
23034846         BRENTWOOD            TN       37027    Primary       SFR       360    79.9       7.000        7/1/1999
23035041         CHARLOTTE            NC       28277    Primary       SFR       360    63.8       6.875        7/1/1999
23035066         LIBERTY              MO       64068    Primary       SFR       360    80.0       7.125        7/1/1999
23035363         PLANO                TX       75093    Primary       SFR       360    70.5       7.000        7/1/1999
23035736         LEAWOOD              KS       66224    Primary       PUD       360    79.1       7.000        7/1/1999
23036049         HAMPTON              GA       30228    Primary       SFR       360    80.0       6.875        7/1/1999
23036122         RENO                 NV       89509    Primary       SFR       360    80.0       7.250        7/1/1999
23036221         AUSTIN               TX       78738    Primary       SFR       360    80.0       7.125        7/1/1999
23036379         CAMAS                WA       98607    Primary       SFR       360    42.3       7.000        7/1/1999
23036833         ENGLEWOOD            CO       80111    Primary       SFR       360    44.8       6.875        6/1/1999
23036866         LONGMONT             CO       80504    Primary       PUD       360    84.1       7.000        6/1/1999
23036932         VISTA                CA       92084    Primary       SFR       360    65.2       7.125        7/1/1999
23037153         WILSONVILLE          OR       97070    Primary       PUD       360    75.0       7.125        7/1/1999
23037492         LOUISVILLE           KY       40214    Primary       SFR       360    78.7       7.125        7/1/1999
23037518         SUNNYVALE            CA       94086    Primary       SFR       360    80.0       7.250        7/1/1999
23038359         CHARLOTTESV          VA       22901    Primary       SFR       360    95.0       7.125        6/1/1999
23038680         INDIANAPOLI          IN       46260    Primary       SFR       360    95.0       7.250        8/1/1999
23039050         RALEIGH              NC       27603    Primary       PUD       360    80.0       6.750        7/1/1999
23039175         SUNNYVALE            CA       94087    Primary       SFR       360    80.0       7.125        7/1/1999
23039373         REDMOND              WA       98053    Primary       PUD       360    90.0       7.000        7/1/1999
23039548         GLENVIEW             IL       60026    Primary       SFR       360    57.1       7.125        6/1/1999
23039845         LAKE OSWEGO          OR       97034    Primary       SFR       360    75.3       7.125        7/1/1999
23039985         HIGHLAND PA          IL       60035    Primary       SFR       360    62.4       7.000        7/1/1999
23040082         OAKTON               VA       22124    Primary       SFR       360    49.6       7.250        7/1/1999
23040124         ALTO                 NM       88312    Secondary     PUD       360    89.9       7.125        7/1/1999
23040132         FINKSBURG            MD       21048    Primary       PUD       360    68.9       7.000        6/1/1999
23041015         GERMANTOWN           TN       38139    Primary       SFR       360    80.0       6.625        7/1/1999
23041841         PORTLAND             OR       97221    Primary       SFR       360    75.0       6.875        8/1/1999
23042633         MCKINNEY             TX       75070    Primary       PUD       360    80.0       6.875        6/1/1999
23042690         HOUSTON              TX       77005    Primary       SFR       360    80.0       7.000        7/1/1999
23042740         DALLAS               TX       75220    Primary       PUD       360    80.0       7.250        6/1/1999
23042906         HINSDALE             IL       60521    Primary       SFR       360    65.1       7.125        7/1/1999
23043136         ROCKVILLE            MD       20850    Primary       PUD       360    80.0       7.000        6/1/1999
23043151         HOUSTON              TX       77024    Primary       SFR       360    63.2       7.000        7/1/1999
23043243         SAVAGE               MN       55378    Primary       SFR       360    90.0       7.125        7/1/1999
23043342         INDIANAPOLI          IN       46236    Primary       PUD       360    71.9       7.250        7/1/1999
23043599         FORT COLLIN          CO       80524    Primary       SFR       360    70.9       7.125        7/1/1999
23043953         BARTLETT             TN       38135    Primary       SFR       360    95.0       7.375        7/1/1999
23044258         LYONS                CO       80540    Primary       PUD       360    80.0       7.250        7/1/1999
23044449         MT AIRY              MD       21171    Primary       SFR       360    80.0       7.500        7/1/1999
23044613         FLOSSMOOR            IL       60422    Primary       SFR       360    80.0       7.250        7/1/1999
23044902         COPPELL              TX       75019    Primary       PUD       360    79.4       7.250        6/1/1999
23044928         ELPASO               TX       79922    Primary       SFR       360    79.4       7.250        6/1/1999
23045099         CHARLOTTE            NC       28216    Primary       PUD       360    80.0       7.125        7/1/1999
23045214         MONUMENT             CO       80132    Primary       SFR       360    75.0       7.250        6/1/1999
23045933         LONG BEACH           CA       90803    Primary       PUD       360    80.0       7.625        6/1/1999
23046378         CHARLOTTE            NC       28204    Primary       SFR       360    90.0       6.875        7/1/1999
23046733         ATHENS               AL       35611    Primary       SFR       360    80.0       7.375        7/1/1999
23046832         AUSTIN               TX       78733    Primary       PUD       360    80.0       7.250        7/1/1999
23047517         WOODLAND PA          CO       80863    Investor      SFR       360    70.0       7.875        7/1/1999
23047541         WOODLAND PA          CO       80863    Investor      SFR       360    70.0       7.875        7/1/1999
23047731         EVERGREEN            CO       80439    Primary       PUD       360    63.6       7.125        7/1/1999
23047814         KNOXVILLE            TN       37919    Primary       Condo     360    90.0       7.250        7/1/1999
23047863         AUSTIN               TX       78738    Primary       PUD       360    80.0       7.125        7/1/1999
23048242         BROOMFIELD           CO       80020    Primary       PUD       360    80.0       7.250        7/1/1999
23048580         SALEM                OR       97302    Primary       SFR       360    79.8       6.875        7/1/1999
23048713         HOUSTON              TX       77079    Primary       PUD       360    87.5       7.000        7/1/1999
23049174         KIHEI                HI       96753    Secondary     PUD       360    63.7       7.250        7/1/1999
23049232         FRISCO               TX       75034    Primary       PUD       360    76.1       7.125        7/1/1999
23049406         PONTE VEDRA          FL       32082    Primary       PUD       360    61.5       7.000        7/1/1999
23049794         HOUSTON              TX       77024    Primary       SFR       360    68.4       7.125        7/1/1999
23049836         SANTA CLARA          CA       95051    Primary       SFR       360    75.0       7.375        7/1/1999
23049877         PHOENIX              AZ       85045    Primary       PUD       300    69.2       7.250        6/1/1999
23049943         LITTLETON            CO       80124    Primary       PUD       360    79.2       7.250        7/1/1999
23049968         NAGS HEAD            NC       27959    Secondary     PUD       360    80.0       7.250        7/1/1999
23050701         COLORADO SP          CO       80908    Primary       PUD       360    80.0       7.125        7/1/1999
23051220         PARKVILLE            MO       64152    Primary       SFR       360    80.0       7.250        7/1/1999
23051402         NEWPORT BEA          CA       92660    Primary       Condo     360    80.0       7.125        7/1/1999
23051444         BOULDER              CO       80303    Primary       PUD       360    60.5       7.250        7/1/1999
23051915         SAN JOSE             CA       95126    Primary       SFR       360    80.0       7.375        7/1/1999
23053440         BRENTWOOD            TN       37027    Primary       SFR       360    80.0       7.250        7/1/1999
23053564         LAFAYETTE            CO       80026    Primary       PUD       360    80.0       7.500        7/1/1999
23053572         OLNEY                MD       20832    Primary       PUD       360    80.0       7.250        7/1/1999
23054703         BIRMINGHAM           AL       35216    Primary       SFR       360    77.9       7.250        7/1/1999
23055874         BERKELEY             CA       94709    Primary       SFR       360    89.9       7.125        7/1/1999
23055924         ATLANTA              GA       30305    Primary       SFR       360    80.0       6.875        7/1/1999
23056641         SEVERNA PAR          MD       21146    Primary       SFR       360    80.0       7.250        7/1/1999
23056898         HILLSBORO            OR       97124    Primary       SFR       360    90.0       7.000        7/1/1999
23057037         SANTA ROSA           CA       95404    Primary       SFR       360    77.1       7.250        7/1/1999
23057714         DALLAS               TX       75229    Primary       SFR       360    80.0       7.000        7/1/1999
23058415         DALLAS               TX       75287    Primary       SFR       360    80.0       7.250        7/1/1999
23058878         SEATTLE              WA       98115    Primary       SFR       360    73.1       7.125        7/1/1999
23058985         LUBBOCK              TX       79424    Primary       SFR       360    95.0       7.250        6/1/1999
23059017         KERRVILLE            TX       78028    Primary       SFR       360    61.6       6.875        6/1/1999
23059231         DAVIS                CA       95616    Primary       SFR       360    74.3       7.125        7/1/1999
23059819         VESTAVIA             AL       35242    Primary       PUD       360    75.0       6.875        7/1/1999
23060163         ALBUQUERQUE          NM       87111    Primary       PUD       360    70.5       7.500        7/1/1999
23060221         GLEN ELLEN           CA       95442    Secondary     SFR       360    80.0       7.250        7/1/1999
23061591         BARRINGTON           IL       60010    Primary       SFR       360    34.1       7.250        8/1/1999
23061674         PARKER               CO       80134    Primary       SFR       360    78.9       7.375        8/1/1999
23061815         BOULDER              CO       80303    Primary       SFR       360    60.9       7.125        7/1/1999
23062771         GLEN ELLYN           IL       60137    Primary       SFR       360    80.0       6.625        7/1/1999
23062847         CONYERS              GA       30094    Primary       SFR       360    90.0       7.000        7/1/1999
23064090         MORRO BAY            CA       93442    Primary       SFR       360    76.9       7.000        7/1/1999
23066319         ATLANTA              GA       30328    Primary       SFR       360    69.5       7.000        7/1/1999
23066822         RESTON               VA       20194    Primary       PUD       360    80.0       7.250        7/1/1999
23069107         SAN JOSE             CA       95125    Primary       SFR       360    80.0       7.250        7/1/1999
23069495         BELLAIRE             TX       77401    Primary       SFR       360    80.0       7.000        7/1/1999
23069537         PLANO                TX       75025    Primary       PUD       360    80.0       7.250        7/1/1999
23070014         SAN JOSE             CA       95138    Primary       PUD       360    80.0       7.125        7/1/1999
23070139         SAN JOSE             CA       95138    Primary       PUD       360    80.0       6.750        7/1/1999
23070899         ANN ARBOR            MI       48105    Primary       SFR       360    69.8       7.000        7/1/1999
23071475         HOUSTON              TX       77055    Primary       SFR       360    80.0       7.000        7/1/1999
23071962         CHINO HILLS          CA       91709    Primary       PUD       360    75.0       7.250        7/1/1999
23072812         PASADENA             CA       91107    Primary       SFR       360    89.9       7.375        7/1/1999
23074354         MILL VALLEY          CA       94941    Primary       Condo     360    80.0       7.250        7/1/1999
23074800         KATY                 TX       77450    Primary       PUD       360    80.0       7.125        7/1/1999
23075534         BOULDER              CO       80303    Primary       SFR       360    74.4       7.125        7/1/1999
23076185         SMYRNA               GA       30082    Primary       SFR       360    79.2       7.125        7/1/1999
23078959         LAKE ST. LO          MO       63367    Primary       PUD       360    80.0       7.250        7/1/1999
23079718         NEDERLAND            CO       80466    Primary       SFR       360    74.7       7.000        7/1/1999
23080062         BRIGHTON             CO       80601    Primary       PUD       360    80.0       7.250        7/1/1999
23080732         ALBUQUERQUE          NM       87122    Primary       SFR       360    61.9       7.500        6/1/1999
23080872         AURORA               CO       80016    Primary       PUD       360    69.0       7.125        7/1/1999
23081060         CANTON               MI       48188    Primary       SFR       360    90.0       7.125        7/1/1999
23081524         DENVER               CO       80237    Primary       SFR       360    70.0       7.125        7/1/1999
23082803         CLARKSVILLE          MD       21029    Primary       SFR       360    74.7       7.250        7/1/1999
23082910         SUGAR LAND           TX       77479    Primary       PUD       360    80.0       6.625        7/1/1999
23083447         SAN DIEGO            CA       92122    Primary       SFR       360    90.0       7.500        7/1/1999
23084650         GREENSBORO           NC       27407    Primary       PUD       360    80.0       7.250        7/1/1999
23085178         LITTLETON            CO       80123    Primary       PUD       360    80.0       7.000        6/1/1999
23085236         PARKER               CO       80134    Primary       PUD       360    80.0       7.000        6/1/1999
23085871         TRAPPE               PA       19426    Primary       PUD       360    90.0       7.375        7/1/1999
23086747         INCLINE VIL          NV       89451    Primary       SFR       360    70.0       7.500        7/1/1999
23088297         HOT SPRINGS          AR       71913    Primary       SFR       360    80.0       7.000        7/1/1999
23088651         BETHESDA             MD       20814    Primary       SFR       360    79.5       7.625        7/1/1999
23088826         UNIVERSITY           TX       75225    Primary       SFR       360    70.0       7.125        7/1/1999
23088891         SAN DIEGO            CA       92107    Primary       SFR       360    75.0       7.375        7/1/1999
23089238         DENVER               CO       80206    Primary       Townhouse 360    90.0       7.250        7/1/1999
23089568         CUMMING              GA       30041    Primary       PUD       360    73.8       7.125        7/1/1999
23090392         CHINO HILLS          CA       91709    Primary       SFR       360    75.0       7.125        7/1/1999
23090822         SAN ANTONIO          TX       78248    Primary       PUD       360    95.0       7.250        7/1/1999
23092463         OAK RIDGE            TN       37830    Primary       SFR       360    80.0       7.125        7/1/1999
23093974         SAUSALITO            CA       94965    Primary       PUD       360    80.0       7.750        7/1/1999
23093990         ROSWELL              GA       30076    Primary       PUD       360    90.0       7.000        7/1/1999
23094600         PHOENIX              AZ       85021    Primary       PUD       360    79.5       7.375        7/1/1999
23096316         HOUSTON              TX       77059    Primary       PUD       360    80.0       7.375        7/1/1999
23097504         LONGMONT             CA       90504    Primary       SFR       360    84.5       7.375        7/1/1999
23097785         MARLBORO             MD       20772    Primary       SFR       360    89.9       7.375        7/1/1999
23097975         LONGMONT             CO       80501    Primary       SFR       360    90.0       7.250        7/1/1999
23098577         EVERGREEN            CO       80439    Primary       SFR       360    89.5       7.500        7/1/1999
23098635         DANVILLE             CA       94526    Primary       SFR       360    80.0       7.250        7/1/1999
23102007         DALLAS               TX       75244    Primary       SFR       360    80.0       7.375        7/1/1999
23103914         SEATTLE              WA       98112    Primary       PUD       360    80.0       7.500        7/1/1999
23105257         SEATTLE              WA       98109    Primary       SFR       360    64.0       7.125        7/1/1999
23105992         DULUTH               GA       30097    Primary       PUD       360    80.0       7.250        7/1/1999
23107444         KINGWOOD             TX       77345    Primary       PUD       360    80.0       7.250        7/1/1999
23109390         BANNOCKBURN          IL       60015    Primary       SFR       360    94.8       7.500        7/1/1999
23111263         AUSTIN               TX       78703    Primary       SFR       360    80.0       7.250        7/1/1999
23112519         OAK PARK             IL       60302    Primary       SFR       360    80.0       7.000        7/1/1999
23117658         ARLINGTON            TX       76017    Primary       SFR       360    87.0       7.375        7/1/1999
23118946         NASHVILLE            TN       37205    Primary       SFR       360    52.9       7.000        6/1/1999
23119225         ATLANTA              GA       30305    Primary       SFR       360    80.0       6.875        6/1/1999
23119357         ALPHARETTA           GA       30022    Primary       PUD       360    78.9       6.875        6/1/1999
23119506         FAYETTEVILL          GA       30215    Primary       PUD       360    79.4       6.875        7/1/1999
23120512         TUCSON               AZ       85718    Primary       SFR       360    80.0       7.375        7/1/1999
23121783         COLUMBUS             IN       47201    Primary       SFR       360    61.9       7.250        7/1/1999
23128374         ST CHARLES           IL       60175    Primary       SFR       360    90.0       7.250        7/1/1999
23128788         PORTLAND             OR       97232    Primary       SFR       360    72.7       7.250        7/1/1999
23133044         AUSTIN               TX       78746    Primary       SFR       360    75.0       6.875        7/1/1999
23136500         POWDER SPRI          GA       30127    Primary       PUD       360    80.0       7.375        7/1/1999
23139389         RICHMOND             VA       23230    Primary       SFR       360    80.0       7.125        7/1/1999
23139538         PALATINE             IL       60067    Primary       SFR       360    80.0       7.625        7/1/1999
23141138         ST CHARLES           IL       60174    Primary       SFR       360    80.0       7.500        7/1/1999
23144819         CHICAGO              IL       60614    Primary       Condo     360    80.0       6.875        8/1/1999
23163033         STERLING             VA       20165    Primary       PUD       360    80.0       7.000        7/1/1999
23163959         RESTON               VA       20191    Primary       PUD       360    80.0       6.875        6/1/1999
23164379         FREMONT              CA       94536    Primary       PUD       360    80.0       7.125        6/1/1999
23164411         LITTLETON            CO       80128    Primary       PUD       360    80.0       7.250        6/1/1999
23164510         FREMONT              CA       94536    Primary       PUD       360    90.0       7.125        6/1/1999
27011154         PLEASANT GA          NC       27313    Primary       SFR       360    90.0       7.000        7/1/1999
27154731         ORMOND BEAC          FL       32174    Primary       PUD       360    90.0       7.375        8/1/1999
27560788         FREMONT              CA       94539    Primary       SFR       360    80.0       7.000        7/1/1999
27583822         UNION CITY           CA       94587    Primary       SFR       360    80.0       7.125        7/1/1999
27622547         NORMAN               OK       73072    Primary       SFR       360    95.0       7.250        7/1/1999
27689033         MCLEAN               VA       22101    Primary       SFR       360    80.0       7.125        7/1/1999
27701853         AUBURN               WA       98001    Primary       SFR       360    95.0       7.250        7/1/1999
27718717         GLENDALE             CA       91207    Primary       SFR       360    68.2       6.875        4/1/1999
27800184         LOOKOUT MOU          TN       37350    Primary       SFR       360    90.0       7.000        7/1/1999
27800424         DAYTONA BEA          FL       32124    Primary       PUD       360    80.0       7.250        7/1/1999
27802222         CHARLOTTE            NC       28207    Primary       SFR       360    57.2       6.750        4/1/1999
27826924         HILTON HEAD          SC       29928    Primary       PUD       360    80.0       7.250        7/1/1999
27847581         KESWICK              VA       22947    Primary       PUD       360    80.0       7.500        7/1/1999
27912914         FREMONT              CA       94539    Primary       PUD       360    80.0       7.250        7/1/1999
27923721         SILVER SPRI          MD       20901    Primary       SFR       360    80.0       6.875        7/1/1999
27930163         LAKE MARY            FL       32746    Primary       SFR       360    79.5       7.250        7/1/1999
27936996         NAPLES               FL       34102    Primary       SFR       360    70.0       6.875        7/1/1999
27940931         RICHMOND             TX       77469    Primary       SFR       360    88.6       7.375        7/1/1999
27947886         ROWLAND HEI          CA       91748    Primary       SFR       360    79.9       7.125        7/1/1999
27956903         ARLINGTON            VA       22203    Primary       SFR       360    69.7       6.875        7/1/1999
27956952         CHARLOTTESV          VA       22901    Primary       PUD       360    80.0       6.875        7/1/1999
27972884         PALM BEACH           FL       33418    Primary       PUD       360    80.0       7.125        7/1/1999
27974278         FREMONT              CA       94536    Primary       PUD       360    80.0       8.125        7/1/1999
27984079         ARLINGTON            VA       22201    Primary       SFR       360    90.0       7.250        7/1/1999
27984632         SAN RAMON            CA       94583    Primary       SFR       360    72.3       7.375        7/1/1999
27985761         HALF MOON B          CA       94019    Primary       PUD       360    50.2       6.875        7/1/1999
27987221         DENVER               CO       80246    Primary       SFR       360    80.0       7.250        7/1/1999
27987569         SAN JOSE             CA       95133    Primary       SFR       360    80.0       7.250        7/1/1999
27990373         DURHAM               NC       27712    Primary       PUD       360    80.0       7.125        7/1/1999
27992627         SAN FRANCIS          CA       94121    Primary       SFR       360    80.0       7.125        7/1/1999
28004992         SAN FRANCIS          CA       94116    Primary       SFR       360    80.0       7.000        7/1/1999
28009413         LOS ANGELES          CA       90064    Primary       SFR       360    66.7       7.000        7/1/1999
28034676         SAN DIEGO            CA       92131    Primary       PUD       360    58.2       7.375        7/1/1999
28036069         SAN RAMON            CA       94583    Primary       SFR       360    80.0       7.125        7/1/1999
28037083         REDWOOD CIT          CA       94065    Primary       SFR       360    47.9       7.000        7/1/1999
28037216         SUMMERVILLE          SC       29483    Primary       SFR       360    80.0       7.125        7/1/1999
28038594         ATLANTA              GA       30327    Primary       SFR       360    80.0       7.125        7/1/1999
28039543         SAN JOSE             CA       95131    Primary       SFR       360    80.0       7.250        7/1/1999
28040269         RICHMOND             VA       23227    Primary       SFR       360    95.0       7.375        7/1/1999
28048999         BOCA RATON           FL       33496    Primary       PUD       360    60.0       7.500        7/1/1999
28052330         FLETCHER             NC       28732    Primary       SFR       360    85.0       6.375        7/1/1999
28054849         GOLD RIVER           CA       95670    Primary       SFR       360    80.0       7.250        7/1/1999
28057479         ORLANDO              FL       32819    Primary       PUD       360    76.1       7.125        7/1/1999
28059640         PLANO                TX       75024    Primary       SFR       360    80.0       6.875        7/1/1999
28060119         LITTLE ROCK          AR       72207    Primary       SFR       360    80.0       7.125        7/1/1999
28060259         SUNNYVALE            CA       94087    Primary       SFR       360    80.0       7.125        7/1/1999
28061075         SAN FRANCIS          CA       94114    Primary       Condo     360    80.0       7.000        7/1/1999
28061562         CRADDOCKVIL          VA       23341    Primary       SFR       360    80.0       7.625        7/1/1999
28064210         REDWOOD CIT          CA       94061    Primary       SFR       360    75.0       7.125        7/1/1999
28066462         FRANKLIN             TN       37064    Primary       SFR       360    80.0       7.000        7/1/1999
28076966         DAVIS                CA       95616    Primary       SFR       360    80.0       7.125        7/1/1999
28078228         SAN RAMON            CA       94583    Primary       SFR       360    90.0       7.250        7/1/1999
28087484         AMHERST              NH       3031     Primary       SFR       360    67.1       7.125        7/1/1999
28090793         LOS ALTOS            CA       94024    Primary       SFR       360    23.7       7.000        7/1/1999
28094282         DANVILLE             CA       94526    Primary       SFR       360    72.1       7.125        7/1/1999
28094506         RICHMOND             VA       23229    Primary       SFR       360    76.6       7.125        7/1/1999
28098135         CHINO HILLS          CA       91709    Primary       PUD       360    79.4       7.375        7/1/1999
28100568         PROSPECT             KY       40059    Primary       SFR       360    90.0       6.875        7/1/1999
28110732         CAMPBELL             CA       95008    Primary       SFR       360    80.0       7.125        7/1/1999
28111813         PACIFICA             CA       94044    Primary       SFR       360    80.0       7.125        7/1/1999
28119956         HUNTINGTON           CA       92647    Primary       SFR       360    80.0       7.125        7/1/1999
28124873         MISSION VIE          CA       92691    Primary       SFR       360    66.4       7.250        7/1/1999
28125060         STUART               FL       34996    Secondary     PUD       360    74.2       6.875        7/1/1999
28128106         NOVATO               CA       94949    Primary       SFR       360    63.0       7.250        7/1/1999
28129328         ATLANTA              GA       30342    Primary       SFR       360    80.0       6.750        7/1/1999
28129435         TRINIDAD             CA       95570    Secondary     SFR       360    80.0       7.000        7/1/1999
28129518         FRIPP ISLAN          SC       29920    Secondary     PUD       360    54.2       6.875        7/1/1999
28129682         RALEIGH              NC       27614    Primary       PUD       360    67.7       7.125        7/1/1999
28129773         MARTINEZ             GA       30907    Primary       SFR       360    80.0       6.875        7/1/1999
28130136         FAIR OAKS            CA       95628    Primary       SFR       360    90.0       7.125        7/1/1999
28132728         DELRAY BEAC          FL       33446    Primary       PUD       360    79.8       7.250        7/1/1999
28133825         SAN DIEGO            CA       92130    Primary       SFR       360    67.1       7.250        7/1/1999
28134286         SAN JUAN CA          CA       92675    Primary       PUD       360    53.1       7.125        7/1/1999
28134567         PASADENA             CA       91107    Primary       SFR       360    70.0       6.500        7/1/1999
28136067         PARKLAND             FL       33067    Primary       PUD       360    80.0       7.250        7/1/1999
28136133         SAN JOSE             CA       95135    Primary       Condo     360    61.6       6.750        7/1/1999
28136596         AVALON               CA       90704    Secondary     Condo     360    80.0       7.125        7/1/1999
28137339         SUNNYVALE            CA       94087    Primary       SFR       360    52.6       7.250        7/1/1999
28137487         CUPERTINO            CA       95014    Primary       SFR       360    38.8       7.250        7/1/1999
28138840         GERMANTOWN           TN       38138    Primary       PUD       360    80.0       6.750        7/1/1999
28138931         LAGUNA HILL          CA       92653    Primary       SFR       360    57.1       7.125        7/1/1999
28139087         CAMARILLO            CA       93012    Primary       SFR       360    70.9       7.000        7/1/1999
28139368         HILTON HEAD          SC       29926    Primary       PUD       360    39.4       7.250        7/1/1999
28139723         GROVELAND            CA       95321    Primary       PUD       360    79.3       7.250        7/1/1999
28140507         ORINDA               CA       94563    Primary       SFR       360    80.0       7.625        7/1/1999
28140614         BRADENTON            FL       34202    Primary       PUD       360    80.0       7.000        7/1/1999
28140655         GARDNERVILL          NV       89410    Primary       SFR       360    78.2       7.250        7/1/1999
28140895         THOUSAND OA          CA       91320    Primary       PUD       360    80.0       7.000        7/1/1999
28141109         MISSION VIE          CA       92692    Primary       PUD       360    68.3       7.125        7/1/1999
28141158         REDONDO BEA          CA       90278    Primary       Condo     360    80.0       7.125        7/1/1999
28141182         CAMERON PAR          CA       95682    Primary       SFR       360    73.3       7.125        7/1/1999
28141208         HILTON HEAD          SC       29928    Primary       PUD       360    63.1       7.250        7/1/1999
28142529         CARY                 NC       27513    Primary       PUD       360    80.0       7.250        7/1/1999
28142719         KANSAS CITY          MO       64116    Primary       PUD       360    53.7       7.250        7/1/1999
28143477         BOERNE               TX       78015    Primary       SFR       360    80.0       7.000        7/1/1999
28143774         SAN JOSE             CA       95129    Primary       SFR       360    55.0       7.375        7/1/1999
28143782         OAKLAND              CA       94619    Primary       SFR       360    65.8       7.125        7/1/1999
28144376         PALOS VERDE          CA       90274    Primary       SFR       360    73.0       7.125        7/1/1999
28144475         GRANITE BAY          CA       95746    Primary       SFR       360    68.1       7.250        7/1/1999
28144483         WOODLAND HI          CA       91364    Primary       SFR       360    70.6       7.625        7/1/1999
28144723         ALEXANDRIA           VA       22314    Primary       Condo     360    67.5       7.250        7/1/1999
28146520         ENCINO               CA       91316    Primary       SFR       360    75.0       7.125        7/1/1999
28147635         BELMONT              CA       94002    Primary       SFR       360    52.8       7.250        7/1/1999
28147643         MILLBRAE             CA       94030    Primary       SFR       360    70.0       7.250        7/1/1999
28148864         ROCKVILLE            MD       20852    Primary       SFR       360    80.0       7.125        7/1/1999
28149177         INCLINE VIL          NV       89450    Secondary     SFR       360    80.0       7.125        7/1/1999
28151553         ALAMO                CA       94507    Primary       SFR       360    69.9       7.375        7/1/1999
28151652         FREMONT              CA       94536    Primary       SFR       360    80.0       7.250        7/1/1999
28152536         CLIFTON              VA       20124    Primary       SFR       360    70.9       7.125        7/1/1999
28153047         SAN JOSE             CA       95117    Primary       SFR       360    59.3       7.375        7/1/1999
28153161         BETHESDA             MD       20817    Primary       SFR       360    80.0       7.000        7/1/1999
28153526         PALO ALTO            CA       94303    Primary       SFR       360    55.6       7.250        7/1/1999
28155075         OAKLAND              CA       94618    Primary       SFR       360    71.3       7.375        7/1/1999
28155109         ARLINGTON            VA       22209    Primary       Condo     360    80.0       7.000        7/1/1999
28155935         NORCROSS             GA       30092    Primary       SFR       360    80.0       7.375        7/1/1999
28157022         BETHESDA             MD       20816    Primary       SFR       360    80.0       6.875        7/1/1999
28157774         SAN JOSE             CA       95124    Primary       SFR       360    80.0       7.375        7/1/1999
28159044         SANTA ROSA           CA       95404    Primary       SFR       360    31.4       7.125        7/1/1999
28159234         LAFAYETTE            CA       94549    Primary       SFR       360    69.5       7.375        7/1/1999
28160646         SHERMAN OAK          CA       91403    Primary       SFR       360    74.3       7.250        7/1/1999
28161073         SUNNYVALE            CA       94086    Primary       SFR       360    64.5       7.375        7/1/1999
28163186         DALLAS               TX       75230    Primary       SFR       360    80.0       7.000        7/1/1999
28163939         FRANKLIN             TN       37069    Primary       SFR       360    80.0       7.000        8/1/1999
28164465         TORRANCE             CA       90505    Primary       SFR       360    89.7       7.250        7/1/1999
28165314         SANTA CLARA          CA       95051    Primary       SFR       360    90.0       7.750        7/1/1999
28166569         SAN JOSE             CA       95125    Primary       SFR       360    58.7       7.250        7/1/1999
28167021         SAN JOSE             CA       95129    Primary       SFR       360    71.2       7.250        7/1/1999
28171155         MARCO ISLAN          FL       34145    Secondary     SFR       360    73.4       7.250        7/1/1999
28171254         ALEXANDRIA           VA       22314    Primary       PUD       360    80.0       7.125        7/1/1999
28171718         SANTA MONIC          CA       90405    Primary       2-Family  360    52.3       7.250        7/1/1999
28172153         OAKLAND              CA       94611    Primary       SFR       360    65.1       7.375        7/1/1999
28172328         SAN JOSE             CA       95125    Primary       Condo     360    90.0       7.625        8/1/1999
28172344         SUNNYVALE            CA       94087    Primary       SFR       360    70.0       7.250        7/1/1999
28173441         HUNTINGTON           CA       92648    Primary       SFR       360    80.0       7.375        7/1/1999
28173565         HILTON HEAD          SC       29928    Secondary     PUD       360    61.5       7.250        7/1/1999
28174571         SARATOGA             CA       95070    Primary       SFR       360    33.3       7.250        7/1/1999
28174746         SAN FRANCIS          CA       94118    Primary       SFR       360    62.8       7.125        7/1/1999
28176519         REDWOOD CIT          CA       94062    Investor      SFR       360    44.8       7.250        7/1/1999
28177657         CAMPBELL             CA       95008    Primary       SFR       360    74.4       7.375        7/1/1999
28178036         WALNUT CREE          CA       94596    Primary       SFR       360    69.8       7.375        7/1/1999
28178523         SAN JOSE             CA       95121    Primary       SFR       360    78.1       7.250        7/1/1999
28178853         DALLAS               TX       75230    Primary       SFR       360    73.2       7.250        7/1/1999
28179190         SAN DIEGO            CA       92131    Primary       SFR       360    75.2       7.250        7/1/1999
28180958         LAGUNA NIGU          CA       92677    Primary       SFR       360    51.3       7.125        7/1/1999
28181022         ORANGE               CA       92867    Primary       PUD       360    79.0       7.250        7/1/1999
28181030         ARLINGTON            VA       22205    Primary       SFR       360    80.0       7.125        7/1/1999
28181055         ARCADIA              CA       91006    Primary       SFR       360    69.3       7.125        7/1/1999
28181089         DEL MAR              CA       92014    Primary       Condo     360    66.1       6.875        7/1/1999
28181212         MUKILTEO             WA       98275    Primary       SFR       360    79.4       7.000        7/1/1999
28181469         MOUNT PLEAS          SC       29464    Primary       PUD       360    80.0       7.000        7/1/1999
28181584         SAN JOSE             CA       95131    Primary       SFR       360    69.5       7.125        7/1/1999
28183143         MCLEAN               VA       22101    Primary       SFR       360    38.1       7.000        7/1/1999
28183812         MIAMI                FL       33173    Primary       SFR       360    87.7       6.875        7/1/1999
28183960         TORRANCE             CA       90504    Primary       SFR       360    79.9       7.125        7/1/1999
28185635         SAN JOSE             CA       95132    Primary       SFR       360    69.3       7.250        7/1/1999
28185692         MORAGA               CA       94556    Primary       SFR       360    78.0       7.250        7/1/1999
28186468         DANVILLE             CA       94506    Primary       SFR       360    53.8       7.000        7/1/1999
28186484         GLENDALE             CA       91207    Primary       SFR       360    80.0       6.875        7/1/1999
28186641         COTO DE CAZ          CA       92679    Primary       SFR       360    65.9       7.250        7/1/1999
28186732         CARLSBAD             CA       92008    Primary       PUD       360    80.0       7.125        7/1/1999
28187581         SAN JOSE             CA       95111    Primary       SFR       360    95.0       7.625        7/1/1999
28187995         FREMONT              CA       94539    Primary       PUD       360    69.8       7.125        7/1/1999
28188324         RANCHO SANT          CA       92067    Primary       PUD       360    32.7       6.875        7/1/1999
28188720         DANVILLE             CA       94526    Primary       SFR       360    75.0       7.000        7/1/1999
28188746         SAN MATEO            CA       94403    Primary       SFR       360    68.3       7.125        7/1/1999
28188795         SAN RAFAEL           CA       94901    Primary       SFR       360    70.0       7.250        7/1/1999
28188928         WALNUT CREE          CA       94596    Primary       SFR       360    61.5       7.125        7/1/1999
28189025         LAFAYETTE            CA       94549    Primary       SFR       360    62.6       7.125        7/1/1999
28189132         SARATOGA             CA       95070    Primary       SFR       360    59.8       7.250        7/1/1999
28191088         SAN JOSE             CA       95132    Primary       SFR       360    75.0       7.375        7/1/1999
28191211         CAMERON PAR          CA       95682    Primary       SFR       360    80.0       7.000        7/1/1999
28191377         DANVILLE             CA       94526    Primary       SFR       360    80.0       7.250        7/1/1999
28191823         SAN JOSE             CA       95135    Primary       SFR       360    80.0       7.250        7/1/1999
28192235         SAN FRANCIS          CA       94116    Primary       SFR       360    79.9       7.000        7/1/1999
28192722         HILTON HEAD          SC       29928    Secondary     PUD       360    77.9       7.250        7/1/1999
28193472         CAMPBELL             CA       95008    Investor      PUD       360    80.0       7.500        7/1/1999
28193829         WASHINGTON           DC       20016    Primary       Townhouse 360    80.0       7.125        7/1/1999
28194660         CORONA DEL           CA       92625    Primary       Condo     360    47.7       7.250        7/1/1999
28195006         SAN DIEGO            CA       92037    Secondary     Condo     360    57.4       7.250        7/1/1999
28197002         MOUNT PLEAS          SC       29464    Primary       PUD       360    77.4       7.000        7/1/1999
28197366         HENDERSONVI          TN       37075    Primary       PUD       360    67.8       7.125        7/1/1999
28197895         GREENBRAE            CA       94904    Primary       SFR       360    70.0       7.125        7/1/1999
28198273         PALO ALTO            CA       94301    Primary       SFR       360    80.0       7.250        7/1/1999
28198828         MIAMI                FL       33157    Primary       PUD       360    80.0       6.875        7/1/1999
28199594         SAN FRANCIS          CA       94132    Primary       SFR       360    62.9       7.375        7/1/1999
28200491         SAN JOSE             CA       95128    Primary       PUD       360    61.9       7.375        7/1/1999
28200913         ORINDA               CA       94563    Primary       SFR       360    75.0       7.375        7/1/1999
28201523         AUSTIN               TX       78703    Primary       SFR       360    75.8       7.250        7/1/1999
28201796         ATLANTA              GA       30306    Primary       SFR       360    68.4       7.125        7/1/1999
28202828         SAN FRANCIS          CA       94114    Primary       SFR       360    68.8       7.000        7/1/1999
28203214         IRVINE               CA       92612    Primary       PUD       360    67.7       7.000        7/1/1999
28203248         CALABASAS            CA       91302    Primary       SFR       360    58.4       7.250        7/1/1999
28203560         ATLANTA              GA       30306    Primary       SFR       360    80.0       7.125        7/1/1999
28204758         LOS ANGELES          CA       90019    Primary       SFR       360    79.3       7.375        7/1/1999
28205110         OAKLAND              CA       94618    Primary       SFR       360    72.6       7.125        7/1/1999
28205441         WEST HILLS           CA       91304    Primary       SFR       360    71.3       7.375        7/1/1999
28205920         NAPA                 CA       94558    Primary       SFR       360    79.7       7.250        7/1/1999
28207603         ORLANDO              FL       32812    Primary       PUD       360    44.8       7.250        7/1/1999
28208841         WASHINGTON           DC       20015    Primary       SFR       360    70.0       7.250        7/1/1999
28208999         SAN JOSE             CA       95129    Investor      SFR       360    63.3       7.250        7/1/1999
28209344         MANHATTAN B          CA       90266    Primary       SFR       360    80.0       7.000        7/1/1999
28209484         ORINDA               CA       94563    Primary       SFR       360    67.4       7.000        7/1/1999
28209567         LIVERMORE            CA       94550    Primary       SFR       360    76.9       7.125        7/1/1999
28209716         MOUNT PLEAS          SC       29464    Primary       PUD       360    80.0       7.250        8/1/1999
28209781         LONGWOOD             FL       32779    Primary       SFR       360    80.0       7.625        7/1/1999
28209872         WESTON               FL       33327    Primary       PUD       360    75.0       7.250        7/1/1999
28211555         WALNUT CREE          CA       94596    Primary       SFR       360    55.0       7.500        7/1/1999
28212181         WALNUT CREE          CA       94598    Primary       SFR       360    69.3       7.500        7/1/1999
28212702         SAN RAFAEL           CA       94901    Primary       SFR       360    75.0       7.125        7/1/1999
28212744         LIVERMORE            CA       94550    Primary       SFR       360    80.0       7.250        7/1/1999
28212819         MORAGA               CA       94556    Primary       SFR       360    64.3       7.250        7/1/1999
28212843         SAN JOSE             CA       95131    Primary       SFR       360    80.0       7.250        8/1/1999
28213015         SARATOGA             CA       95070    Primary       SFR       360    44.8       7.250        7/1/1999
28213064         LA JOLLA             CA       92037    Primary       PUD       360    68.4       7.250        7/1/1999
28214872         ALBUQUERQUE          NM       87107    Primary       SFR       360    62.5       7.125        7/1/1999
28215226         SAN JOSE             CA       95131    Primary       SFR       360    80.0       7.125        7/1/1999
28215341         MORAGA               CA       94556    Primary       SFR       360    55.1       7.375        7/1/1999
28215671         LOS ANGELES          CA       90036    Investor      SFR       360    68.2       7.375        7/1/1999
28215721         SANTA CRUZ           CA       95062    Primary       SFR       360    80.0       7.125        7/1/1999
28215937         SAN MATEO            CA       94402    Primary       SFR       360    56.6       7.375        7/1/1999
28216646         MCLEAN               VA       22101    Primary       SFR       360    80.0       7.000        7/1/1999
28217040         SNOHOMISH            WA       98290    Primary       SFR       360    62.7       7.250        7/1/1999
28217826         PALO ALTO            CA       94303    Primary       SFR       360    20.8       7.125        7/1/1999
28217859         DANVILLE             CA       94526    Primary       SFR       360    50.6       7.125        7/1/1999
28218568         RANCHO MIRA          CA       92270    Primary       SFR       360    71.7       7.125        7/1/1999
28218865         SAN RAMON            CA       94583    Primary       PUD       360    69.9       7.125        7/1/1999
28218998         ALBANY               CA       94706    Primary       SFR       360    80.0       6.875        7/1/1999
28219707         RIVERSIDE            CA       92506    Primary       SFR       360    67.9       7.125        7/1/1999
28219731         KENTFIELD            CA       94904    Primary       SFR       360    70.0       7.250        7/1/1999
28219780         SAN MATEO            CA       94403    Primary       SFR       360    70.0       7.125        7/1/1999
28219814         BELMONT              CA       94002    Primary       SFR       360    68.8       7.125        7/1/1999
28219848         ST PETERSBU          FL       33703    Primary       SFR       360    80.0       7.000        8/1/1999
28221349         JACKSONVILL          FL       32250    Primary       SFR       360    76.7       7.250        7/1/1999
28222032         MORGAN HILL          CA       95037    Primary       SFR       360    73.4       7.000        7/1/1999
28222511         ESCONDIDO            CA       92025    Primary       SFR       360    75.0       7.625        7/1/1999
28223063         BERKELEY             CA       94707    Primary       SFR       360    75.0       7.000        7/1/1999
28224236         CARNATION            WA       98014    Primary       SFR       360    76.7       6.875        7/1/1999
28224749         WESTON               FL       33327    Primary       SFR       360    76.2       7.375        7/1/1999
28225118         ALEXANDRIA           VA       22302    Primary       SFR       360    69.6       7.125        7/1/1999
28225985         PALO ALTO            CA       94303    Primary       SFR       360    70.0       7.375        7/1/1999
28226074         PLEASANT HI          CA       94523    Primary       SFR       360    68.5       7.375        7/1/1999
28226165         LOS GATOS            CA       95035    Primary       SFR       360    53.3       7.250        7/1/1999
28226264         ALAMO                CA       94507    Primary       SFR       360    63.3       7.375        7/1/1999
28226280         SAN FRANCIS          CA       94133    Primary       Condo     360    68.5       7.375        7/1/1999
28226306         PLEASANTON           CA       94566    Primary       SFR       360    44.3       7.375        7/1/1999
28229649         WASHINGTON           DC       20007    Primary       SFR       360    80.0       7.125        7/1/1999
28230324         AMELIA ISLA          FL       32034    Secondary     Condo     360    75.0       7.500        7/1/1999
28231884         MIAMI                FL       33176    Primary       SFR       360    59.3       7.375        7/1/1999
28232007         ATLANTA              GA       30306    Primary       SFR       360    66.0       7.125        7/1/1999
28233997         YORKTOWN             VA       23693    Primary       PUD       360    80.0       7.125        8/1/1999
28234508         BRENTWOOD            TN       37027    Primary       SFR       360    63.3       6.875        7/1/1999
28235216         ATLANTA              GA       30319    Primary       SFR       360    52.1       7.250        8/1/1999
28235448         POTOMAC              MD       20854    Primary       SFR       360    79.4       7.125        7/1/1999
28235539         OAKTON               VA       22124    Primary       SFR       360    67.4       7.250        7/1/1999
28237717         COROLLA              NC       27927    Secondary     SFR       360    60.7       7.000        7/1/1999
28238459         WASHINGTON           DC       20008    Primary       SFR       360    80.0       7.125        7/1/1999
28239077         WASHINGTON           DC       20016    Primary       SFR       360    55.2       6.875        7/1/1999
28244309         SURFSIDE BE          SC       29575    Secondary     PUD       360    80.0       6.875        7/1/1999
28247229         COROLLA              NC       27927    Secondary     PUD       360    63.5       7.000        7/1/1999
28248730         HOLLY SPRIN          NC       27540    Primary       PUD       360    75.0       7.125        7/1/1999
28249746         MORRISVILLE          NC       27560    Primary       PUD       360    90.0       7.250        7/1/1999
28251957         HOLDEN BEAC          NC       28462    Secondary     SFR       360    59.8       7.250        7/1/1999
28251981         SALVO                NC       27972    Secondary     SFR       360    80.0       7.000        7/1/1999
28254720         ATLANTA              GA       30327    Primary       SFR       360    80.0       7.250        7/1/1999
28255032         BLYTHEWOOD           SC       29016    Primary       SFR       360    76.0       7.250        8/1/1999
28256634         WASHINGTON           DC       20007    Primary       Townhouse 360    80.0       6.875        7/1/1999
28262970         ROSWELL              GA       30076    Primary       PUD       360    95.0       7.250        7/1/1999
28277549         SANTA FE             NM       87505    Primary       SFR       360    80.0       7.000        8/1/1999
28302230         WASHINGTON           DC       20002    Primary       Townhouse 360    80.0       7.375        7/1/1999
28303709         TULSA                OK       74136    Primary       SFR       360    80.0       7.375        7/1/1999
23081714         CARROLLTON           TX       75007    Primary       SFR       360    80.0       7.375        7/1/1999
22616841         EAGAN                MN       55122    Primary       SFR       332    78.1       6.875       11/1/1998
22620371         DARIEN               IL       60561    Primary       SFR       354    66.0       7.125       11/1/1998
22865984         ATLANTA              GA       30318    Primary       SFR       360    80.0       7.000        5/1/1999
22906572         GAINESVILLE          GA       30506    Primary       PUD       360    80.0       6.875        5/1/1999
22950901         MONETA               VA       24121    Primary       SFR       360    73.5       7.000        5/1/1999
22965313         LEWIS CENTE          OH       43035    Primary       SFR       360    80.0       7.250        6/1/1999
22989016         SEWELL               NJ       8080     Primary       SFR       360    90.0       7.250        6/1/1999
22995856         DESTIN               FL       32541    Secondary     PUD       360    75.6       7.000        7/1/1999
23010002         FRISCO               TX       75035    Primary       PUD       360    80.0       7.000        6/1/1999
23024862         DALLAS               TX       75252    Primary       PUD       360    80.0       7.000        6/1/1999
23032535         PFLUGERVILL          TX       78660    Primary       PUD       360    80.0       7.250        7/1/1999
23059397         POCASSET             MA       2559     Secondary     SFR       360    75.0       7.375        7/1/1999
22932537         ELLICOTT             MD       21042    Primary       PUD       360    73.3       7.250        7/1/1999
23002298         ALEXANDRIA           VA       22306    Primary       SFR       360    80.0       7.375        7/1/1999
23020217         GLEN ARM             MD       21057    Primary       SFR       360    75.0       7.250        7/1/1999
23020415         ELLICOTT CI          MD       21042    Primary       SFR       360    80.0       7.375        8/1/1999
23029952         ELLICOTT CI          MD       21042    Primary       SFR       360    79.6       7.250        8/1/1999
23048036         VIRGINIA BE          VA       23455    Primary       SFR       360    80.0       7.250        7/1/1999

</TABLE>
<TABLE>


LOAN#              MATDT     PANDI           PTDATE        ORIG BAL       ACT BALANCE      SCHED BALANCE      PURP       DOC
- -----               -----     -----           ------        --------      -----------      -------------      ----       ---
<S>            <C>         <C>             <C>            <C>          <C>               <C>                <C>          <C>
21597521          1/1/2029   2021.16         7/1/1999       $300,000     $298,786.12       298,539.00        C/O REFI     FULL
21903091          6/1/2028   1600.76         7/1/1999       $237,600     $235,161.97       234,957.48        PURCH        FULL
22030175          5/1/2029   1940.31         7/1/1999       $288,000     $287,769.69       287,538.01        R/T REFI     FULL
22082929          6/1/2029   2021.16         7/1/1999       $300,000     $299,760.09       299,760.09        R/T REFI     FULL
22317127         12/1/2028   1580.17         7/1/1999       $250,000     $248,625.48       248,392.03        R/T REFI     FULL
22357628         11/1/2027   3318.98         7/1/1999       $462,950     $441,686.59       441,220.17        PURCH        FULL
22365290          2/1/2029   2131.08         7/1/1999       $324,400     $323,300.44       323,021.60        R/T REFI     FULL
22385520         12/1/2028   2956.18         7/1/1999       $450,000     $447,698.94       447,307.70        R/T REFI     FULL
22416499         11/1/2028   1836.41         7/1/1999       $286,800     $284,999.14       284,736.16        PURCH        FULL
22476097          5/1/2029   2273.74         7/1/1999       $355,100     $354,786.71       354,471.69        PURCH        FULL
22507859          9/1/2028   1888.27         7/1/1999       $276,800     $274,808.94       274,580.97        PURCH        FULL
22511109         12/1/2028   1775.54         7/1/1999       $273,750     $272,315.78       272,072.02        R/T REFI     FULL
22590897         11/1/2028   2690.48         7/1/1999       $404,400     $402,038.64       401,693.39        PURCH        FULL
22605372         11/1/2028    2659.1         7/1/1999       $385,000     $382,911.13       382,605.34        PURCH        FULL
22618797          2/1/2029   1530.69         7/1/1999       $227,200     $226,414.48       226,228.13        PURCH        FULL
22633382          1/1/2029   1921.44         7/1/1999       $265,000     $264,076.07       263,887.63        PURCH        FULL
22640262          1/1/2029   2389.52         7/1/1999       $337,600     $336,354.54       336,102.27        R/T REFI     FULL
22644124          6/1/2029   2237.54         7/1/1999       $328,000     $327,744.13       327,744.13        PURCH        FULL
22713192          3/1/2029   1607.99         7/1/1999       $254,400     $253,472.53       253,472.53        PURCH        FULL
22735062          2/1/2029   1889.46         7/1/1999       $284,000     $283,060.65       282,822.38        R/T REFI     FULL
22740864          6/1/2029   2489.61         7/1/1999       $364,950     $364,950.00       364,665.30        PURCH        FULL
22751465          3/1/2029   1748.84         7/1/1999       $269,633     $268,845.18       268,608.59        PURCH        FULL
22766679          6/1/2029   1728.84         7/1/1999       $270,000     $270,000.00       269,761.79        PURCH        FULL
22781009          3/1/2029   1773.71         7/1/1999       $270,000     $269,315.60       269,084.84        PURCH        FULL
22789382          6/1/2029   3557.23         7/1/1999       $528,000     $528,000.00       527,577.77        R/T REFI     FULL
22791685          6/1/2029   2281.19         7/1/1999       $326,250     $326,250.00       326,007.87        C/O REFI     FULL
22797492          5/1/2029   1914.74         7/1/1999       $287,800     $287,326.81       287,326.81        PURCH        FULL
22802664          2/1/2029    2881.4         7/1/1999       $450,000     $448,398.68       447,992.81        PURCH        FULL
22803951          5/1/2029   2374.55         7/1/1999       $343,800     $343,538.39       343,275.17        R/T REFI     FULL
22803993          5/1/2029   2236.08         7/1/1999       $331,900     $331,634.58       331,367.58        PURCH        FULL
22807713          2/1/2029   2356.69         7/1/1999       $363,350     $362,088.00       361,768.06        PURCH        FULL
22813786          2/1/2029   1812.84         7/1/1999       $279,500     $278,529.23       278,283.12        PURCH        FULL
22826143          6/1/2029   1752.69         7/1/1999       $266,800     $266,800.00       266,575.85        R/T REFI     FULL
22843577          6/1/2029    1933.9         7/1/1999       $280,000     $280,000.00       279,786.93        R/T REFI     FULL
22846570          5/1/2029   2794.28         7/1/1999       $420,000     $419,655.72       419,309.43        R/T REFI     FULL
22849475          3/1/2029   1880.31         7/1/1999       $282,625     $281,740.94       281,504.12        PURCH        FULL
22864532          6/1/2029   3312.31         7/1/1999       $485,550     $485,550.00       485,171.22        R/T REFI     FULL
22869820          5/1/2029   1916.92         7/1/1999       $281,000     $280,780.79       280,560.25        PURCH        FULL
22871214          6/1/2029   3076.55         7/1/1999       $440,000     $440,000.00       439,673.45        PURCH        FULL
22887004          5/1/2029   2271.65         7/1/1999       $333,000     $332,353.37       332,353.37        R/T REFI     FULL
22895692          5/1/2029   1666.93         7/1/1999       $238,400     $238,045.03       238,045.03        PURCH        FULL
22895932          6/1/2029   2649.43         7/1/1999       $383,600     $383,600.00       383,308.11        PURCH        FULL
22898795         10/1/2028   1908.09         7/1/1999       $286,800     $284,880.43       284,634.14        R/T REFI     FULL
22900021          5/1/2029   2182.96         7/1/1999       $320,000     $319,750.37       319,499.24        PURCH        FULL
22900096          6/1/2029   1718.06         7/1/1999       $251,850     $251,653.53       251,653.53        R/T REFI     FULL
22903926          5/1/2029    833.96         7/1/1999       $122,250     $122,058.69       122,058.69        PURCH        FULL
22905400          5/1/2029   2624.57         7/1/1999       $380,000     $379,710.85       379,419.92        PURCH        FULL
22905491          6/1/2029   2217.08         7/1/1999       $325,000     $325,000.00       324,746.46        PURCH        FULL
22905830          5/1/2029   2025.06         7/1/1999       $293,200     $292,976.90       292,752.43        PURCH        FULL
22908222          5/1/2029   1877.95         7/1/1999       $271,900     $271,693.10       271,484.93        PURCH        FULL
22910251          5/1/2029   1859.47         7/1/1999       $276,000     $275,779.28       275,557.25        PURCH        FULL
22911713          6/1/2029   3615.54         7/1/1999       $530,000     $529,586.54       529,586.54        PURCH        FULL
22911903          6/1/2029   3570.71         7/1/1999       $530,000     $529,576.17       529,576.17        PURCH        FULL
22912265          4/1/2029   2353.51         7/1/1999       $345,000     $344,460.11       344,187.71        C/O REFI     FULL
22914931          5/1/2029   2046.53         7/1/1999       $300,000     $299,765.97       299,530.53        PURCH        FULL
22915839          5/1/2029   3171.58         7/1/1999       $459,200     $458,850.59       458,499.03        PURCH        FULL
22915920          5/1/2029   2510.41         7/1/1999       $368,000     $367,712.92       367,424.11        R/T REFI     FULL
22918965          5/1/2029   2113.67         7/1/1999       $321,750     $321,479.69       321,207.83        C/O REFI     FULL
22919039          5/1/2029   1965.19         7/1/1999       $277,650     $277,246.81       277,246.81        PURCH        FULL
22919609          6/1/2029   2375.93         7/1/1999       $344,000     $344,000.00       343,738.24        R/T REFI     FULL
22920292          5/1/2029   3452.69         7/1/1999       $499,900     $499,136.88       499,136.88        PURCH        FULL
22922140          6/1/2029   2046.53         7/1/1999       $300,000     $300,000.00       299,765.97        R/T REFI     FULL
22923080          6/1/2029   2728.71         7/1/1999       $400,000     $399,687.96       399,687.96        C/O REFI     FULL
22923262          6/1/2029   1649.95         7/1/1999       $248,000     $248,000.00       247,796.72        PURCH        FULL
22927172          5/1/2029   1760.57         7/1/1999       $268,000     $267,548.41       267,548.41        PURCH        FULL
22931455          6/1/2029   2046.53         7/1/1999       $300,000     $299,765.97       299,765.97        PURCH        FULL
22932230          5/1/2029   2075.74         7/1/1999       $312,000     $311,744.26       311,487.03        PURCH        FULL
22932750          5/1/2029   2008.33         7/1/1999       $294,400     $294,170.34       293,939.29        PURCH        FULL
22932800          5/1/2029    2097.7         7/1/1999       $307,500     $307,260.11       307,018.77        PURCH        FULL
22935357          5/1/2029   2455.84         7/1/1999       $360,000     $359,436.62       359,436.62        R/T REFI     FULL
22936488          6/1/2029   2528.15         7/1/1999       $380,000     $379,688.52       379,688.52        PURCH        FULL
22937486          6/1/2029   2040.73         7/1/1999       $299,150     $299,150.00       298,916.63        PURCH        FULL
22939383          5/1/2029   1702.57         7/1/1999       $262,500     $262,500.00       262,046.71        PURCH        FULL
22941132          6/1/2029   1793.78         7/1/1999       $266,250     $266,250.00       266,037.08        PURCH        FULL
22941157          6/1/2029   2155.59         7/1/1999       $324,000     $324,000.00       323,734.41        R/T REFI     FULL
22941181          6/1/2029   2674.13         7/1/1999       $392,000     $391,694.20       391,694.20        PURCH        FULL
22941231          6/1/2029   1554.15         7/1/1999       $233,600     $233,600.00       233,408.52        PURCH        FULL
22942239          6/1/2029   3094.22         7/1/1999       $448,000     $448,000.00       447,659.11        R/T REFI     FULL
22943286          6/1/2029   1560.34         7/1/1999       $231,600     $231,414.79       231,414.79        PURCH        FULL
22944540          6/1/2029   4370.09         7/1/1999       $625,000     $624,536.16       624,536.16        R/T REFI     FULL
22945752          6/1/2029   1825.85         7/1/1999       $267,650     $267,650.00       267,441.20        PURCH        FULL
22946495          6/1/2029   2293.04         7/1/1999       $332,000     $332,000.00       331,747.38        PURCH        FULL
22949317          5/1/2029   2282.56         7/1/1999       $338,800     $338,529.07       338,256.53        PURCH        FULL
22949481          4/1/2029   1652.95         7/1/1999       $248,450     $247,941.49       247,734.87        PURCH        FULL
22949895          4/1/2029   1883.75         7/1/1999       $286,750     $286,009.09       285,517.37        R/T REFI     FULL
22950182          6/1/2029   2319.98         7/1/1999       $335,900     $335,644.41       335,644.41        PURCH        FULL
22953780          6/1/2029   2632.54         7/1/1999       $376,500     $376,220.59       376,220.59        R/T REFI     FULL
22954093          5/1/2029   3045.23         7/1/1999       $446,400     $446,051.77       445,701.44        C/O REFI     FULL
22954408          6/1/2029   3093.66         7/1/1999       $465,000     $465,000.00       464,618.84        R/T REFI     FULL
22954515          5/1/2029   2264.95         7/1/1999       $320,000     $319,768.39       319,535.30        PURCH        FULL
22955090          5/1/2029   1455.24         7/1/1999       $216,000     $215,827.26       215,653.49        PURCH        FULL
22955165          6/1/2029   1964.79         7/1/1999       $281,000     $281,000.00       280,791.46        C/O REFI     FULL
22955801          5/1/2029   2444.92         7/1/1999       $358,400     $358,120.41       357,839.13        PURCH        FULL
22957443          6/1/2029   2573.11         7/1/1999       $368,000     $368,000.00       367,726.89        PURCH        FULL
22959175          5/1/2029   1944.88         7/1/1999       $285,100     $284,877.59       284,653.85        PURCH        FULL
22959589          6/1/2029   2659.55         7/1/1999       $399,750     $399,750.00       399,422.33        C/O REFI     FULL
22959654          5/1/2029   2399.49         7/1/1999       $369,950     $369,311.17       369,311.17        PURCH        FULL
22960991          6/1/2029    888.63         7/1/1999       $131,900     $131,794.53       131,794.53        PURCH        FULL
22961171          5/1/2029   2007.68         7/1/1999       $298,000     $297,761.70       297,521.98        PURCH        FULL
22963656          5/1/2029   2831.17         7/1/1999       $400,000     $399,710.50       399,419.16        C/O REFI     FULL
22963805          6/1/2029   1940.31         7/1/1999       $288,000     $288,000.00       287,769.69        PURCH        FULL
22963813          6/1/2029    2863.3         7/1/1999       $425,000     $425,000.00       424,660.14        PURCH        FULL
22965347          6/1/2029    2193.3         7/1/1999       $325,550     $325,289.65       325,289.65        PURCH        FULL
22965511          6/1/2029   2021.16         7/1/1999       $300,000     $299,760.09       299,760.09        PURCH        FULL
22965529          6/1/2029   3576.67         7/1/1999       $537,600     $537,600.00       537,159.33        PURCH        FULL
22965933          6/1/2029   3113.62         7/1/1999       $468,000     $467,616.38       467,616.38        PURCH        FULL
22966576          6/1/2029   2225.61         7/1/1999       $326,250     $325,995.15       325,995.15        PURCH        FULL
22966675          5/1/2029    2160.8         7/1/1999       $316,750     $316,502.90       316,254.31        PURCH        FULL
22967301          5/1/2029   1862.85         7/1/1999       $280,000     $279,770.48       279,539.62        PURCH        FULL
22967681          6/1/2029   1710.57         7/1/1999       $253,900     $253,900.00       253,696.96        PURCH        FULL
22967855          5/1/2029   2578.63         7/1/1999       $378,000     $377,705.12       377,408.46        PURCH        FULL
22968150          6/1/2029   1989.14         7/1/1999       $288,000     $288,000.00       287,780.86        R/T REFI     FULL
22969083          6/1/2029   3418.85         7/1/1999       $495,000     $495,000.00       494,623.34        R/T REFI     FULL
22970909          6/1/2029    2031.7         7/1/1999       $297,825     $297,592.66       297,592.66        PURCH        FULL
22971097          5/1/2029    1596.3         7/1/1999       $234,000     $233,817.45       233,633.80        PURCH        FULL
22971964          6/1/2029   2387.62         7/1/1999       $350,000     $350,000.00       349,726.96        PURCH        FULL
22973028          5/1/2029   1960.99         7/1/1999       $267,250     $267,070.68       266,890.16        PURCH        FULL
22973432          6/1/2029   2178.75         7/1/1999       $311,600     $311,600.00       311,368.75        PURCH        FULL
22975940          5/1/2029   1886.41         7/1/1999       $280,000     $279,340.09       279,112.26        PURCH        FULL
22977037          6/1/2029   2117.66         7/1/1999       $318,300     $318,300.00       318,039.09        PURCH        FULL
22977045          6/1/2029   2333.04         7/1/1999       $342,000     $342,000.00       341,733.21        PURCH        FULL
22977359          5/1/2029   1491.86         7/1/1999       $216,000     $215,835.64       215,670.27        PURCH        FULL
22978043          5/1/2029   2633.89         7/1/1999       $381,350     $381,059.82       380,767.86        PURCH        FULL
22978365          6/1/2029   3326.51         7/1/1999       $500,000     $500,000.00       499,590.16        PURCH        FULL
22979595          6/1/2029   3368.59         7/1/1999       $500,000     $500,000.00       499,600.16        PURCH        FULL
22980254          5/1/2029   4324.47         7/1/1999       $650,000     $649,467.20       648,931.29        R/T REFI     FULL
22980908          6/1/2029   1981.55         7/1/1999       $286,900     $286,900.00       286,681.69        PURCH        FULL
22981518          5/1/2029   4434.15         7/1/1999       $650,000     $649,263.10       648,751.58        R/T REFI     FULL
22982532          6/1/2029   1990.84         7/1/1999       $295,500     $295,500.00       295,263.69        R/T REFI     FULL
22982722          6/1/2029   2560.13         7/1/1999       $380,000     $379,696.12       379,696.12        PURCH        FULL
22983217          5/1/2029   2128.97         7/1/1999       $320,000     $319,737.70       319,473.87        PURCH        FULL
22983274          6/1/2029   2767.66         7/1/1999       $416,000     $416,000.00       415,659.01        R/T REFI     FULL
22984587          6/1/2029   2128.96         7/1/1999       $316,000     $315,747.29       315,747.29        PURCH        FULL
22984918          6/1/2029   1719.33         7/1/1999       $255,200     $254,983.84       254,983.84        PURCH        FULL
22985261          5/1/2029   4006.94         7/1/1999       $594,750     $594,274.39       593,795.95        PURCH        FULL
22985600          5/1/2029   1704.76         7/1/1999       $249,900     $249,498.41       249,498.41        PURCH        FULL
22985808          6/1/2029   1982.41         7/1/1999       $290,600     $290,373.30       290,373.30        C/O REFI     FULL
22987242          6/1/2029   2088.53         7/1/1999       $310,000     $310,000.00       309,752.10        R/T REFI     FULL
22987382          5/1/2029   2472.21         7/1/1999       $362,400     $362,117.29       361,832.87        PURCH        FULL
22987572          6/1/2029   1645.89         7/1/1999       $247,390     $247,390.00       247,187.22        PURCH        FULL
22989420          5/1/2029   1889.98         7/1/1999       $270,300     $270,099.40       269,897.54        PURCH        FULL
22989495          6/1/2024   2364.77         7/1/1999       $320,000     $319,635.23       319,635.23        C/O REFI     FULL
22989503          6/1/2029   2695.89         7/1/1999       $400,150     $397,030.00       397,030.00        R/T REFI     FULL
22989743          6/1/2029   1995.91         7/1/1999       $300,000     $300,000.00       299,754.09        PURCH        FULL
22989941          6/1/2029   2021.16         7/1/1999       $300,000     $299,760.09       299,760.09        PURCH        FULL
22989966          6/1/2029   3113.62         7/1/1999       $468,000     $468,000.00       467,616.38        PURCH        FULL
22990576          6/1/2029    2047.8         7/1/1999       $307,800     $307,800.00       307,547.70        PURCH        FULL
22991012          6/1/2029   1740.86         7/1/1999       $265,000     $264,777.37       264,777.37        PURCH        FULL
22991467          6/1/2029   4407.85         7/1/1999       $630,400     $630,400.00       629,932.15        PURCH        FULL
22991905          6/1/2029   2449.11         7/1/1999       $377,600     $377,600.00       377,274.89        R/T REFI     FULL
22992234          5/1/2029   2857.47         7/1/1999       $429,500     $428,793.84       428,793.84        C/O REFI     FULL
22992580          5/1/2029   1704.24         7/1/1999       $246,750     $246,561.14       246,372.22        C/O REFI     FULL
22992689          5/1/2029   3271.91         7/1/1999       $485,650     $485,261.64       484,870.97        R/T REFI     FULL
22992820          6/1/2029    1986.5         7/1/1999       $291,200     $291,200.00       290,972.83        R/T REFI     FULL
22992846          5/1/2029   1596.73         7/1/1999       $240,000     $239,803.27       239,605.39        PURCH        FULL
22992887          5/1/2029   2021.16         7/1/1999       $300,000     $299,760.09       299,518.76        PURCH        FULL
22993216          6/1/2029   3448.88         7/1/1999       $525,000     $525,000.00       524,558.93        C/O REFI     FULL
22994503          6/1/2029   1801.64         7/1/1999       $270,800     $270,578.03       270,578.03        PURCH        FULL
22994768          6/1/2029   2036.48         7/1/1999       $310,000     $310,000.00       309,739.56        PURCH        FULL
22995815          5/1/2029   3448.88         7/1/1999       $525,000     $524,558.93       524,115.34        R/T REFI     FULL
22997423          5/1/2029   1995.91         7/1/1999       $300,000     $299,754.09       299,506.75        PURCH        FULL
22997514          5/1/2029   1970.63         7/1/1999       $292,500     $292,222.09       291,986.53        PURCH        FULL
22997530          6/1/2029    2044.4         7/1/1999       $296,000     $296,000.00       295,774.77        R/T REFI     FULL
22997555          6/1/2029   1751.67         7/1/1999       $260,000     $260,000.00       259,792.08        PURCH        FULL
22997860          5/1/2029   3368.59         7/1/1999       $500,000     $499,600.16       499,197.95        C/O REFI     FULL
22997936          6/1/2029   1953.78         7/1/1999       $290,000     $289,768.10       289,768.10        R/T REFI     FULL
22998199          6/1/2029   2494.88         7/1/1999       $375,000     $374,692.62       374,692.62        C/O REFI     FULL
22998207          5/1/2029   1905.43         7/1/1999       $286,400     $286,165.24       285,929.11        PURCH        FULL
22998710          6/1/2029   2051.13         7/1/1999       $308,300     $308,300.00       308,047.29        PURCH        FULL
22998728          6/1/2029   1739.55         7/1/1999       $255,000     $255,000.00       254,801.08        R/T REFI     FULL
22998777          6/1/2029   5926.07         7/1/1999       $868,700     $868,700.00       868,022.33        R/T REFI     FULL
22998975          5/1/2029   2484.14         7/1/1999       $383,000     $382,670.24       382,338.62        R/T REFI     FULL
22999296          5/1/2029   2075.74         7/1/1999       $312,000     $311,487.03       311,487.03        PURCH        FULL
22999767          7/1/2029   1418.93         7/1/1999       $208,000     $208,000.00       208,000.00        PURCH        FULL
22999866          5/1/2029   2627.72         7/1/1999       $400,000     $399,663.95       399,325.97        PURCH        FULL
23000136          5/1/2029   1163.51         7/1/1999       $172,700     $172,561.89       172,422.97        PURCH        FULL
23000797          6/1/2029   1752.36         7/1/1999       $266,750     $266,525.90       266,525.90        PURCH        FULL
23000870          6/1/2029   1995.91         7/1/1999       $300,000     $300,000.00       299,754.09        PURCH        FULL
23001472          5/1/2029   1724.72         7/1/1999       $256,000     $255,795.28       255,589.34        PURCH        FULL
23001951          5/1/2029   1841.56         7/1/1999       $276,800     $276,573.11       276,344.89        PURCH        FULL
23002116          6/1/2029   2688.14         7/1/1999       $399,000     $398,680.92       398,680.92        R/T REFI     FULL
23002124          5/1/2029    2245.4         7/1/1999       $337,500     $336,945.09       336,945.09        PURCH        FULL
23002397          5/1/2029   2007.28         7/1/1999       $297,940     $297,701.74       297,462.06        PURCH        FULL
23002702          5/1/2029     3153          7/1/1999       $468,000     $467,306.75       466,928.38        R/T REFI     FULL
23003064          5/1/2029   1882.81         7/1/1999       $276,000     $275,784.69       275,568.08        PURCH        FULL
23004542          6/1/2029   2783.28         7/1/1999       $408,000     $408,000.00       407,681.72        R/T REFI     FULL
23006372          6/1/2029   1929.38         7/1/1999       $290,000     $290,000.00       289,762.29        C/O REFI     FULL
23006570          6/1/2029   2342.37         7/1/1999       $335,000     $334,751.38       334,751.38        C/O REFI     FULL
23006596          6/1/2029   2223.27         7/1/1999       $330,000     $330,000.00       329,736.11        C/O REFI     FULL
23006984          6/1/2029   3873.88         7/1/1999       $575,000     $574,540.18       574,540.18        PURCH        FULL
23007057          5/1/2029   2486.43         7/1/1999       $360,000     $359,726.07       359,450.46        PURCH        FULL
23007370          6/1/2029   2956.18         7/1/1999       $450,000     $450,000.00       449,621.95        PURCH        FULL
23007495          6/1/2029   2046.53         7/1/1999       $300,000     $300,000.00       299,765.97        PURCH        FULL
23007966          5/1/2029   1857.79         7/1/1999       $282,800     $282,562.42       282,323.48        PURCH        FULL
23008048          5/1/2029   1833.58         7/1/1999       $275,600     $275,374.09       275,146.86        PURCH        FULL
23008170          6/1/2029   1994.21         7/1/1999       $296,000     $296,000.00       295,763.29        R/T REFI     FULL
23009087          6/1/2029   1906.62         7/1/1999       $283,000     $283,000.00       282,773.69        R/T REFI     FULL
23009111          5/1/2029   4367.14         7/1/1999       $632,300     $631,818.87       631,334.78        PURCH        FULL
23009152          7/1/2029   2561.41         7/1/1999       $385,000     $385,000.00       385,000.00        R/T REFI     FULL
23009277          6/1/2029   1670.82         7/1/1999       $248,000     $248,000.00       247,801.68        R/T REFI     FULL
23009491          6/1/2029   2395.07         7/1/1999       $355,500     $355,500.00       355,215.71        R/T REFI     FULL
23010663          5/1/2029   2128.95         7/1/1999       $316,000     $315,747.30       315,493.10        PURCH        FULL
23010846          6/1/2029   1866.21         7/1/1999       $277,000     $276,778.48       276,778.48        PURCH        FULL
23010952          5/1/2029   1923.47         7/1/1999       $285,500     $285,271.69       285,042.02        C/O REFI     FULL
23011463          6/1/2029   2492.76         7/1/1999       $370,000     $370,000.00       369,704.12        C/O REFI     FULL
23011596          6/1/2029   2838.68         7/1/1999       $411,000     $410,687.26       410,687.26        R/T REFI     FULL
23011646          6/1/2029    2052.6         7/1/1999       $290,000     $289,790.11       289,790.11        R/T REFI     FULL
23011653          5/1/2029   1860.98         7/1/1999       $272,800     $272,587.19       272,373.09        R/T REFI     FULL
23011935          5/1/2029   2190.94         7/1/1999       $325,200     $324,939.94       324,678.33        PURCH        FULL
23012297          6/1/2029   4379.17         7/1/1999       $650,000     $650,000.00       649,480.21        R/T REFI     FULL
23012404          6/1/2029   2054.84         7/1/1999       $305,000     $305,000.00       304,756.10        C/O REFI     FULL
23012602          6/1/2029   2250.22         7/1/1999       $334,000     $334,000.00       333,732.91        R/T REFI     FULL
23012735          6/1/2029   4042.31         7/1/1999       $600,000     $599,520.19       599,520.19        PURCH        FULL
23012768          6/1/2029   2509.05         7/1/1999       $367,800     $367,800.00       367,513.08        R/T REFI     FULL
23012891          6/1/2029   2242.14         7/1/1999       $332,800     $332,800.00       332,533.86        R/T REFI     FULL
23012917          6/1/2029   4256.78         7/1/1999       $624,000     $624,000.00       623,513.22        R/T REFI     FULL
23013774          5/1/2029   1943.52         7/1/1999       $284,900     $284,677.75       284,454.16        PURCH        FULL
23014202          6/1/2029   1799.24         7/1/1999       $263,750     $263,544.25       263,544.25        PURCH        FULL
23014889          6/1/2029   1703.17         7/1/1999       $256,000     $255,790.16       255,790.16        PURCH        FULL
23016173          5/1/2029   1875.98         7/1/1999       $275,000     $274,785.48       274,569.66        PURCH        FULL
23016231          6/1/2029   1998.57         7/1/1999       $300,400     $300,153.76       300,153.76        PURCH        FULL
23016314          5/1/2029   2728.71         7/1/1999       $400,000     $399,687.96       399,374.03        R/T REFI     FULL
23017130          5/1/2029   1104.57         7/1/1999       $163,950     $163,763.65       163,631.43        PURCH        FULL
23017163          5/1/2029   2568.07         7/1/1999       $386,000     $385,683.60       385,365.35        R/T REFI     FULL
23017254          5/1/2029   2228.75         7/1/1999       $318,750     $317,673.52       317,673.52        C/O REFI     FULL
23018005          6/1/2029   1944.51         7/1/1999       $296,000     $295,751.32       295,751.32        PURCH        FULL
23018104          6/1/2029   1682.55         7/1/1999       $252,900     $252,692.70       252,692.70        PURCH        FULL
23018534          6/1/2029   1699.98         7/1/1999       $249,200     $249,200.00       249,005.60        PURCH        FULL
23018658          5/1/2029    2016.1         7/1/1999       $299,250     $299,010.70       298,769.98        PURCH        FULL
23019268          5/1/2029   1515.19         7/1/1999       $224,900     $224,539.24       224,539.24        PURCH        FULL
23019557          6/1/2029   2102.42         7/1/1999       $304,400     $304,400.00       304,168.37        PURCH        FULL
23019631          6/1/2029   1773.37         7/1/1999       $266,550     $266,331.50       266,331.50        PURCH        FULL
23020845          6/1/2029    1952.1         7/1/1999       $289,750     $289,750.00       289,518.29        PURCH        FULL
23021215          6/1/2029   2349.26         7/1/1999       $348,700     $348,700.00       348,421.15        PURCH        FULL
23021975          6/1/2029   3160.18         7/1/1999       $463,250     $463,250.00       462,888.62        PURCH        FULL
23022338          5/1/2029   1991.96         7/1/1999       $292,000     $291,627.61       291,397.57        C/O REFI     FULL
23022775          6/1/2029   2290.64         7/1/1999       $340,000     $340,000.00       339,728.11        C/O REFI     FULL
23023070          6/1/2029   2526.45         7/1/1999       $375,000     $374,195.11       374,195.11        R/T REFI     FULL
23023203          6/1/2029   3018.26         7/1/1999       $448,000     $448,000.00       447,641.74        C/O REFI     FULL
23023427          6/1/2029   2477.28         7/1/1999       $350,000     $350,000.00       349,746.68        R/T REFI     FULL
23024466          5/1/2029   2461.57         7/1/1999       $356,400     $356,127.81       355,854.94        PURCH        FULL
23024953          5/1/2029   2455.84         7/1/1999       $360,000     $359,719.16       359,436.62        PURCH        FULL
23025422          5/1/2029   3751.97         7/1/1999       $550,000     $549,570.95       549,139.30        C/O REFI     FULL
23025455          6/1/2029   2802.67         7/1/1999       $416,000     $415,332.68       415,667.33        PURCH        FULL
23026370          5/1/2029   2817.95         7/1/1999       $408,000     $407,689.55       407,377.19        PURCH        FULL
23026412          6/1/2029   2162.64         7/1/1999       $321,000     $321,000.00       320,743.30        R/T REFI     FULL
23026693          5/1/2029   1676.56         7/1/1999       $252,000     $251,793.44       251,585.68        PURCH        FULL
23026891          6/1/2029   3233.85         7/1/1999       $480,000     $480,000.00       479,616.15        PURCH        FULL
23027444          6/1/2029   1787.31         7/1/1999       $262,000     $262,000.00       261,795.61        R/T REFI     FULL
23027683          6/1/2029   2728.57         7/1/1999       $405,000     $404,676.12       404,676.12        R/T REFI     FULL
23027725          5/1/2029   2264.83         7/1/1999       $332,000     $331,480.44       331,480.44        PURCH        FULL
23027758          6/1/2029    2209.8         7/1/1999       $328,000     $328,000.00       327,737.70        PURCH        FULL
23027907          6/1/2029   2181.01         7/1/1999       $332,000     $332,000.00       331,721.07        PURCH        FULL
23028236          5/1/2029   2618.63         7/1/1999       $393,600     $393,277.37       392,952.86        PURCH        FULL
23028350          6/1/2029   2358.01         7/1/1999       $350,000     $349,720.12       349,720.12        PURCH        FULL
23028392          6/1/2029   1872.25         7/1/1999       $285,000     $284,760.56       284,760.56        C/O REFI     FULL
23028475          6/1/2029    1705.5         7/1/1999       $256,350     $256,350.00       256,139.88        PURCH        FULL
23028657          6/1/2029   2341.86         7/1/1999       $352,000     $351,711.47       351,711.47        PURCH        FULL
23028681          6/1/2029   2008.55         7/1/1999       $301,900     $301,900.00       301,652.53        PURCH        FULL
23029275          6/1/2029   1942.69         7/1/1999       $292,000     $292,000.00       291,760.64        PURCH        FULL
23029879          6/1/2029   1970.79         7/1/1999       $300,000     $299,747.96       299,747.96        PURCH        FULL
23029895          5/1/2029   1894.33         7/1/1999       $281,175     $280,850.15       280,623.37        PURCH        FULL
23030737          6/1/2029   2601.33         7/1/1999       $391,000     $391,000.00       390,679.50        PURCH        FULL
23031172          5/1/2029   3012.49         7/1/1999       $452,800     $452,800.00       452,055.52        R/T REFI     FULL
23031255          5/1/2029   1903.27         7/1/1999       $279,000     $278,782.36       278,563.40        PURCH        FULL
23031636          6/1/2029   2878.32         7/1/1999       $411,650     $411,650.00       411,344.49        C/O REFI     FULL
23032345          6/1/2029   1839.41         7/1/1999       $280,000     $280,000.00       279,764.76        PURCH        FULL
23032998          6/1/2029   3230.04         7/1/1999       $485,500     $485,500.00       485,102.04        R/T REFI     FULL
23033384          6/1/2029   2250.56         7/1/1999       $334,050     $334,050.00       333,782.86        PURCH        FULL
23033483          6/1/2029    614.89         7/1/1999        $93,600     $93,521.36         93,521.36        PURCH        FULL
23034234          6/1/2029   1785.35         7/1/1999       $265,000     $265,000.00       264,788.09        PURCH        FULL
23034549          6/1/2029   4324.47         7/1/1999       $650,000     $650,000.00       649,467.20        R/T REFI     FULL
23034671          6/1/2029    3838.8         7/1/1999       $577,000     $577,000.00       576,527.03        C/O REFI     FULL
23034846          6/1/2029   1955.99         7/1/1999       $294,000     $293,759.01       293,759.01        PURCH        FULL
23035041          6/1/2029   2305.17         7/1/1999       $350,900     $350,900.00       350,605.19        R/T REFI     FULL
23035066          6/1/2029   1859.46         7/1/1999       $276,000     $275,679.29       275,679.29        PURCH        FULL
23035363          6/1/2029   2173.54         7/1/1999       $326,700     $326,700.00       326,432.21        R/T REFI     FULL
23035736          6/1/2029   3104.83         7/1/1999       $466,680     $466,297.47       466,297.47        PURCH        FULL
23036049          6/1/2029   2759.11         7/1/1999       $420,000     $420,000.00       419,647.14        PURCH        FULL
23036122          6/1/2029   1850.06         7/1/1999       $271,200     $271,200.00       270,988.44        PURCH        FULL
23036221          6/1/2029   2182.85         7/1/1999       $324,000     $324,000.00       323,740.90        R/T REFI     FULL
23036379          6/1/2029    2195.5         7/1/1999       $330,000     $330,000.00       329,729.50        C/O REFI     FULL
23036833          5/1/2029   2645.78         7/1/1999       $402,750     $402,411.64       402,071.34        R/T REFI     FULL
23036866          5/1/2029   1763.05         7/1/1999       $265,000     $264,782.78       264,564.30        PURCH        FULL
23036932          6/1/2029   2021.16         7/1/1999       $300,000     $300,000.00       299,760.09        PURCH        FULL
23037153          6/1/2029   1819.04         7/1/1999       $270,000     $270,000.00       269,784.09        C/O REFI     FULL
23037492          6/1/2029   1987.47         7/1/1999       $295,000     $294,764.09       294,764.09        R/T REFI     FULL
23037518          6/1/2029   1910.09         7/1/1999       $280,000     $280,000.00       279,781.58        PURCH        FULL
23038359          5/1/2029   1824.09         7/1/1999       $270,750     $270,533.49       270,315.69        PURCH        FULL
23038680          7/1/2029   1782.19         7/1/1999       $261,250     $261,250.00       261,250.00        PURCH        FULL
23039050          6/1/2029    798.75         7/1/1999       $123,150     $123,043.97       123,043.97        PURCH        FULL
23039175          6/1/2029   3487.17         7/1/1999       $517,600     $517,600.00       517,186.08        R/T REFI     FULL
23039373          6/1/2029   1646.62         7/1/1999       $247,500     $247,297.13       247,297.13        PURCH        FULL
23039548          5/1/2029    2863.3         7/1/1999       $425,000     $424,118.26       424,118.26        PURCH        FULL
23039845          6/1/2029   3297.85         7/1/1999       $489,500     $489,500.00       489,108.56        R/T REFI     FULL
23039985          6/1/2029   1763.05         7/1/1999       $265,000     $264,782.78       264,782.78        R/T REFI     FULL
23040082          6/1/2029   2353.51         7/1/1999       $345,000     $345,000.00       344,730.87        R/T REFI     FULL
23040124          6/1/2029   1876.98         7/1/1999       $278,600     $278,600.00       278,377.21        PURCH        FULL
23040132          5/1/2029   2062.44         7/1/1999       $310,000     $309,745.89       309,490.30        C/O REFI     FULL
23041015          6/1/2029   2100.22         7/1/1999       $328,000     $327,710.61       327,710.61        PURCH        FULL
23041841          7/1/2029   2611.29         7/1/1999       $397,500     $397,500.00       397,500.00        C/O REFI     FULL
23042633          5/1/2029    667.44         7/1/1999       $101,600     $101,514.64       101,428.79        PURCH        FULL
23042690          6/1/2029   3076.36         7/1/1999       $462,400     $462,400.00       462,020.97        PURCH        FULL
23042740          5/1/2029   2051.99         7/1/1999       $300,800     $300,565.34       300,329.27        PURCH        FULL
23042906          6/1/2029   2290.64         7/1/1999       $340,000     $339,728.11       339,728.11        PURCH        FULL
23043136          5/1/2029   2289.31         7/1/1999       $344,100     $343,817.94       343,534.23        PURCH        FULL
23043151          6/1/2029   1995.91         7/1/1999       $300,000     $299,754.09       299,754.09        PURCH        FULL
23043243          6/1/2029   2243.48         7/1/1999       $333,000     $333,000.00       332,733.71        PURCH        FULL
23043342          6/1/2029   1691.11         7/1/1999       $247,900     $247,706.62       247,706.62        R/T REFI     FULL
23043599          6/1/2029   2196.32         7/1/1999       $326,000     $326,000.00       325,739.31        R/T REFI     FULL
23043953          6/1/2029   1765.02         7/1/1999       $255,550     $255,550.00       255,355.55        PURCH        FULL
23044258          6/1/2029   1800.95         7/1/1999       $264,000     $264,000.00       263,794.05        PURCH        FULL
23044449          6/1/2029   2780.08         7/1/1999       $397,600     $397,304.92       397,304.92        R/T REFI     FULL
23044613          6/1/2029   2046.53         7/1/1999       $300,000     $299,765.97       299,765.97        PURCH        FULL
23044902          5/1/2029    1787.3         7/1/1999       $262,000     $261,795.62       261,590.00        R/T REFI     FULL
23044928          5/1/2029   2139.99         7/1/1999       $313,700     $313,455.28       313,209.08        R/T REFI     FULL
23045099          6/1/2029   1864.86         7/1/1999       $276,800     $276,800.00       276,578.64        PURCH        FULL
23045214          5/1/2029   1841.88         7/1/1999       $270,000     $269,577.47       269,577.47        C/O REFI     FULL
23045933          5/1/2029   2548.06         7/1/1999       $360,000     $359,739.44       359,213.34        R/T REFI     FULL
23046378          6/1/2029   1714.59         7/1/1999       $261,000     $260,780.72       260,780.72        PURCH        FULL
23046733          6/1/2029   2375.37         7/1/1999       $343,920     $343,920.00       343,658.31        PURCH        FULL
23046832          6/1/2029    2319.4         7/1/1999       $340,000     $340,000.00       339,734.77        PURCH        FULL
23047517          6/1/2029   2639.25         7/1/1999       $364,000     $364,000.00       363,749.50        PURCH        FULL
23047541          6/1/2029   2639.25         7/1/1999       $364,000     $364,000.00       363,749.50        PURCH        FULL
23047731          6/1/2029   2358.02         7/1/1999       $350,000     $350,000.00       349,720.11        C/O REFI     FULL
23047814          6/1/2029   1903.27         7/1/1999       $279,000     $278,782.36       278,782.36        PURCH        FULL
23047863          6/1/2029   2964.36         7/1/1999       $440,000     $439,612.50       439,612.50        PURCH        FULL
23048242          6/1/2029   1855.52         7/1/1999       $272,000     $272,000.00       271,787.81        PURCH        FULL
23048580          6/1/2029   1708.01         7/1/1999       $260,000     $260,000.00       259,781.57        R/T REFI     FULL
23048713          6/1/2029   2288.97         7/1/1999       $344,050     $344,050.00       343,767.99        R/T REFI     FULL
23049174          6/1/2029   4181.74         7/1/1999       $613,000     $612,521.80       612,521.80        PURCH        FULL
23049232          6/1/2029   4740.62         7/1/1999       $703,650     $703,087.30       703,087.30        R/T REFI     FULL
23049406          6/1/2029   2556.43         7/1/1999       $384,250     $384,250.00       383,935.03        R/T REFI     FULL
23049794          6/1/2029   4379.17         7/1/1999       $650,000     $650,000.00       649,480.21        R/T REFI     FULL
23049836          6/1/2029   2056.49         7/1/1999       $297,750     $297,523.43       297,523.43        C/O REFI     FULL
23049877          5/1/2024   2101.92         7/1/1999       $290,800     $290,455.00       290,107.91        R/T REFI     FULL
23049943          6/1/2029   2073.82         7/1/1999       $304,000     $304,000.00       303,762.85        R/T REFI     FULL
23049968          6/1/2029   1790.03         7/1/1999       $262,400     $262,400.00       262,195.30        PURCH        FULL
23050701          6/1/2029   2098.63         7/1/1999       $311,500     $311,500.00       311,250.90        PURCH        FULL
23051220          6/1/2029   1809.13         7/1/1999       $265,200     $265,200.00       264,993.12        PURCH        FULL
23051402          6/1/2029   3018.26         7/1/1999       $448,000     $447,641.74       447,641.74        PURCH        FULL
23051444          6/1/2029   1773.66         7/1/1999       $260,000     $259,797.17       259,797.17        PURCH        FULL
23051915          6/1/2029   2375.92         7/1/1999       $344,000     $343,738.25       343,738.25        PURCH        FULL
23053440          6/1/2029   1937.38         7/1/1999       $284,000     $284,000.00       283,778.45        PURCH        FULL
23053564          6/1/2029   2078.77         7/1/1999       $297,300     $297,300.00       297,079.36        PURCH        FULL
23053572          6/1/2029   1780.83         7/1/1999       $261,050     $261,050.00       260,846.35        PURCH        FULL
23054703          6/1/2029   2762.81         7/1/1999       $405,000     $405,000.00       404,684.07        R/T REFI     FULL
23055874          6/1/2029   2149.16         7/1/1999       $319,000     $318,744.90       318,744.90        PURCH        FULL
23055924          6/1/2029   1655.47         7/1/1999       $252,000     $252,000.00       251,788.28        PURCH        FULL
23056641          6/1/2029   1800.95         7/1/1999       $264,000     $263,794.05       263,794.05        PURCH        FULL
23056898          6/1/2029   1844.22         7/1/1999       $277,200     $276,762.69       276,762.69        PURCH        FULL
23057037          6/1/2029   1971.49         7/1/1999       $289,000     $289,000.00       288,774.55        R/T REFI     FULL
23057714          6/1/2029   1194.89         7/1/1999       $179,600     $179,352.78       179,352.78        PURCH        FULL
23058415          6/1/2029   2210.25         7/1/1999       $324,000     $323,747.25       323,747.25        PURCH        FULL
23058878          6/1/2029    2289.3         7/1/1999       $339,800     $339,528.26       339,528.26        C/O REFI     FULL
23058985          5/1/2029   2041.41         7/1/1999       $299,250     $299,016.55       298,781.70        PURCH        FULL
23059017          5/1/2029   2207.12         7/1/1999       $335,975     $335,692.74       335,408.86        R/T REFI     FULL
23059231          6/1/2029   1741.56         7/1/1999       $258,500     $258,500.00       258,293.28        R/T REFI     FULL
23059819          6/1/2029   2167.87         7/1/1999       $330,000     $330,000.00       329,722.76        R/T REFI     FULL
23060163          6/1/2029   2377.33         7/1/1999       $340,000     $340,000.00       339,747.67        C/O REFI     FULL
23060221          6/1/2029   2919.71         7/1/1999       $428,000     $427,666.12       427,666.12        PURCH        FULL
23061591          7/1/2029   2387.62         7/1/1999       $350,000     $350,000.00       350,000.00        C/O REFI     FULL
23061674          7/1/2029   2109.33         7/1/1999       $305,400     $305,400.00       305,400.00        R/T REFI     FULL
23061815          6/1/2029   1785.36         7/1/1999       $265,000     $265,000.00       264,788.08        R/T REFI     FULL
23062771          6/1/2029   2280.79         7/1/1999       $356,200     $356,200.00       355,885.73        PURCH        FULL
23062847          6/1/2029   1946.01         7/1/1999       $292,500     $292,500.00       292,260.24        PURCH        FULL
23064090          6/1/2029   2162.23         7/1/1999       $325,000     $325,000.00       324,733.60        PURCH        FULL
23066319          6/1/2029   1822.93         7/1/1999       $274,000     $273,775.40       273,775.40        PURCH        FULL
23066822          6/1/2029   1693.16         7/1/1999       $248,200     $248,006.38       248,006.38        PURCH        FULL
23069107          6/1/2029    2101.1         7/1/1999       $308,000     $307,759.73       307,759.73        PURCH        FULL
23069495          6/1/2029   3113.62         7/1/1999       $468,000     $468,000.00       467,616.38        PURCH        FULL
23069537          6/1/2029   1446.22         7/1/1999       $212,000     $212,000.00       211,834.61        PURCH        FULL
23070014          6/1/2029   3606.42         7/1/1999       $535,300     $535,300.00       534,871.92        PURCH        FULL
23070139          6/1/2029   3286.45         7/1/1999       $506,700     $506,700.00       506,263.74        PURCH        FULL
23070899          6/1/2029    1740.1         7/1/1999       $261,550     $261,335.61       261,335.61        PURCH        FULL
23071475          6/1/2029    2847.5         7/1/1999       $428,000     $428,000.00       427,649.17        PURCH        FULL
23071962          6/1/2029   2302.34         7/1/1999       $337,500     $337,500.00       337,236.72        PURCH        FULL
23072812          6/1/2029    1837.2         7/1/1999       $266,000     $265,797.59       265,797.59        PURCH        FULL
23074354          6/1/2029    2537.7         7/1/1999       $372,000     $371,709.80       371,709.80        PURCH        FULL
23074800          6/1/2029   2412.93         7/1/1999       $358,150     $358,150.00       357,863.59        PURCH        FULL
23075534          6/1/2029   2054.84         7/1/1999       $305,000     $305,000.00       304,756.10        PURCH        FULL
23076185          6/1/2029    1920.1         7/1/1999       $285,000     $285,000.00       284,772.09        R/T REFI     FULL
23078959          6/1/2029   1979.68         7/1/1999       $290,200     $288,296.44       288,296.44        PURCH       REDUCED
23079718          6/1/2029   1862.85         7/1/1999       $280,000     $280,000.00       279,770.48        C/O REFI     FULL
23080062          6/1/2029    1936.7         7/1/1999       $283,900     $283,900.00       283,678.53        PURCH        FULL
23080732          5/1/2029   1796.98         7/1/1999       $257,000     $256,809.27       256,617.35        C/O REFI     FULL
23080872          6/1/2029   1819.04         7/1/1999       $270,000     $270,000.00       269,784.09        PURCH        FULL
23081060          6/1/2029   2013.07         7/1/1999       $298,800     $298,800.00       298,561.06        R/T REFI     FULL
23081524          6/1/2029   2004.31         7/1/1999       $297,500     $297,500.00       297,262.10        C/O REFI     FULL
23082803          6/1/2029   4345.46         7/1/1999       $637,000     $637,000.00       636,503.08        R/T REFI     FULL
23082910          6/1/2029   1920.93         7/1/1999       $300,000     $300,000.00       299,735.32        PURCH        FULL
23083447          6/1/2029   2611.57         7/1/1999       $373,500     $373,500.00       373,222.81        PURCH        FULL
23084650          6/1/2029    2319.4         7/1/1999       $340,000     $340,000.00       339,734.77        PURCH        FULL
23085178          5/1/2029   1779.35         7/1/1999       $267,450     $267,010.27       267,010.27        PURCH        FULL
23085236          5/1/2029   1703.17         7/1/1999       $256,000     $255,790.16       255,579.10        PURCH        FULL
23085871          6/1/2029   2287.52         7/1/1999       $331,200     $331,200.00       330,947.98        PURCH        FULL
23086747          6/1/2029   6099.39         7/1/1999       $872,320     $872,320.00       871,672.61        PURCH        FULL
23088297          6/1/2029   1862.85         7/1/1999       $280,000     $279,770.48       279,770.48        PURCH        FULL
23088651          6/1/2029   2378.19         7/1/1999       $336,000     $335,746.93       335,746.93        PURCH        FULL
23088826          6/1/2029   2240.12         7/1/1999       $332,500     $332,500.00       332,234.10        PURCH        FULL
23088891          6/1/2029   3988.65         7/1/1999       $577,500     $577,060.57       577,060.57        PURCH        FULL
23089238          6/1/2029   1933.97         7/1/1999       $283,500     $283,500.00       283,278.84        PURCH        FULL
23089568          6/1/2029   1762.78         7/1/1999       $261,650     $261,440.77       261,440.77        PURCH        FULL
23090392          6/1/2029   2349.59         7/1/1999       $348,750     $348,750.00       348,471.11        C/O REFI     FULL
23090822          6/1/2029   1885.88         7/1/1999       $276,450     $276,450.00       276,234.34        PURCH        FULL
23092463          6/1/2029   1970.96         7/1/1999       $292,550     $292,316.06       292,316.06        PURCH        FULL
23093974          6/1/2029   4441.76         7/1/1999       $620,000     $619,562.41       619,562.41        PURCH        FULL
23093990          6/1/2029   2382.45         7/1/1999       $358,100     $357,806.47       357,806.47        PURCH        FULL
23094600          6/1/2029   2663.93         7/1/1999       $385,700     $385,406.52       385,406.52        PURCH        FULL
23096316          6/1/2029   1820.97         7/1/1999       $263,650     $263,650.00       263,449.38        PURCH        FULL
23097504          6/1/2029   2072.03         7/1/1999       $300,000     $300,000.00       299,771.72        PURCH        FULL
23097785          6/1/2029   1864.82         7/1/1999       $270,000     $269,794.55       269,794.55        PURCH        FULL
23097975          6/1/2029   1718.48         7/1/1999       $251,910     $251,910.00       251,713.48        PURCH        FULL
23098577          6/1/2029   2657.02         7/1/1999       $380,000     $380,000.00       379,717.98        PURCH        FULL
23098635          6/1/2029   2046.53         7/1/1999       $300,000     $300,000.00       299,765.97        PURCH        FULL
23102007          6/1/2029    1521.9         7/1/1999       $220,350     $220,350.00       220,182.33        PURCH        FULL
23103914          6/1/2029    3294.7         7/1/1999       $471,200     $471,200.00       470,850.30        PURCH        FULL
23105257          6/1/2029   2068.32         7/1/1999       $307,000     $307,000.00       306,754.49        PURCH        FULL
23105992          6/1/2029   1882.47         7/1/1999       $275,950     $275,950.00       275,734.73        PURCH        FULL
23107444          6/1/2029   2155.68         7/1/1999       $316,000     $316,000.00       315,753.49        PURCH        FULL
23109390          6/1/2029   1922.84         7/1/1999       $275,000     $275,000.00       274,795.91        PURCH        FULL
23111263          6/1/2029   1964.67         7/1/1999       $288,000     $288,000.00       287,775.33        PURCH        FULL
23112519          6/1/2029   1783.01         7/1/1999       $268,000     $267,780.32       267,780.32        PURCH        FULL
23117658          6/1/2029    2344.5         7/1/1999       $339,450     $339,450.00       339,191.70        PURCH        FULL
23118946          5/1/2029   3326.52         7/1/1999       $500,000     $499,590.15       499,177.91        R/T REFI     FULL
23119225          5/1/2029    2995.6         7/1/1999       $456,000     $455,616.90       455,231.61        PURCH        FULL
23119357          5/1/2029   2463.49         7/1/1999       $375,000     $374,684.95       374,368.09        PURCH        FULL
23119506          6/1/2029   1842.03         7/1/1999       $280,400     $280,400.00       280,164.43        PURCH        FULL
23120512          6/1/2029   1983.62         7/1/1999       $287,200     $286,981.46       286,981.46        PURCH        FULL
23121783          6/1/2029   2217.08         7/1/1999       $325,000     $325,000.00       324,746.46        R/T REFI     FULL
23128374          6/1/2029   1890.99         7/1/1999       $277,200     $277,200.00       276,983.76        PURCH        FULL
23128788          6/1/2029    1910.1         7/1/1999       $280,000     $280,000.00       279,781.57        PURCH        FULL
23133044          6/1/2029   2931.54         7/1/1999       $446,250     $446,250.00       445,875.10        PURCH        FULL
23136500          6/1/2029   1797.92         7/1/1999       $260,312     $260,312.00       260,113.91        PURCH        FULL
23139389          6/1/2029   1643.87         7/1/1999       $244,000     $244,000.00       243,804.88        PURCH        FULL
23139538          6/1/2029    1925.2         7/1/1999       $272,000     $272,000.00       271,803.13        R/T REFI     FULL
23141138          6/1/2029   2517.17         7/1/1999       $360,000     $360,000.00       359,732.83        PURCH        FULL
23144819          7/1/2029   1655.47         7/1/1999       $252,000     $252,000.00       252,000.00        PURCH        FULL
23163033          6/1/2029   2468.61         7/1/1999       $371,050     $371,050.00       370,745.85        PURCH        FULL
23163959          5/1/2029    1839.4         7/1/1999       $280,000     $279,764.76       279,528.18        PURCH        FULL
23164379          5/1/2029   1680.93         7/1/1999       $249,500     $249,300.48       249,099.77        PURCH        FULL
23164411          5/1/2029   2036.98         7/1/1999       $298,600     $298,367.06       298,132.71        PURCH        FULL
23164510          5/1/2029   1885.41         7/1/1999       $279,850     $279,626.20       279,401.07        PURCH        FULL
27011154          6/1/2029   1910.83         7/1/1999       $287,212     $287,212.00       286,976.57        PURCH       REDUCED
27154731          7/1/2029   1919.18         7/1/1999       $277,870     $277,870.00       277,870.00        PURCH        FULL
27560788          6/1/2029   2983.22         7/1/1999       $448,400     $448,400.00       448,032.45        PURCH       REDUCED
27583822          6/1/2029   1938.97         7/1/1999       $287,800     $287,568.81       287,568.81        PURCH        FULL
27622547          6/1/2029    1795.8         7/1/1999       $263,245     $262,431.88       262,431.88        PURCH       REDUCED
27689033          6/1/2029    2155.9         7/1/1999       $319,999     $319,999.00       319,743.09        PURCH        FULL
27701853          6/1/2029   1779.46         7/1/1999       $260,850     $260,646.51       260,646.51        PURCH       REDUCED
27718717          3/1/2029   3416.03         7/1/1999       $520,000     $510,846.94       510,846.94        R/T REFI     FULL
27800184          6/1/2029   2395.09         7/1/1999       $360,000     $360,000.00       359,704.91        PURCH       REDUCED
27800424          6/1/2029   3416.34         7/1/1999       $500,800     $500,800.00       500,409.33        PURCH       REDUCED
27802222          3/1/2029    1945.8         7/1/1999       $300,000     $299,153.10       298,890.04        PURCH        FULL
27826924          6/1/2029   2286.66         7/1/1999       $335,200     $335,200.00       334,938.51        PURCH        FULL
27847581          6/1/2029    2499.7         7/1/1999       $357,500     $357,234.68       357,234.68        PURCH        FULL
27912914          6/1/2029   3083.44         7/1/1999       $452,000     $452,000.00       451,647.39        PURCH        FULL
27923721          6/1/2029    854.01         7/1/1999       $130,000     $129,848.08       129,848.08        PURCH       REDUCED
27930163          6/1/2029   1978.32         7/1/1999       $290,000     $290,000.00       289,773.76        PURCH        FULL
27936996          6/1/2029   5288.28         7/1/1999       $805,000     $805,000.00       804,323.70        PURCH        FULL
27940931          6/1/2029   2203.26         7/1/1999       $319,000     $318,757.26       318,757.26        R/T REFI     FULL
27947886          6/1/2029   3819.99         7/1/1999       $567,000     $567,000.00       566,546.57        PURCH       REDUCED
27956903          6/1/2029   1740.86         7/1/1999       $265,000     $265,000.00       264,777.37        PURCH        FULL
27956952          6/1/2029   1708.02         7/1/1999       $260,000     $260,000.00       259,781.56        PURCH       REDUCED
27972884          6/1/2029   1913.37         7/1/1999       $284,000     $284,000.00       283,772.88        PURCH        FULL
27974278          6/1/2029   2955.65         7/1/1999       $398,068     $397,762.60       397,762.60        PURCH        FULL
27984079          6/1/2029   1688.39         7/1/1999       $247,500     $247,500.00       247,306.92        PURCH        FULL
27984632          6/1/2029   1771.59         7/1/1999       $256,500     $256,500.00       256,304.82        C/O REFI    REDUCED
27985761          6/1/2029   2439.79         7/1/1999       $371,393     $371,080.98       371,080.98        PURCH       REDUCED
27987221          6/1/2029   1896.46         7/1/1999       $278,000     $278,000.00       277,783.12        PURCH       REDUCED
27987569          6/1/2029   2428.55         7/1/1999       $356,000     $356,000.00       355,722.28        PURCH       REDUCED
27990373          6/1/2029    2155.9         7/1/1999       $320,000     $320,000.00       319,744.10        R/T REFI    REDUCED
27992627          6/1/2029   2560.14         7/1/1999       $380,000     $380,000.00       379,696.11        PURCH       REDUCED
28004992          6/1/2029   2618.64         7/1/1999       $393,600     $393,600.00       393,277.36        PURCH       REDUCED
28009413          6/1/2029   2993.87         7/1/1999       $450,000     $450,000.00       449,631.13        PURCH       REDUCED
28034676          6/1/2029   2310.31         7/1/1999       $334,500     $334,500.00       334,245.47        R/T REFI     FULL
28036069          6/1/2029   3071.49         7/1/1999       $455,900     $455,900.00       455,535.42        PURCH        FULL
28037083          6/1/2029   2388.44         7/1/1999       $359,000     $359,000.00       358,705.73        R/T REFI    REDUCED
28037216          6/1/2029   2075.06         7/1/1999       $308,000     $307,753.69       307,753.69        R/T REFI     FULL
28038594          6/1/2029   3427.88         7/1/1999       $508,800     $508,800.00       508,393.12        PURCH       REDUCED
28039543          6/1/2029   2510.41         7/1/1999       $368,000     $367,712.92       367,712.92        PURCH       REDUCED
28040269          6/1/2029   1699.41         7/1/1999       $246,050     $245,862.77       245,862.77        PURCH        FULL
28048999          6/1/2029   2089.26         7/1/1999       $298,800     $298,578.24       298,578.24        PURCH        FULL
28052330          6/1/2029   2206.01         7/1/1999       $353,600     $353,272.49       353,272.49        PURCH        FULL
28054849          6/1/2029   1790.04         7/1/1999       $262,400     $262,400.00       262,195.29        PURCH       REDUCED
28057479          6/1/2029   2562.16         7/1/1999       $380,300     $380,300.00       379,995.87        R/T REFI     FULL
28059640          6/1/2029   1723.79         7/1/1999       $262,400     $262,282.32       262,061.19        R/T REFI     FULL
28060119          6/1/2029    2155.9         7/1/1999       $320,000     $320,000.00       319,744.10        PURCH        FULL
28060259          6/1/2029    4311.8         7/1/1999       $640,000     $640,000.00       639,488.20        PURCH        FULL
28061075          6/1/2029   2395.09         7/1/1999       $360,000     $359,704.91       359,704.91        PURCH       REDUCED
28061562          6/1/2029   1755.33         7/1/1999       $248,000     $248,000.00       247,820.50        PURCH        FULL
28064210          6/1/2029   1945.37         7/1/1999       $288,750     $288,750.00       288,519.08        R/T REFI    REDUCED
28066462          6/1/2029   1958.66         7/1/1999       $294,400     $294,060.74       294,060.74        PURCH       REDUCED
28076966          6/1/2029   2173.42         7/1/1999       $322,600     $322,600.00       322,342.02        PURCH       REDUCED
28078228          6/1/2029   2025.76         7/1/1999       $296,955     $296,955.00       296,723.34        PURCH       REDUCED
28087484          6/1/2029   1943.68         7/1/1999       $288,500     $288,500.00       288,269.29        R/T REFI    REDUCED
28090793          6/1/2029   1995.91         7/1/1999       $300,000     $300,000.00       299,754.09        PURCH       REDUCED
28094282          6/1/2029    3132.8         7/1/1999       $465,000     $465,000.00       464,628.14        C/O REFI    REDUCED
28094506          6/1/2029    2091.9         7/1/1999       $310,500     $310,500.00       310,251.69        PURCH       REDUCED
28098135          6/1/2029   2182.54         7/1/1999       $316,000     $316,000.00       315,759.54        R/T REFI     FULL
28100568          6/1/2029   2208.27         7/1/1999       $336,150     $335,867.59       335,867.59        PURCH       REDUCED
28110732          6/1/2029   4042.32         7/1/1999       $600,000     $600,000.00       599,520.18        PURCH        FULL
28111813          6/1/2029   1886.42         7/1/1999       $280,000     $280,000.00       279,776.08        PURCH        FULL
28119956          6/1/2029   2182.85         7/1/1999       $324,000     $324,000.00       323,740.90        PURCH       REDUCED
28124873          6/1/2029   1880.08         7/1/1999       $275,600     $275,600.00       275,385.00        R/T REFI    REDUCED
28125060          6/1/2029   3324.06         7/1/1999       $506,000     $506,000.00       505,574.90        R/T REFI     FULL
28128106          6/1/2029   2148.86         7/1/1999       $315,000     $313,649.80       313,649.80        R/T REFI    REDUCED
28129328          6/1/2029   2041.79         7/1/1999       $314,800     $314,800.00       314,528.96        PURCH       REDUCED
28129435          6/1/2029   1889.46         7/1/1999       $284,000     $284,000.00       283,767.21        PURCH        FULL
28129518          6/1/2029   2726.26         7/1/1999       $415,000     $414,651.34       414,651.34        R/T REFI    REDUCED
28129682          6/1/2029   4379.18         7/1/1999       $650,000     $650,000.00       649,480.20        R/T REFI     FULL
28129773          6/1/2029   2159.99         7/1/1999       $328,800     $328,523.76       328,523.76        PURCH       REDUCED
28130136          6/1/2029   2194.98         7/1/1999       $325,800     $325,800.00       325,539.46        PURCH       REDUCED
28132728          6/1/2029   3005.95         7/1/1999       $440,640     $440,296.25       440,296.25        PURCH        FULL
28133825          6/1/2029   2404.68         7/1/1999       $352,500     $352,500.00       352,225.01        R/T REFI    REDUCED
28134286          6/1/2029   2391.71         7/1/1999       $355,000     $355,000.00       354,716.10        R/T REFI     FULL
28134567          6/1/2029   2079.19         7/1/1999       $328,950     $328,950.00       328,652.62        C/O REFI     FULL
28136067          6/1/2029   1964.67         7/1/1999       $288,000     $287,775.33       287,775.33        R/T REFI    REDUCED
28136133          6/1/2029    2270.1         7/1/1999       $350,000     $350,000.00       349,698.65        PURCH        FULL
28136596          6/1/2029   1697.78         7/1/1999       $252,000     $252,000.00       251,798.47        PURCH       REDUCED
28137339          6/1/2029   1882.81         7/1/1999       $276,000     $275,767.50       275,767.50        R/T REFI    REDUCED
28137487          6/1/2029   2012.43         7/1/1999       $295,000     $295,000.00       294,769.86        R/T REFI    REDUCED
28138840          6/1/2029   2153.35         7/1/1999       $332,000     $332,000.00       331,714.15        PURCH        FULL
28138931          6/1/2029   2325.68         7/1/1999       $345,200     $345,200.00       344,923.95        R/T REFI    REDUCED
28139087          6/1/2029   2594.68         7/1/1999       $390,000     $390,000.00       389,680.32        R/T REFI    REDUCED
28139368          6/1/2029    3226.7         7/1/1999       $473,000     $473,000.00       472,631.01        R/T REFI    REDUCED
28139723          6/1/2029   3274.45         7/1/1999       $480,000     $480,000.00       479,625.55        R/T REFI     FULL
28140507          6/1/2029   3001.05         7/1/1999       $424,000     $424,000.00       423,693.12        R/T REFI    REDUCED
28140614          6/1/2029   2262.03         7/1/1999       $340,000     $339,721.30       339,721.30        R/T REFI    REDUCED
28140655          6/1/2029   2421.73         7/1/1999       $355,000     $355,000.00       354,723.06        R/T REFI     FULL
28140895          6/1/2029   2737.62         7/1/1999       $411,484     $411,484.00       411,146.70        PURCH        FULL
28141109          6/1/2029   2624.14         7/1/1999       $389,500     $389,500.00       389,188.52        R/T REFI    REDUCED
28141158          6/1/2029   2064.28         7/1/1999       $306,400     $306,154.97       306,154.97        PURCH        FULL
28141182          6/1/2029   2074.72         7/1/1999       $307,950     $307,820.00       307,572.96        R/T REFI     FULL
28141208          6/1/2029     2067          7/1/1999       $303,000     $303,000.00       302,763.63        R/T REFI     FULL
28142529          6/1/2029   1773.66         7/1/1999       $260,000     $260,000.00       259,797.17        R/T REFI    REDUCED
28142719          6/1/2029   2728.71         7/1/1999       $400,000     $400,000.00       399,687.96        PURCH       REDUCED
28143477          6/1/2029   2062.44         7/1/1999       $310,000     $310,000.00       309,745.89        R/T REFI     FULL
28143774          6/1/2029   2072.03         7/1/1999       $300,000     $299,771.72       299,771.72        PURCH       REDUCED
28143782          6/1/2029   3233.85         7/1/1999       $480,000     $480,000.00       479,616.15        R/T REFI     FULL
28144376          6/1/2029   6149.71         7/1/1999       $912,800     $912,539.02       911,807.51        R/T REFI     FULL
28144475          6/1/2029   3240.34         7/1/1999       $475,000     $475,000.00       474,629.45        C/O REFI    REDUCED
28144483          6/1/2029   4246.77         7/1/1999       $600,000     $600,000.00       599,565.73        PURCH       REDUCED
28144723          6/1/2029   1773.66         7/1/1999       $260,000     $260,000.00       259,797.17        PURCH       REDUCED
28146520          6/1/2029   2652.77         7/1/1999       $393,750     $393,435.12       393,435.12        C/O REFI    REDUCED
28147635          6/1/2029   2483.13         7/1/1999       $364,000     $364,000.00       363,716.04        R/T REFI    REDUCED
28147643          6/1/2029   2583.41         7/1/1999       $378,700     $378,700.00       378,404.57        C/O REFI     FULL
28148864          6/1/2029   2142.43         7/1/1999       $318,000     $318,000.00       317,745.70        PURCH       REDUCED
28149177          6/1/2029   3126.06         7/1/1999       $464,000     $464,000.00       463,628.94        PURCH       REDUCED
28151553          6/1/2029   3550.08         7/1/1999       $514,000     $514,000.00       513,608.88        R/T REFI     FULL
28151652          6/1/2029    1800.4         7/1/1999       $263,920     $263,920.00       263,714.12        PURCH       REDUCED
28152536          6/1/2029   2795.93         7/1/1999       $415,000     $415,000.00       414,668.13        C/O REFI    REDUCED
28153047          6/1/2029   1844.11         7/1/1999       $267,000     $267,000.00       266,796.83        R/T REFI     FULL
28153161          6/1/2029   2794.28         7/1/1999       $420,000     $420,000.00       419,655.72        PURCH        FULL
28153526          6/1/2029   3410.89         7/1/1999       $500,000     $500,000.00       499,609.94        C/O REFI    REDUCED
28155075          6/1/2029   2313.77         7/1/1999       $335,000     $335,000.00       334,745.08        C/O REFI    REDUCED
28155109          6/1/2029   1862.85         7/1/1999       $280,000     $280,000.00       279,770.48        PURCH       REDUCED
28155935          6/1/2029   1817.86         7/1/1999       $263,200     $263,200.00       262,999.72        PURCH       REDUCED
28157022          6/1/2029   2141.59         7/1/1999       $326,000     $326,000.00       325,726.12        PURCH       REDUCED
28157774          6/1/2029   2486.44         7/1/1999       $360,000     $360,000.00       359,726.06        PURCH       REDUCED
28159044          6/1/2029   1785.36         7/1/1999       $265,000     $265,000.00       264,788.08        PURCH       REDUCED
28159234          6/1/2029   3529.36         7/1/1999       $511,000     $511,000.00       510,611.16        C/O REFI    REDUCED
28160646          6/1/2029   2508.37         7/1/1999       $367,700     $367,700.00       367,413.15        R/T REFI    REDUCED
28161073          6/1/2029   2072.03         7/1/1999       $300,000     $300,000.00       299,771.72        C/O REFI    REDUCED
28163186          6/1/2029    3351.8         7/1/1999       $503,800     $503,387.03       503,387.03        PURCH       REDUCED
28163939          7/1/2029   1720.96         7/1/1999       $258,672     $258,672.00       258,672.00        PURCH        FULL
28164465          6/1/2029    1910.1         7/1/1999       $280,000     $280,000.00       279,781.57        PURCH        FULL
28165314          6/1/2029   2198.67         7/1/1999       $306,900     $306,900.00       306,683.39        PURCH       REDUCED
28166569          6/1/2029   2421.73         7/1/1999       $355,000     $355,000.00       354,723.06        C/O REFI     FULL
28167021          6/1/2029   2612.74         7/1/1999       $383,000     $383,000.00       382,701.22        R/T REFI    REDUCED
28171155          6/1/2029   2429.92         7/1/1999       $356,200     $356,200.00       355,922.12        R/T REFI    REDUCED
28171254          6/1/2029    2317.6         7/1/1999       $344,000     $343,724.90       343,724.90        PURCH        FULL
28171718          6/1/2029   2278.47         7/1/1999       $334,000     $334,000.00       333,739.45        C/O REFI     FULL
28172153          6/1/2029   1844.11         7/1/1999       $267,000     $267,000.00       266,796.83        R/T REFI     FULL
28172328          7/1/2029   1757.81         7/1/1999       $248,350     $248,350.00       248,350.00        R/T REFI     FULL
28172344          6/1/2029   2721.89         7/1/1999       $399,000     $398,688.74       398,688.74        R/T REFI    REDUCED
28173441          6/1/2029   2486.44         7/1/1999       $360,000     $360,000.00       359,726.06        PURCH        FULL
28173565          6/1/2029    2285.3         7/1/1999       $335,000     $334,738.66       334,738.66        PURCH       REDUCED
28174571          6/1/2029   3103.91         7/1/1999       $455,000     $455,000.00       454,645.05        C/O REFI     FULL
28174746          6/1/2029   4379.18         7/1/1999       $650,000     $650,000.00       649,480.20        PURCH        FULL
28176519          6/1/2029   2680.96         7/1/1999       $393,000     $393,000.00       392,693.42        PURCH        FULL
28177657          6/1/2029   3108.04         7/1/1999       $450,000     $450,000.00       449,657.59        R/T REFI     FULL
28178036          6/1/2029   1952.35         7/1/1999       $282,672     $282,672.00       282,456.91        R/T REFI     FULL
28178523          6/1/2029   1773.66         7/1/1999       $260,000     $259,797.17       259,797.17        PURCH       REDUCED
28178853          6/1/2029   2496.77         7/1/1999       $366,000     $365,921.68       365,635.69        R/T REFI     FULL
28179190          6/1/2029   1770.25         7/1/1999       $259,500     $259,500.00       259,297.56        R/T REFI     FULL
28180958          6/1/2029   1899.89         7/1/1999       $282,000     $282,000.00       281,774.49        R/T REFI     FULL
28181022          6/1/2029   2397.17         7/1/1999       $351,400     $351,400.00       351,125.87        R/T REFI    REDUCED
28181030          6/1/2029   2112.78         7/1/1999       $313,600     $313,600.00       313,349.22        PURCH        FULL
28181055          6/1/2029   4177.06         7/1/1999       $620,000     $620,000.00       619,504.19        R/T REFI    REDUCED
28181089          6/1/2029   3517.86         7/1/1999       $535,500     $535,500.00       535,050.11        C/O REFI     FULL
28181212          6/1/2029   1796.32         7/1/1999       $270,000     $269,778.68       269,778.68        R/T REFI    REDUCED
28181469          6/1/2029    2634.6         7/1/1999       $396,000     $396,000.00       395,675.40        R/T REFI     FULL
28181584          6/1/2029   2154.56         7/1/1999       $319,800     $319,800.00       319,544.25        R/T REFI    REDUCED
28183143          6/1/2029   3911.98         7/1/1999       $588,000     $588,000.00       587,518.02        R/T REFI    REDUCED
28183812          6/1/2029   1642.33         7/1/1999       $250,000     $250,000.00       249,789.96        PURCH        FULL
28183960          6/1/2029   1987.47         7/1/1999       $295,000     $295,000.00       294,764.09        PURCH       REDUCED
28185635          6/1/2029   1773.66         7/1/1999       $260,000     $260,000.00       259,797.17        R/T REFI     FULL
28185692          6/1/2029   2144.09         7/1/1999       $314,300     $314,054.81       314,054.81        R/T REFI    REDUCED
28186468          6/1/2029   3326.52         7/1/1999       $500,000     $499,590.15       499,590.15        PURCH       REDUCED
28186484          6/1/2029   1681.74         7/1/1999       $256,000     $255,784.93       255,784.93        R/T REFI    REDUCED
28186641          6/1/2029   2046.53         7/1/1999       $300,000     $299,594.50       299,594.50        R/T REFI     FULL
28186732          6/1/2029   2021.16         7/1/1999       $300,000     $300,000.00       299,760.09        PURCH        FULL
28187581          6/1/2029   1902.91         7/1/1999       $268,850     $268,850.00       268,655.41        PURCH        FULL
28187995          6/1/2029   2964.37         7/1/1999       $440,000     $440,000.00       439,648.13        PURCH       REDUCED
28188324          6/1/2029    4081.5         7/1/1999       $621,300     $621,300.00       620,778.03        C/O REFI    REDUCED
28188720          6/1/2029   2494.89         7/1/1999       $375,000     $375,000.00       374,692.61        C/O REFI    REDUCED
28188746          6/1/2029   2657.82         7/1/1999       $394,500     $394,500.00       394,184.52        R/T REFI    REDUCED
28188795          6/1/2029   1848.02         7/1/1999       $270,900     $270,900.00       270,688.67        C/O REFI    REDUCED
28188928          6/1/2029   2236.75         7/1/1999       $332,000     $332,000.00       331,734.50        R/T REFI    REDUCED
28189025          6/1/2029   3099.11         7/1/1999       $460,000     $460,000.00       459,632.14        C/O REFI     FULL
28189132          6/1/2029   2032.89         7/1/1999       $298,000     $298,000.00       297,767.53        R/T REFI     FULL
28191088          6/1/2029   1828.57         7/1/1999       $264,750     $264,548.54       264,548.54        C/O REFI    REDUCED
28191211          6/1/2029   1915.54         7/1/1999       $287,920     $287,683.99       287,683.99        PURCH       REDUCED
28191377          6/1/2029   2401.27         7/1/1999       $352,000     $351,725.40       351,725.40        PURCH        FULL
28191823          6/1/2029    3012.5         7/1/1999       $441,600     $441,255.50       441,255.50        PURCH        FULL
28192235          6/1/2029   1929.38         7/1/1999       $290,000     $290,000.00       289,762.29        PURCH       REDUCED
28192722          6/1/2029   2046.53         7/1/1999       $300,000     $300,000.00       299,765.97        PURCH       REDUCED
28193472          6/1/2029   1734.06         7/1/1999       $248,000     $247,815.94       247,815.94        PURCH        FULL
28193829          6/1/2029   2042.72         7/1/1999       $303,200     $302,957.53       302,957.53        PURCH       REDUCED
28194660          6/1/2029   2607.97         7/1/1999       $382,300     $382,300.00       382,001.76        R/T REFI     FULL
28195006          6/1/2029   4406.86         7/1/1999       $646,000     $646,000.00       645,496.06        R/T REFI    REDUCED
28197002          6/1/2029   2328.56         7/1/1999       $350,000     $350,000.00       349,713.11        PURCH       REDUCED
28197366          6/1/2029   1987.47         7/1/1999       $295,000     $295,000.00       294,764.09        PURCH       REDUCED
28197895          6/1/2029   4244.43         7/1/1999       $630,000     $630,000.00       629,496.20        C/O REFI     FULL
28198273          6/1/2029   3138.02         7/1/1999       $460,000     $460,000.00       459,641.15        PURCH       REDUCED
28198828          6/1/2029   3494.87         7/1/1999       $532,000     $532,000.00       531,553.05        PURCH       REDUCED
28199594          6/1/2029   2366.26         7/1/1999       $342,600     $342,600.00       342,339.30        R/T REFI    REDUCED
28200491          6/1/2029    1881.4         7/1/1999       $272,400     $272,192.72       272,192.72        R/T REFI    REDUCED
28200913          6/1/2029   2719.54         7/1/1999       $393,750     $393,750.00       393,450.38        C/O REFI    REDUCED
28201523          6/1/2029   1704.76         7/1/1999       $249,900     $249,900.00       249,705.05        PURCH        FULL
28201796          6/1/2029   2396.42         7/1/1999       $355,700     $355,700.00       355,415.55        C/O REFI     FULL
28202828          6/1/2029   3605.94         7/1/1999       $542,000     $542,000.00       541,555.73        R/T REFI     FULL
28203214          6/1/2029   2009.22         7/1/1999       $302,000     $302,000.00       301,752.45        PURCH       REDUCED
28203248          6/1/2029   3216.47         7/1/1999       $471,500     $471,500.00       471,132.18        R/T REFI     FULL
28203560          6/1/2029   2694.88         7/1/1999       $400,000     $400,000.00       399,680.12        C/O REFI    REDUCED
28204758          6/1/2029   2355.21         7/1/1999       $341,000     $341,000.00       340,740.52        PURCH        FULL
28205110          6/1/2029   2248.54         7/1/1999       $333,750     $333,750.00       333,483.10        C/O REFI    REDUCED
28205441          6/1/2029   2210.17         7/1/1999       $320,000     $319,756.50       319,756.50        PURCH        FULL
28205920          6/1/2029   3397.24         7/1/1999       $498,000     $498,000.00       497,611.51        R/T REFI    REDUCED
28207603          6/1/2029   1831.99         7/1/1999       $268,550     $268,550.00       268,340.50        R/T REFI     FULL
28208841          6/1/2029   1814.59         7/1/1999       $266,000     $265,792.49       265,792.49        C/O REFI    REDUCED
28208999          6/1/2029   1944.21         7/1/1999       $285,000     $285,000.00       284,777.67        PURCH        FULL
28209344          6/1/2029   3182.81         7/1/1999       $478,400     $478,007.86       478,007.86        PURCH       REDUCED
28209484          6/1/2029   4118.23         7/1/1999       $619,000     $619,000.00       618,492.60        PURCH        FULL
28209567          6/1/2029   2021.16         7/1/1999       $300,000     $300,000.00       299,760.09        PURCH        FULL
28209716          7/1/2029   3181.68         7/1/1999       $466,400     $466,400.00       466,400.00        PURCH        FULL
28209781          6/1/2029   2123.39         7/1/1999       $300,000     $300,000.00       299,782.86        PURCH       REDUCED
28209872          6/1/2029   2136.58         7/1/1999       $313,200     $312,955.67       312,955.67        PURCH        FULL
28211555          6/1/2029   2307.41         7/1/1999       $330,000     $330,000.00       329,755.09        C/O REFI     FULL
28212181          6/1/2029   1753.63         7/1/1999       $250,800     $250,800.00       250,613.87        R/T REFI    REDUCED
28212702          6/1/2029   1869.57         7/1/1999       $277,500     $277,500.00       277,278.09        C/O REFI    REDUCED
28212744          6/1/2029   2230.04         7/1/1999       $326,900     $326,900.00       326,644.98        PURCH        FULL
28212819          6/1/2029   2500.18         7/1/1999       $366,500     $366,500.00       366,214.09        R/T REFI    REDUCED
28212843          7/1/2029   1740.92         7/1/1999       $255,200     $255,200.00       255,200.00        R/T REFI    REDUCED
28213015          6/1/2029   6419.28         7/1/1999       $941,000     $941,000.00       940,265.93        R/T REFI     FULL
28213064          6/1/2029   2892.43         7/1/1999       $424,000     $424,000.00       423,669.24        R/T REFI    REDUCED
28214872          6/1/2029   2189.59         7/1/1999       $325,000     $325,000.00       324,740.10        C/O REFI    REDUCED
28215226          6/1/2029   2438.87         7/1/1999       $362,000     $362,000.00       361,710.51        PURCH       REDUCED
28215341          6/1/2029   2779.97         7/1/1999       $402,500     $400,973.70       400,973.70        R/T REFI    REDUCED
28215671          6/1/2029   2590.04         7/1/1999       $375,000     $375,000.00       374,714.65        PURCH        FULL
28215721          6/1/2029   2133.81         7/1/1999       $316,720     $316,720.00       316,466.72        PURCH       REDUCED
28215937          6/1/2029   2417.37         7/1/1999       $350,000     $349,733.67       349,733.67        PURCH       REDUCED
28216646          6/1/2029   2022.52         7/1/1999       $304,000     $304,000.00       303,750.81        R/T REFI     FULL
28217040          6/1/2029    1753.2         7/1/1999       $257,000     $257,000.00       256,799.51        R/T REFI    REDUCED
28217826          6/1/2029    3368.6         7/1/1999       $500,000     $500,000.00       499,600.15        PURCH       REDUCED
28217859          6/1/2029   2054.85         7/1/1999       $305,000     $305,000.00       304,756.09        PURCH       REDUCED
28218568          6/1/2029   2223.28         7/1/1999       $330,000     $330,000.00       329,736.10        PURCH       REDUCED
28218865          6/1/2029   2331.07         7/1/1999       $346,000     $346,000.00       345,723.31        R/T REFI    REDUCED
28218998          6/1/2029   2233.56         7/1/1999       $340,000     $340,000.00       339,714.36        PURCH        FULL
28219707          6/1/2029   3065.42         7/1/1999       $455,000     $455,000.00       454,636.14        R/T REFI     FULL
28219731          6/1/2029    4417.1         7/1/1999       $647,500     $646,411.98       646,411.98        R/T REFI    REDUCED
28219780          6/1/2029   3108.54         7/1/1999       $461,400     $461,400.00       461,031.02        PURCH        FULL
28219814          6/1/2029   1852.73         7/1/1999       $275,000     $275,000.00       274,780.08        C/O REFI    REDUCED
28219848          7/1/2029   2304.61         7/1/1999       $346,400     $346,400.00       346,400.00        PURCH       REDUCED
28221349          6/1/2029   1961.26         7/1/1999       $287,500     $287,500.00       287,275.72        R/T REFI    REDUCED
28222032          6/1/2029   1796.32         7/1/1999       $270,000     $270,000.00       269,778.68        PURCH       REDUCED
28222511          6/1/2029    2070.3         7/1/1999       $292,500     $292,500.00       292,288.29        C/O REFI    REDUCED
28223063          6/1/2029   2938.98         7/1/1999       $441,750     $441,387.89       441,387.89        PURCH       REDUCED
28224236          6/1/2029   2141.59         7/1/1999       $326,000     $326,000.00       325,726.12        R/T REFI    REDUCED
28224749          6/1/2029   2090.68         7/1/1999       $302,700     $301,936.31       301,936.31        R/T REFI    REDUCED
28225118          6/1/2029   3988.41         7/1/1999       $592,000     $592,000.00       591,526.59        R/T REFI     FULL
28225985          6/1/2029   2373.86         7/1/1999       $343,700     $343,700.00       343,438.46        R/T REFI    REDUCED
28226074          6/1/2029   2482.82         7/1/1999       $359,477     $359,477.00       359,203.47        R/T REFI    REDUCED
28226165          6/1/2029   2728.71         7/1/1999       $400,000     $400,000.00       399,687.96        C/O REFI    REDUCED
28226264          6/1/2029   2251.61         7/1/1999       $326,000     $326,000.00       325,751.93        R/T REFI    REDUCED
28226280          6/1/2029   2035.42         7/1/1999       $294,700     $294,700.00       294,475.76        R/T REFI    REDUCED
28226306          6/1/2029   2188.75         7/1/1999       $316,900     $316,900.00       316,658.86        C/O REFI    REDUCED
28229649          6/1/2029   3638.09         7/1/1999       $540,000     $540,000.00       539,568.16        PURCH        FULL
28230324          6/1/2029   4447.01         7/1/1999       $636,000     $636,000.00       635,527.99        PURCH       REDUCED
28231884          6/1/2029    2622.5         7/1/1999       $379,700     $371,309.41       371,309.41        R/T REFI     FULL
28232007          6/1/2029   3537.03         7/1/1999       $525,000     $525,000.00       524,580.16        C/O REFI    REDUCED
28233997          7/1/2029   1767.84         7/1/1999       $262,400     $262,400.00       262,400.00        PURCH        FULL
28234508          6/1/2029   3120.42         7/1/1999       $475,000     $474,600.93       474,600.93        PURCH       REDUCED
28235216          7/1/2029   2489.95         7/1/1999       $365,000     $365,000.00       365,000.00        C/O REFI    REDUCED
28235448          6/1/2029   4321.91         7/1/1999       $641,500     $641,500.00       640,987.00        R/T REFI     FULL
28235539          6/1/2029   3410.88         7/1/1999       $500,000     $500,000.00       499,609.95        PURCH       REDUCED
28237717          6/1/2029   3422.99         7/1/1999       $514,500     $514,500.00       514,078.26        R/T REFI    REDUCED
28238459          6/1/2029   3233.85         7/1/1999       $480,000     $480,000.00       479,616.15        PURCH       REDUCED
28239077          6/1/2029   5255.44         7/1/1999       $800,000     $800,000.00       799,327.89        PURCH        FULL
28244309          6/1/2029   2575.17         7/1/1999       $392,000     $392,000.00       391,670.66        PURCH        FULL
28247229          6/1/2029   2894.07         7/1/1999       $435,000     $434,643.17       434,643.17        PURCH       REDUCED
28248730          6/1/2029   1844.31         7/1/1999       $273,750     $273,531.08       273,531.08        PURCH       REDUCED
28249746          6/1/2029   1827.58         7/1/1999       $267,903     $267,694.00       267,694.00        PURCH        FULL
28251957          6/1/2029   1875.99         7/1/1999       $275,000     $275,000.00       274,785.47        PURCH       REDUCED
28251981          6/1/2029   2016.67         7/1/1999       $303,120     $303,120.00       302,871.53        PURCH       REDUCED
28254720          6/1/2029    2319.4         7/1/1999       $340,000     $340,000.00       339,734.77        PURCH        FULL
28255032          7/1/2029   1795.83         7/1/1999       $263,250     $263,250.00       263,250.00        R/T REFI     FULL
28256634          6/1/2029   1786.85         7/1/1999       $272,000     $272,000.00       271,771.48        PURCH       REDUCED
28262970          6/1/2029   2196.31         7/1/1999       $321,955     $321,955.00       321,703.83        PURCH        FULL
28277549          7/1/2029   1729.79         7/1/1999       $260,000     $260,000.00       260,000.00        R/T REFI     FULL
28302230          6/1/2029   1215.59         7/1/1999       $176,000     $175,866.08       175,866.08        PURCH        FULL
28303709          6/1/2029   2431.18         7/1/1999       $352,000     $351,732.15       351,732.15        PURCH       REDUCED
23081714          6/1/2029    994.23         7/1/1999       $143,950     $143,950.00       143,840.46        PURCH        FULL
22616841          6/1/2026   2660.16         7/1/1999       $394,639     $391,631.28       391,631.28        R/T REFI     FULL
22620371          4/1/2028   2188.77         7/1/1999       $323,297     $318,538.52       318,241.07        C/O REFI     FULL
22865984          4/1/2029    1873.5         7/1/1999       $281,600     $281,136.99       280,903.46        PURCH        FULL
22906572          4/1/2029   1842.03         7/1/1999       $280,400     $279,927.51       279,689.23        PURCH        FULL
22950901          4/1/2029   2508.19         7/1/1999       $377,000     $376,380.15       376,067.51        R/T REFI     FULL
22965313          5/1/2029   1849.04         7/1/1999       $271,050     $270,625.83       270,625.83        PURCH        FULL
22989016          5/1/2029   2363.74         7/1/1999       $346,500     $346,229.69       345,957.75        PURCH        FULL
22995856          6/1/2029   1709.83         7/1/1999       $257,000     $257,000.00       256,789.34        R/T REFI     FULL
23010002          5/1/2029   1407.45         7/1/1999       $211,550     $211,202.17       211,202.17        PURCH        FULL
23024862          5/1/2029   1228.82         7/1/1999       $184,700     $184,396.31       184,396.31        PURCH        FULL
23032535          6/1/2029    624.87         7/1/1999        $91,600     $91,528.55         91,528.55        PURCH        FULL
23059397          6/1/2029   2072.03         7/1/1999       $300,000     $299,771.72       299,771.72        PURCH        FULL
22932537          6/1/2029   3001.58         7/1/1999       $440,000     $440,000.00       439,656.75        R/T REFI     FULL
23002298          6/1/2029   1199.02         7/1/1999       $173,600     $173,600.00       173,467.90        PURCH        FULL
23020217          6/1/2029    2225.6         7/1/1999       $326,250     $326,250.00       325,995.49        R/T REFI     FULL
23020415          7/1/2029   3287.61         7/1/1999       $476,000     $476,000.00       476,000.00        PURCH        FULL
23029952          7/1/2029   3067.41         7/1/1999       $449,650     $449,650.00       449,650.00        PURCH        FULL
23048036          6/1/2029   2019.25         7/1/1999       $296,000     $296,000.00       295,769.08        R/T REFI     FULL

</TABLE>


LOAN#             APPRAISAL  RTERM      CLTV
- -----             ---------  -----      ----
21597521          $400,000    354       74.6
21903091          $301,000    347       79.1
22030175          $360,000    358       79.9
22082929          $398,000    359       75.3
22317127          $487,000    353       51.0
22357628          $610,000    340       73.1
22365290          $415,000    355       77.8
22385520          $955,000    353       46.8
22416499          $362,000    352       79.4
22476097          $444,000    358       79.8
22507859          $346,000    350       79.4
22511109          $365,000    353       74.5
22590897          $505,500    352       79.5
22605372          $499,000    352       76.7
22618797          $286,000    355       79.7
22633382          $295,000    354       89.5
22640262          $422,000    354       79.6
22644124          $412,000    359       79.8
22713192          $284,000    356       89.7
22735062          $395,000    355       71.6
22740864          $460,000    359       79.9
22751465          $343,000    356       79.7
22766679          $586,000    359       46.1
22781009          $305,000    356       89.7
22789382          $660,000    359       79.9
22791685          $450,000    359       72.4
22797492          $360,000    358       79.9
22802664          $630,000    355       71.2
22803951          $550,000    358       62.4
22803993          $470,000    358       79.9
22807713          $454,500    355       79.7
22813786          $350,000    355       79.7
22826143          $358,000    359       74.5
22843577          $380,000    359       73.6
22846570          $525,000    358       79.9
22849475          $303,000    356       94.6
22864532          $615,000    359       78.9
22869820          $356,000    358       79.9
22871214          $640,000    359       68.7
22887004          $500,000    358       66.5
22895692          $300,000    358       79.9
22895932          $490,000    359       79.9
22898795          $380,000    351       74.9
22900021          $400,000    358       79.9
22900096          $379,000    359       66.4
22903926          $157,000    358       78.7
22905400          $475,000    358       79.9
22905491          $625,000    359       52.0
22905830          $377,000    358       79.9
22908222          $340,000    358       79.9
22910251          $345,000    358       79.9
22911713          $665,000    359       79.9
22911903          $670,000    359       79.9
22912265          $460,000    357       74.8
22914931          $410,000    358       74.0
22915839          $580,000    358       79.9
22915920          $460,000    358       79.9
22918965          $429,000    358       74.9
22919039          $294,000    358       94.9
22919609          $430,000    359       79.9
22920292          $625,000    358       79.9
22922140          $400,000    359       74.9
22923080          $865,000    359       46.2
22923262          $310,000    359       79.9
22927172          $335,000    358       79.9
22931455          $498,000    359       60.3
22932230          $405,000    358       79.9
22932750          $379,000    358       79.9
22932800          $410,000    358       74.9
22935357          $450,000    358       79.9
22936488          $475,000    359       79.9
22937486          $330,000    359       94.9
22939383          $360,000    358       74.9
22941132          $355,000    359       74.9
22941157          $360,000    359       89.9
22941181          $490,000    359       79.9
22941231          $293,000    359       79.9
22942239          $560,000    359       79.9
22943286          $295,000    359       79.9
22944540          $855,000    359       73.0
22945752          $315,000    359       84.9
22946495          $415,000    359       79.9
22949317          $424,000    358       79.9
22949481          $315,000    357       79.8
22949895          $440,000    357       64.9
22950182          $420,000    359       79.9
22953780          $600,000    359       62.7
22954093          $670,000    358       66.5
22954408          $925,000    359       50.2
22954515          $400,000    358       79.9
22955090          $270,000    358       79.9
22955165          $375,000    359       74.9
22955801          $450,000    358       79.9
22957443          $505,000    359       73.3
22959175          $356,400    358       79.9
22959589          $533,000    359       74.9
22959654          $639,000    358       58.6
22960991          $167,000    359       79.9
22961171          $380,000    358       78.7
22963656          $825,000    358       48.4
22963805          $375,000    359       77.8
22963813          $875,000    359       48.5
22965347          $420,000    359       78.4
22965511          $386,000    359       79.9
22965529          $680,000    359       79.9
22965933          $600,000    359       79.9
22966576          $365,000    359       89.9
22966675          $355,000    358       89.8
22967301          $325,000    358       86.5
22967681          $282,500    359       89.9
22967855          $479,000    358       79.9
22968150          $368,000    359       78.2
22969083          $754,000    359       65.6
22970909          $323,000    359       94.9
22971097          $296,000    358       79.9
22971964          $539,000    359       64.9
22973028          $350,000    358       79.9
22973432          $390,000    359       79.9
22975940          $355,000    358       79.7
22977037          $398,000    359       79.9
22977045          $449,000    359       76.1
22977359          $273,000    358       79.9
22978043          $500,000    358       79.9
22978365          $700,000    359       71.5
22979595          $840,000    359       62.5
22980254          $850,000    358       76.3
22980908          $407,000    359       71.3
22981518        $1,000,000    358       64.9
22982532          $400,000    359       73.8
22982722          $475,000    359       79.9
22983217          $615,000    358       51.9
22983274          $540,000    359       77.0
22984587          $395,000    359       79.9
22984918          $319,000    359       79.9
22985261          $812,000    358       74.9
22985600          $315,000    358       79.9
22985808          $387,500    359       74.9
22987242          $415,000    359       74.6
22987382          $456,000    358       79.9
22987572          $311,000    359       79.9
22989420          $342,000    358       79.9
22989495          $430,000    299       74.3
22989503          $550,000    359       72.2
22989743          $470,000    359       64.4
22989941          $400,000    359       78.9
22989966          $585,000    359       79.9
22990576          $385,000    359       79.9
22991012          $500,000    359       58.2
22991467          $788,000    359       79.9
22991905          $472,000    359       79.9
22992234          $730,000    358       58.7
22992580          $329,000    358       74.9
22992689          $613,000    358       79.1
22992820          $365,000    359       79.7
22992846          $301,000    358       79.7
22992887          $375,000    358       79.9
22993216          $750,000    359       69.9
22994503          $338,500    359       79.9
22994768          $395,000    359       78.7
22995815          $756,000    358       69.3
22997423          $437,950    358       68.4
22997514          $330,000    358       89.8
22997530          $500,000    359       59.2
22997555          $326,000    359       79.9
22997860          $715,000    358       69.8
22997936          $372,000    359       77.9
22998199          $500,000    359       74.9
22998207          $360,000    358       79.9
22998710          $387,000    359       79.9
22998728          $305,000    359       83.5
22998777        $1,545,000    359       56.2
22998975          $725,000    358       52.7
22999296          $395,000    358       79.9
22999767          $270,000    360       80.0
22999866          $666,250    358       59.9
23000136          $225,000    358       79.9
23000797          $335,000    359       79.9
23000870          $400,000    359       79.9
23001472          $326,500    358       79.4
23001951          $346,000    358       79.9
23002116          $510,000    359       78.2
23002124          $385,000    358       89.9
23002397          $380,000    358       79.9
23002702          $770,000    358       60.6
23003064          $349,000    358       79.7
23004542          $525,000    359       77.7
23006372          $600,000    359       48.3
23006570          $475,000    359       70.5
23006596          $710,000    359       46.4
23006984          $950,000    359       61.6
23007057          $477,000    358       79.9
23007370          $905,000    359       51.8
23007495          $340,000    359       88.2
23007966          $355,000    358       79.9
23008048          $345,000    358       79.8
23008170          $380,000    359       77.8
23009087          $400,000    359       70.7
23009111          $795,000    358       79.9
23009152          $520,000    360       74.0
23009277          $329,000    359       75.3
23009491          $395,000    359       89.9
23010663          $395,000    358       79.9
23010846          $347,000    359       79.9
23010952          $365,000    358       78.1
23011463          $515,000    359       71.8
23011596          $518,000    359       79.3
23011646          $335,000    359       86.5
23011653          $406,000    358       67.1
23011935          $425,000    358       79.9
23012297        $1,000,000    359       64.9
23012404          $422,000    359       72.2
23012602          $425,000    359       78.5
23012735        $1,000,000    359       60.0
23012768          $560,000    359       65.6
23012891          $416,000    359       79.9
23012917          $780,000    359       79.9
23013774          $360,000    358       79.9
23014202          $278,000    359       94.9
23014889          $325,000    359       79.9
23016173          $345,000    358       79.6
23016231          $406,000    359       79.9
23016314          $515,000    358       77.5
23017130          $206,000    358       79.8
23017163          $635,000    358       60.7
23017254          $425,000    358       74.7
23018005          $372,000    359       79.9
23018104          $367,000    359       71.6
23018534          $280,000    359       89.9
23018658          $331,000    358       94.8
23019268          $287,000    358       79.9
23019557          $385,000    359       79.9
23019631          $335,000    359       79.9
23020845          $315,000    359       94.9
23021215          $465,000    359       74.9
23021975          $550,000    359       84.9
23022338          $550,000    358       53.0
23022775          $475,000    359       71.5
23023070          $507,000    359       73.8
23023203          $560,000    359       79.9
23023427          $470,000    359       74.4
23024466          $396,000    358       89.9
23024953          $457,500    358       79.9
23025422          $800,000    358       68.6
23025455          $537,000    359       79.9
23026370          $510,000    358       79.9
23026412          $420,000    359       76.4
23026693          $290,000    358       89.9
23026891          $779,000    359       62.5
23027444          $342,000    359       76.5
23027683          $650,000    359       62.3
23027725          $415,000    358       79.9
23027758          $410,000    359       79.9
23027907          $430,000    359       79.9
23028236          $492,000    358       79.9
23028350          $520,000    359       68.0
23028392          $380,000    359       74.9
23028475          $322,000    359       79.9
23028657          $451,000    359       78.2
23028681          $387,000    359       79.2
23029275          $366,000    359       79.8
23029879          $375,000    359       79.9
23029895          $374,900    358       74.9
23030737          $490,000    359       79.7
23031172          $650,000    358       69.5
23031255          $338,000    358       89.9
23031636          $615,000    359       66.9
23032345          $375,000    359       74.6
23032998          $615,000    359       78.9
23033384          $425,000    359       79.9
23033483          $117,000    359       79.9
23034234          $350,000    359       75.7
23034549        $1,200,000    359       54.1
23034671          $800,000    359       72.1
23034846          $370,000    359       79.8
23035041          $550,000    359       63.7
23035066          $350,000    359       79.9
23035363          $463,500    359       70.4
23035736          $590,000    359       79.0
23036049          $525,000    359       79.9
23036122          $347,000    359       79.9
23036221          $405,000    359       79.9
23036379          $780,000    359       42.3
23036833          $900,000    358       44.7
23036866          $315,000    358       84.0
23036932          $460,000    359       65.2
23037153          $360,000    359       74.9
23037492          $375,000    359       78.6
23037518          $350,000    359       79.9
23038359          $285,000    358       94.8
23038680          $280,000    360       95.0
23039050          $155,000    359       79.9
23039175          $647,000    359       79.9
23039373          $275,000    359       89.9
23039548          $765,000    358       57.0
23039845          $650,000    359       75.2
23039985          $425,000    359       62.3
23040082          $695,000    359       49.6
23040124          $310,000    359       89.8
23040132          $450,000    358       68.8
23041015          $410,000    359       79.9
23041841          $530,000    360       75.0
23042633          $130,000    358       79.9
23042690          $590,000    359       79.9
23042740          $380,000    358       79.9
23042906          $525,000    359       65.0
23043136          $434,000    358       79.9
23043151          $485,000    359       63.1
23043243          $370,000    359       89.9
23043342          $345,000    359       71.8
23043599          $460,000    359       70.8
23043953          $269,000    359       94.9
23044258          $332,000    359       79.9
23044449          $497,000    359       79.9
23044613          $377,000    359       79.9
23044902          $330,000    358       79.3
23044928          $395,000    358       79.3
23045099          $346,000    359       79.9
23045214          $360,000    358       74.9
23045933          $450,000    358       79.8
23046378          $290,500    359       89.9
23046733          $432,000    359       79.9
23046832          $425,000    359       79.9
23047517          $565,000    359       70.0
23047541          $530,000    359       70.0
23047731          $550,000    359       63.6
23047814          $312,000    359       89.9
23047863          $550,000    359       79.9
23048242          $341,000    359       79.9
23048580          $326,000    359       79.7
23048713          $393,000    359       87.5
23049174          $975,000    359       63.6
23049232          $925,000    359       76.0
23049406          $625,000    359       61.4
23049794          $950,000    359       68.4
23049836          $397,000    359       74.9
23049877          $420,000    298       69.1
23049943          $384,000    359       79.1
23049968          $329,000    359       79.9
23050701          $411,000    359       79.9
23051220          $335,000    359       79.9
23051402          $560,000    359       79.9
23051444          $435,000    359       60.4
23051915          $430,000    359       79.9
23053440          $355,000    359       79.9
23053564          $373,000    359       79.9
23053572          $328,000    359       79.9
23054703          $520,000    359       77.8
23055874          $355,000    359       89.8
23055924          $335,000    359       79.9
23056641          $345,000    359       79.9
23056898          $308,000    359       89.9
23057037          $375,000    359       77.0
23057714          $226,500    359       79.9
23058415          $405,000    359       79.9
23058878          $465,000    359       73.0
23058985          $335,000    358       94.9
23059017          $545,000    358       61.5
23059231          $348,000    359       74.2
23059819          $440,000    359       74.9
23060163          $482,000    359       70.5
23060221          $535,000    359       79.9
23061591        $1,025,000    360       34.1
23061674          $387,000    360       78.9
23061815          $435,000    359       60.9
23062771          $446,000    359       79.9
23062847          $325,000    359       89.9
23064090          $425,000    359       76.9
23066319          $405,000    359       69.5
23066822          $311,000    359       79.9
23069107          $385,000    359       79.9
23069495          $585,000    359       79.9
23069537          $265,000    359       79.9
23070014          $670,000    359       79.9
23070139          $634,000    359       79.9
23070899          $375,000    359       69.7
23071475          $540,000    359       79.9
23071962          $450,000    359       74.9
23072812          $296,000    359       89.8
23074354          $465,000    359       79.9
23074800          $450,000    359       79.9
23075534          $410,000    359       74.3
23076185          $360,000    359       79.1
23078959          $365,000    359       79.5
23079718          $375,000    359       74.6
23080062          $358,000    359       79.9
23080732          $415,000    358       61.8
23080872          $398,000    359       68.9
23081060          $332,000    359       89.9
23081524          $425,000    359       69.9
23082803          $853,000    359       74.6
23082910          $411,500    359       79.9
23083447          $415,000    359       89.9
23084650          $431,000    359       79.9
23085178          $340,000    358       79.9
23085236          $320,000    358       79.9
23085871          $368,000    359       89.9
23086747        $1,300,000    359       69.9
23088297          $376,000    359       79.9
23088651          $425,000    359       79.4
23088826          $478,000    359       69.9
23088891          $770,000    359       74.9
23089238          $315,000    359       89.9
23089568          $370,000    359       73.8
23090392          $465,000    359       74.9
23090822          $305,000    359       94.9
23092463          $375,000    359       79.9
23093974          $775,000    359       79.9
23093990          $410,000    359       89.9
23094600          $500,000    359       79.5
23096316          $335,000    359       79.9
23097504          $355,000    359       84.4
23097785          $301,000    359       89.8
23097975          $280,000    359       89.9
23098577          $426,000    359       89.4
23098635          $375,000    359       79.9
23102007          $288,000    359       79.9
23103914          $589,000    359       79.9
23105257          $480,000    359       63.9
23105992          $350,000    359       79.9
23107444          $398,000    359       79.9
23109390          $290,000    359       94.8
23111263          $362,000    359       79.9
23112519          $335,000    359       79.9
23117658          $390,000    359       87.0
23118946          $945,000    358       52.8
23119225          $585,000    358       79.9
23119357          $475,000    358       78.8
23119506          $361,300    359       79.3
23120512          $359,000    359       79.9
23121783          $525,000    359       61.9
23128374          $330,000    359       89.9
23128788          $385,000    359       72.7
23133044          $630,000    359       74.9
23136500          $330,000    359       79.9
23139389          $307,000    359       79.9
23139538          $340,000    359       79.9
23141138          $450,000    359       79.9
23144819          $315,000    360       80.0
23163033          $465,000    359       79.9
23163959          $350,000    358       79.9
23164379          $312,000    358       79.9
23164411          $375,000    358       79.9
23164510          $311,000    358       89.8
27011154          $320,000    359       89.9
27154731          $309,000    360       90.0
27560788          $560,600    359       79.9
27583822          $360,000    359       79.9
27622547          $280,000    359       94.7
27689033          $400,000    359       79.9
27701853          $275,000    359       94.9
27718717          $763,000    356       67.0
27800184          $400,000    359       89.9
27800424          $650,000    359       79.9
27802222          $532,500    356       57.0
27826924          $420,000    359       79.9
27847581          $446,900    359       79.9
27912914          $565,000    359       79.9
27923721          $163,000    359       79.9
27930163          $365,000    359       79.4
27936996        $1,275,000    359       69.9
27940931          $360,000    359       88.5
27947886          $710,000    359       79.8
27956903          $387,500    359       69.7
27956952          $326,000    359       79.9
27972884          $355,000    359       79.9
27974278          $498,000    359       79.9
27984079          $275,000    359       89.9
27984632          $355,000    359       72.2
27985761          $739,500    359       50.2
27987221          $350,000    359       79.9
27987569          $445,000    359       79.9
27990373          $400,000    359       79.9
27992627          $475,000    359       79.9
28004992          $495,000    359       79.9
28009413          $700,000    359       66.6
28034676          $575,000    359       58.1
28036069          $570,000    359       79.9
28037083          $750,000    359       47.8
28037216          $385,000    359       79.9
28038594          $637,000    359       79.9
28039543          $460,000    359       79.9
28040269          $262,000    359       94.9
28048999          $502,000    359       60.0
28052330          $428,000    359       84.9
28054849          $328,000    359       79.9
28057479          $500,000    359       76.0
28059640          $328,000    359       79.9
28060119          $410,000    359       79.9
28060259          $800,000    359       79.9
28061075          $450,000    359       79.9
28061562          $310,000    359       79.9
28064210          $385,000    359       74.9
28066462          $372,000    359       79.9
28076966          $404,000    359       79.9
28078228          $332,000    359       89.9
28087484          $430,000    359       67.0
28090793        $1,265,000    359       23.7
28094282          $645,000    359       72.0
28094506          $460,000    359       76.5
28098135          $398,000    359       79.3
28100568          $375,000    359       89.9
28110732          $750,000    359       79.9
28111813          $350,000    359       79.9
28119956          $405,000    359       79.9
28124873          $415,000    359       66.4
28125060          $682,000    359       74.1
28128106          $500,000    359       62.7
28129328          $393,500    359       79.9
28129435          $355,000    359       79.9
28129518          $765,000    359       54.2
28129682          $960,000    359       67.7
28129773          $420,000    359       79.9
28130136          $364,000    359       89.9
28132728          $580,000    359       79.8
28133825          $525,000    359       67.1
28134286          $669,000    359       53.0
28134567          $470,000    359       69.9
28136067          $360,000    359       79.9
28136133          $568,300    359       61.5
28136596          $315,000    359       79.9
28137339          $525,000    359       52.5
28137487          $760,000    359       38.8
28138840          $420,000    359       79.9
28138931          $605,000    359       57.0
28139087          $550,000    359       70.9
28139368        $1,200,000    359       39.4
28139723          $605,000    359       79.3
28140507          $530,000    359       79.9
28140614          $425,000    359       79.9
28140655          $454,000    359       78.1
28140895          $514,356    359       79.9
28141109          $570,000    359       68.3
28141158          $383,000    359       79.9
28141182          $420,000    359       73.2
28141208          $480,000    359       63.1
28142529          $325,000    359       79.9
28142719          $780,000    359       53.6
28143477          $387,500    359       79.9
28143774          $545,000    359       55.0
28143782          $730,000    359       65.7
28144376        $1,250,000    359       72.9
28144475          $697,000    359       68.1
28144483          $850,000    359       70.5
28144723          $385,000    359       67.5
28146520          $525,000    359       74.9
28147635          $690,000    359       52.7
28147643          $541,000    359       69.9
28148864          $399,000    359       79.9
28149177          $580,000    359       79.9
28151553          $735,000    359       69.9
28151652          $330,000    359       79.9
28152536          $585,000    359       70.9
28153047          $450,000    359       59.3
28153161          $525,000    359       79.9
28153526          $900,000    359       55.5
28155075          $470,000    359       71.2
28155109          $360,000    359       79.9
28155935          $340,000    359       79.9
28157022          $409,000    359       79.9
28157774          $450,000    359       79.9
28159044          $845,000    359       31.3
28159234          $735,000    359       69.5
28160646          $495,000    359       74.2
28161073          $465,000    359       64.5
28163186          $645,000    359       79.9
28163939          $326,000    360       80.0
28164465          $316,000    359       89.7
28165314          $341,000    359       89.9
28166569          $605,000    359       58.6
28167021          $538,000    359       71.1
28171155          $485,000    359       73.4
28171254          $435,000    359       79.9
28171718          $639,000    359       52.2
28172153          $410,000    359       65.1
28172328          $276,000    360       90.0
28172344          $570,000    359       69.9
28173441          $450,000    359       79.9
28173565          $550,000    359       61.4
28174571        $1,365,000    359       33.3
28174746        $1,035,000    359       62.8
28176519          $880,000    359       44.7
28177657          $605,000    359       74.3
28178036          $405,000    359       69.7
28178523          $333,000    359       78.0
28178853          $500,000    359       73.1
28179190          $345,000    359       75.2
28180958          $550,000    359       51.2
28181022          $445,000    359       78.9
28181030          $394,000    359       79.9
28181055          $895,000    359       69.2
28181089          $810,000    359       66.1
28181212          $340,000    359       79.3
28181469          $495,000    359       79.9
28181584          $460,000    359       69.5
28183143        $1,545,000    359       38.0
28183812          $285,000    359       87.6
28183960          $369,000    359       79.9
28185635          $375,000    359       69.3
28185692          $403,000    359       77.9
28186468          $930,000    359       53.7
28186484          $320,000    359       79.9
28186641          $455,000    359       65.8
28186732          $377,000    359       79.9
28187581          $283,000    359       94.9
28187995          $630,000    359       69.8
28188324        $1,900,000    359       32.7
28188720          $500,000    359       74.9
28188746          $578,000    359       68.2
28188795          $387,000    359       69.9
28188928          $540,000    359       61.4
28189025          $735,000    359       62.5
28189132          $498,000    359       59.8
28191088          $353,000    359       74.9
28191211          $360,000    359       79.9
28191377          $440,000    359       79.9
28191823          $552,000    359       79.9
28192235          $365,000    359       79.8
28192722          $385,000    359       77.9
28193472          $310,000    359       79.9
28193829          $380,000    359       79.9
28194660          $802,000    359       47.6
28195006        $1,125,000    359       57.4
28197002          $460,000    359       77.4
28197366          $475,000    359       67.8
28197895          $900,000    359       69.9
28198273          $600,000    359       79.9
28198828          $665,000    359       79.9
28199594          $545,000    359       62.8
28200491          $440,000    359       61.9
28200913          $525,000    359       74.9
28201523          $335,000    359       75.7
28201796          $520,000    359       68.3
28202828          $788,000    359       68.7
28203214          $446,000    359       67.7
28203248          $808,000    359       58.3
28203560          $500,000    359       79.9
28204758          $430,000    359       79.2
28205110          $460,000    359       72.5
28205441          $449,000    359       71.2
28205920          $625,000    359       79.6
28207603          $600,000    359       44.7
28208841          $380,000    359       69.9
28208999          $470,000    359       63.3
28209344          $640,000    359       79.9
28209484          $919,000    359       67.3
28209567          $390,000    359       76.9
28209716          $585,000    360       80.0
28209781          $380,000    359       79.9
28209872          $420,000    359       74.9
28211555          $600,000    359       55.0
28212181          $362,000    359       69.2
28212702          $370,000    359       74.9
28212744          $408,700    359       79.9
28212819          $570,000    359       64.2
28212843          $319,000    360       80.0
28213015        $2,100,000    359       44.8
28213064          $620,000    359       68.3
28214872          $520,000    359       62.5
28215226          $470,000    359       79.9
28215341          $730,000    359       54.9
28215671          $550,000    359       68.1
28215721          $400,000    359       79.9
28215937          $618,800    359       56.5
28216646          $380,000    359       79.9
28217040          $410,000    359       62.6
28217826        $2,500,000    359       20.8
28217859          $602,500    359       50.6
28218568          $460,000    359       71.7
28218865          $495,000    359       69.8
28218998          $425,000    359       79.9
28219707          $670,000    359       67.9
28219731          $925,000    359       69.9
28219780          $659,200    359       69.9
28219814          $400,000    359       68.7
28219848          $450,000    360       80.0
28221349          $375,000    359       76.6
28222032          $368,000    359       73.3
28222511          $390,000    359       74.9
28223063          $589,000    359       74.9
28224236          $425,000    359       76.6
28224749          $397,000    359       76.1
28225118          $850,000    359       69.6
28225985          $491,000    359       69.9
28226074          $525,000    359       68.4
28226165          $750,000    359       53.3
28226264          $515,000    359       63.3
28226280          $430,000    359       68.5
28226306          $715,000    359       44.3
28229649          $675,000    359       79.9
28230324          $860,000    359       74.9
28231884          $640,000    359       58.0
28232007          $795,000    359       66.0
28233997          $333,000    360       80.0
28234508          $755,000    359       63.3
28235216          $700,000    360       52.1
28235448          $808,000    359       79.3
28235539          $744,000    359       67.3
28237717          $848,000    359       60.6
28238459          $600,000    359       79.9
28239077        $1,450,000    359       55.1
28244309          $493,500    359       79.9
28247229          $690,000    359       63.5
28248730          $378,000    359       74.9
28249746          $307,000    359       89.9
28251957          $468,500    359       59.7
28251981          $380,000    359       79.9
28254720          $430,000    359       79.9
28255032          $346,381    360       76.0
28256634          $345,000    359       79.9
28262970          $340,000    359       94.9
28277549          $325,000    360       80.0
28302230          $220,000    359       79.9
28303709          $450,000    359       79.9
23081714          $185,000    359       79.9
22616841          $505,000    323       77.6
22620371          $490,000    345       64.9
22865984        $3,530,000    357       79.8
22906572          $382,000    357       79.8
22950901          $513,000    357       73.3
22965313          $340,000    358       79.9
22989016          $385,000    358       89.9
22995856          $340,000    359       75.5
23010002          $265,000    358       79.9
23024862          $235,000    358       79.9
23032535          $114,500    359       79.9
23059397          $420,000    359       74.9
22932537          $600,000    359       73.3
23002298          $217,000    359       79.9
23020217          $435,000    359       74.9
23020415          $595,000    360       80.0
23029952          $565,000    360       79.6
23048036          $370,000    359       79.9


Total Loans                            732.00
Sched UPB                      255,201,518.51
WAC                                     7.16
WAM                                    358.45
WOLTV                                   74.00




<PAGE>

<TABLE>

                                                             EXHIBIT D-3

                                                     BANA MORTGAGE LOAN SCHEDULE

<CAPTION>



LOAN#          CITY                ST      ZIP          OCC          PROP     TERM      OLTV         INT RATE         FPAYDT
- -----          ----                --      ---          ---          ----     ----      ----         --------         ------
<S>           <C>                 <C>      <C>        <C>           <C>       <C>      <C>          <C>             <C>
6074012748     SAN FRANCIS         CA      94116       Primary       SFR       360      74.4         7.250           7/1/1999
6101837687     TEMECULA            CA      92592       Primary       SFR       360      80.0         7.250           7/1/1999
6116705994     REDWOOD CIT         CA      94062       Primary       SFR       360      44.7         7.000           8/1/1999
6136679211     PHOENIX             AZ      85020       Primary       SFR       360      80.0         7.125           7/1/1999
6138171266     SANTA CRUZ          CA      95062       Primary       SFR       360      78.6         7.000           7/1/1999
6141720059     LOS ANGELES         CA      90024       Primary       SFR       360      71.5         7.375           7/1/1999
6154413154     SAN JOSE            CA      95118       Primary       SFR       360      80.0         7.125           7/1/1999
6165660066     SO SAN FRAN         CA      94080       Primary       SFR       360      73.0         7.500           8/1/1999
6169515092     SAN FRANCIS         CA      94114       Primary       SFR       360      72.2         7.125           8/1/1999
6175299962     CORONADO            CA      92118       Primary       SFR       360      80.0         6.750           7/1/1999
6175567517     PALOS VERDE         CA      90274       Primary       SFR       360      54.5         7.375           8/1/1999
6177545768     FREMONT             CA      94536       Primary       SFR       360      80.0         7.125           7/1/1999
6182559069     DOUGLASTON          NY      11362       Primary       SFR       360      80.0         7.500           7/1/1999
6185637045     LIVERMORE           CA      94550       Primary       SFR       360      80.0         7.000           7/1/1999
6202525710     SANTA CLARI         CA      91354       Primary       PUD       360      80.0         7.250           7/1/1999
6212273244     SAN JOSE            CA      95138       Primary       PUD       360      43.8         7.250           7/1/1999
6227892798     BERKELEY            CA      94707       Primary       SFR       360      80.0         7.500           7/1/1999
6229274391     SAUGUS AREA         CA      91350       Primary       SFR       360      80.0         7.375           7/1/1999
6236811615     EDGARTOWN           MA       2539       Investor      SFR       360      75.0         7.750           7/1/1999
6257819943     DANBURY             CT       6810       Primary       SFR       360      95.0         8.250           8/1/1999
6259083498     CARSON CITY         NV      89703       Primary       PUD       360      80.0         7.000           8/1/1999
6259228028     SAN FRANCIS         CA      94112       Primary       SFR       360      80.0         7.250           8/1/1999
6266813382     BERKELEY            CA      94708       Primary       SFR       360      62.4         6.875           7/1/1999
6279277229     MURRIETA            CA      92562       Primary       PUD       360      67.6         7.250           8/1/1999
6279403353     LA(SHERMAN          CA      91423       Primary       SFR       360      80.0         7.375           7/1/1999
6286394199     CARLSBAD            CA      92009       Primary       PUD       360      80.0         7.250           7/1/1999
6297319391     MILLBRAE            CA      94030       Primary       SFR       360      57.2         7.000           8/1/1999
6300664189     YORBA LINDA         CA      92886       Primary       SFR       360      80.0         7.625           7/1/1999
6301248065     PACIFIC GRO         CA      93950       Secondary     SFR       360      65.5         7.000           7/1/1999
6305066901     SAN RAMON           CA      94583       Primary       PUD       360      80.0         7.125           7/1/1999
6306541720     ENCINITAS           CA      92024       Primary       Condo     360      78.3         7.125           7/1/1999
6313140011     LOS ANGELES         CA      91304       Primary       PUD       360      61.8         7.250           7/1/1999
6316974283     MALIBU AREA         CA      90265       Primary       SFR       360      80.0         7.250           7/1/1999
6327734593     THOUSAND OA         CA      91362       Primary       SFR       360      44.1         7.500           7/1/1999
6334259915     SAN FRANCIS         CA      94122       Primary       SFR       360      79.0         7.250           7/1/1999
6356620465     SEATTLE             WA      98105       Primary       SFR       360      90.0         7.250           7/1/1999
6383129589     SAN JOSE            CA      95125       Primary       PUD       360      78.5         7.250           7/1/1999
6390630306     ATLANTIC BE         NY      11509       Primary       SFR       360      90.0         7.250           7/1/1999
6394775578     PALO ALTO           CA      94301       Investor      SFR       360      62.1         7.500           7/1/1999
6395906669     ANTIOCH             CA      94509       Primary       SFR       360      95.0         7.250           7/1/1999
6404066778     BELLEVUE            WA      98005       Primary       SFR       360      73.0         7.750           7/1/1999
6405442358     FREMONT             CA      94539       Primary       SFR       360      72.7         7.375           7/1/1999
6410315755     SAN RAFAEL          CA      94901       Primary       SFR       360      72.2         7.000           7/1/1999
6424374277     KENWOOD             CA      95452       Secondary     SFR       360      60.4         7.250           8/1/1999
6436317348     ROWLAND HEI         CA      91748       Primary       SFR       360      67.5         7.625           7/1/1999
6437865493     SAN CARLOS          CA      94070       Primary       PUD       360      56.4         7.250           8/1/1999
6442518889     HOUSTON             TX      77005       Primary       SFR       360      80.0         7.125           7/1/1999
6447594349     GAINESVILLE         VA      20155       Primary       PUD       360      90.0         7.375           7/1/1999
6456109153     HERMOSA BEA         CA      90254       Primary       SFR       360      80.0         7.250           7/1/1999
6481170915     SAN CARLOS          CA      94070       Primary       SFR       360      80.0         7.375           8/1/1999
6481703269     OAKLAND             CA      94618       Primary       PUD       360      71.4         7.250           7/1/1999
6485564022     LAGUNA BEAC         CA      92651       Primary       SFR       360      44.5         7.250           7/1/1999
6487304716     REDMOND             WA      98053       Primary       PUD       360      80.0         7.125           7/1/1999
6498436671     CHARLOTTE           NC      28207       Primary       SFR       360      42.8         7.125           7/1/1999
6504123669     DIAMOND BAR         CA      91765       Primary       SFR       360      90.0         7.250           7/1/1999
6533038268     NEWPORT BEA         CA      92662       Primary       SFR       360      65.0         7.250           7/1/1999
6542336596     MORAGA              CA      94556       Investor      PUD       360      48.5         7.625           7/1/1999
6555374393     SANTA CRUZ          CA      95060       Primary       SFR       360      80.0         7.500           7/1/1999
6566472970     ANDOVER             MA       1810       Primary       SFR       360      80.0         7.250           7/1/1999
6570849684     YORBA LINDA         CA      92886       Primary       SFR       360      72.4         7.625           7/1/1999
6571071171     REDONDO BEA         CA      90278       Primary       Condo     360      80.0         7.125           7/1/1999
6572730023     LA PALMA            CA      90623       Primary       SFR       360      90.0         7.125           7/1/1999
6580722798     SANTA ANA           CA      92705       Primary       SFR       360      79.2         7.000           7/1/1999
6599925101     SPRING CITY         PA      19475       Primary       SFR       360      95.0         7.375           7/1/1999
6608596968     CARLSBAD            CA      92009       Primary       PUD       360      64.6         7.500           7/1/1999
6626146721     SAN CLEMENT         CA      92672       Primary       SFR       360      80.0         7.250           7/1/1999
6636370402     SANTA CLARI         CA      91321       Primary       PUD       360      80.0         7.000           7/1/1999
6637960078     SANTA CLARA         CA      95051       Primary       SFR       360      90.0         7.375           7/1/1999
6659459017     ARLINGTON           TX      76017       Primary       SFR       360      92.2         7.125           7/1/1999
6671539465     MENLO PARK          CA      94025       Primary       SFR       360      59.9         7.500           7/1/1999
6675092875     TRUCKEE             CA      96161       Primary       PUD       360      80.0         7.000           7/1/1999
6681321037     NEWPORT BEA         CA      92663       Secondary     PUD       360      80.0         7.125           7/1/1999
6686391761     BELMONT             CA      94002       Primary       SFR       360      65.9         7.625           8/1/1999
6688166039     NOVATO              CA      94947       Primary       SFR       360      80.0         7.000           7/1/1999
6690927469     L.A.(WOODLA         CA      91364       Primary       SFR       360      80.0         7.375           7/1/1999
6695327046     PIEDMONT            CA      94611       Primary       SFR       360      80.0         7.125           7/1/1999
6698594816     CLAYTON ARE         CA      94517       Primary       PUD       360      71.1         7.250           7/1/1999
6702616761     LAGUNA BEAC         CA      92651       Primary       Condo     360      80.0         7.375           7/1/1999
6703910841     LOS ALTOS           CA      94022       Primary       SFR       360      80.0         7.250           7/1/1999
6706665814     MONTEREY            CA      93940       Primary       SFR       360      71.0         7.500           7/1/1999
6708811358     LA CANADA F         CA      91011       Primary       SFR       360      69.3         7.125           7/1/1999
6719453349     COSTA MESA          CA      92626       Primary       SFR       360      89.9         7.125           7/1/1999
6721725734     SANTA BARBA         CA      93108       Primary       SFR       360      47.4         7.250           7/1/1999
6731726862     TOWSON              MD      21204       Primary       SFR       360      80.0         6.875           7/1/1999
6737859121     SAN DIEGO           CA      92103       Primary       SFR       360      77.0         7.000           7/1/1999
6744289122     SANTA CLARI         CA      91350       Primary       PUD       360      80.0         7.125           7/1/1999
6753541751     ORANGE              CA      92867       Primary       SFR       360      90.0         7.375           7/1/1999
6766769845     EL DORADO H         CA      95762       Primary       PUD       360      90.0         7.500           7/1/1999
6767358226     PLEASANTON          CA      94566       Primary       SFR       360      80.0         7.250           7/1/1999
6768056621     LOS ALTROS          CA      94024       Primary       SFR       360      54.2         7.375           7/1/1999
6784455583     BAINBRIDGE          WA      98110       Primary       SFR       360      80.0         7.125           7/1/1999
6789555213     MONTEREY            CA      93940       Primary       SFR       360      80.0         7.250           7/1/1999
6792132919     SAN FRANCIS         CA      94115       Primary       Condo     360      75.0         7.125           7/1/1999
6794147469     SCOTTSDALE          AZ      85262       Secondary     Condo     360      80.0         7.250           7/1/1999
6794621620     MORAGA              CA      94556       Primary       SFR       360      68.4         7.625           7/1/1999
6809672105     ALBANY              CA      94706       Primary       SFR       360      80.0         7.000           7/1/1999
6819497899     SAN DIEGO           CA      92128       Primary       PUD       360      80.0         7.125           7/1/1999
6821540595     SAN MATEO           CA      94403       Primary       SFR       360      68.1         7.000           8/1/1999
6828283900     SAN JOSE            CA      95125       Primary       SFR       360      75.0         7.625           8/1/1999
6842973254     TORRANCE            CA      90505       Primary       SFR       360      78.3         7.125           7/1/1999
6853223235     BUELLTON            CA      93427       Primary       SFR       360      59.4         7.000           7/1/1999
6855376304     SANTA BARBA         CA      93109       Primary       SFR       360      61.7         7.250           7/1/1999
6857320367     SAN FRANCIS         CA      94127       Secondary     SFR       360      64.0         7.250           7/1/1999
6858320481     GRANITE BAY         CA      95746       Primary       SFR       360      80.0         6.625           7/1/1999
6859647023     MENLO PARK          CA      94025       Primary       SFR       360      80.0         6.875           7/1/1999
6887644943     SANTA CLARA         CA      95050       Primary       SFR       360      80.0         7.250           8/1/1999
6888273205     BRIGHTON            MA       2135       Primary       SFR       360      80.0         7.875           7/1/1999
6889216187     ARCADIA             CA      91006       Primary       SFR       360      80.0         7.500           7/1/1999
6890130948     SAN JOSE            CA      95138       Primary       Condo     360      80.0         7.250           7/1/1999
6890700583     WALNUT CREE         CA      94598       Primary       SFR       360      62.2         7.000           7/1/1999
6893357688     PACIFIC GRO         CA      93950       Primary       SFR       360      77.7         7.250           7/1/1999
6899585290     LOS ANGELES         CA      90068       Primary       SFR       360      80.0         6.875           7/1/1999
6903177175     SAN FRANCIS         CA      94131       Primary       Condo     360      80.0         7.250           7/1/1999
6910469722     SANTA CRUZ          CA      95060       Primary       SFR       360      80.0         7.125           7/1/1999
6916666800     RANCHO MIRA         CA      92270       Secondary     PUD       360      79.2         7.125           7/1/1999
6918902765     ALAMEDA             CA      94501       Primary       SFR       360      61.5         7.125           7/1/1999
6920840193     MENLO PARK          CA      94025       Primary       PUD       360      63.9         7.250           7/1/1999
6923775123     OAKLAND             CA      94605       Primary       SFR       360      69.5         7.250           7/1/1999
6926500221     MANHATTAN B         CA      90266       Primary       SFR       360      80.0         7.875           8/1/1999
6927609856     OXNARD              CA      93030       Primary       PUD       360      90.0         7.000           7/1/1999
6936074167     SANTA CLARI         CA      91350       Primary       SFR       360      80.0         7.250           7/1/1999
6953909659     FREMONT             CA      94539       Primary       SFR       360      80.0         7.125           7/1/1999
6955545337     RANCHO SANT         CA      92067       Primary       PUD       360      46.9         6.875           7/1/1999
6959008134     LA CANADA F         CA      91011       Primary       SFR       360      70.0         6.875           7/1/1999
6963068249     SAN FRANCIS         CA      94110       Primary       SFR       360      68.3         7.250           7/1/1999
6963419418     SAN FRANCIS         CA      94114       Primary       SFR       360      62.4         7.250           8/1/1999
6966373521     SAN DIEGO           CA      92109       Primary       Condo     360      69.0         7.250           8/1/1999
6970080070     LOS GATOS           CA      95032       Primary       SFR       360      73.3         7.375           7/1/1999
6971152191     WALLINGFORD         PA      19086       Primary       SFR       360      80.0         7.125           8/1/1999
6998329939     GLENDALE            AZ      85310       Primary       PUD       360      80.0         7.250           7/1/1999
6007001453     ENCINITAS (         CA      92007       Primary       Condo     360      64.3         7.375           7/1/1999
6009191039     SAN FRANCIS         CA      94107       Primary       Condo     360      84.7         7.750           7/1/1999
6010307590     CARMEL VALL         CA      93924       Primary       SFR       360      80.0         7.000           8/1/1999
6018042710     LOS ANGELES         CA      90046       Primary       SFR       360      64.9         7.000           7/1/1999
6022995077     SANTA CRUZ          CA      95060       Primary       SFR       360      80.0         7.000           7/1/1999
6027554770     MENLO PARK          CA      94025       Primary       SFR       360      80.0         7.500           8/1/1999
6036005103     SAN FRANCIS         CA      94114       Primary       SFR       360      74.8         7.250           7/1/1999
6050527867     AUSTIN              TX      78730       Primary       PUD       360      80.0         7.250           7/1/1999
6056354399     SAN FRANCIS         CA      94131       Primary       Condo     360      66.6         7.250           7/1/1999
6061373301     WHITTIER            CA      90601       Primary       SFR       360      80.0         7.250           7/1/1999
6066254035     LAGUNA BEAC         CA      92651       Primary       SFR       360      64.9         7.125           7/1/1999
6067262383     RANCHO PALO         CA      90275       Primary       SFR       360      80.0         7.250           7/1/1999
6072608604     PLEASANT HI         CA      94506       Primary       SFR       360      80.0         6.875           7/1/1999

</TABLE>

<TABLE>

(continued)
<CAPTION>

LOAN#              MATDT      PANDI             PTDATE        ORIG BAL         ACT BALANCE     SCHED BALANCE    PURP          DOC
- -----              -----      -----             ------        --------         -----------     -------------    ----          ---
<S>              <C>          <C>             <C>             <C>            <C>              <C>             <C>           <C>
6074012748        6/1/2029     1978.32         7/1/1999        290000         290000.00        289773.76        PURCH         FULL
6101837687        6/1/2029     2041.08         7/1/1999        299200         299200.00        298966.59        PURCH         FULL
6116705994        7/1/2029     2528.15         7/1/1999        380000         380000.00        380000.00        R/T REFI      RAPD
6136679211        6/1/2029     3772.83         7/1/1999        560000         559552.17        559552.17        PURCH         FULL
6138171266        6/1/2029     1788.34         7/1/1999        268800         268800.00        268579.66        R/T REFI      FULL
6141720059        6/1/2029     3108.04         7/1/1999        450000         450000.00        449657.59        PURCH         FULL
6154413154        6/1/2029     1913.37         7/1/1999        284000         284000.00        283772.88        PURCH         FULL
6165660066        7/1/2029     2552.14         7/1/1999        365000         365000.00        365000.00        C/O REFI      FULL
6169515092        7/1/2029     4379.18         7/1/1999        650000         650000.00        650000.00        PURCH         FULL
6175299962        6/1/2029        3243         7/1/1999        500000         500000.00        499569.50        PURCH         FULL
6175567517        7/1/2029     2072.03         7/1/1999        300000         300000.00        300000.00        PURCH         FULL
6177545768        6/1/2029     3029.72         7/1/1999        449700         449700.00        449340.37        PURCH         FULL
6182559069        6/1/2029     1789.99         7/1/1999        256000         256000.00        255810.01        PURCH         FULL
6185637045        6/1/2029     2687.83         7/1/1999        404000         403668.84        403668.84        PURCH         FULL
6202525710        6/1/2029     2401.27         7/1/1999        352000         352000.00        351725.40        PURCH         FULL
6212273244        6/1/2029     2046.53         7/1/1999        300000         299765.97        299765.97        PURCH         FULL
6227892798        6/1/2029     4200.89         7/1/1999        600800         600354.11        600354.11        PURCH         FULL
6229274391        6/1/2029     2272.33         7/1/1999        329000         329000.00        328749.65        PURCH         FULL
6236811615        6/1/2029     2374.91         7/1/1999        331500         331500.00        331266.03        PURCH         FULL
6257819943        7/1/2029     2194.64         7/1/1999        292125         292125.00        292125.00        PURCH         FULL
6259083498        7/1/2029     1884.14         7/1/1999        283200         283200.00        283200.00        PURCH         FULL
6259228028        7/1/2029      1910.1         7/1/1999        280000         280000.00        280000.00        PURCH         FULL
6266813382        6/1/2029     2726.26         7/1/1999        415000         415000.00        414651.34        PURCH         FULL
6279277229        7/1/2029     2305.76         7/1/1999        338000         338000.00        338000.00        R/T REFI      FULL
6279403353        6/1/2029     2099.66         7/1/1999        304000         304000.00        303768.67        PURCH         FULL
6286394199        6/1/2029     2722.23         7/1/1999        399050         399050.00        398738.70        PURCH         FULL
6297319391        7/1/2029     1712.49         7/1/1999        257400         257400.00        257400.00        R/T REFI      FULL
6300664189        6/1/2029     2344.22         7/1/1999        331200         331200.00        330960.28        PURCH         FULL
6301248065        6/1/2029     1995.91         7/1/1999        300000         300000.00        299754.09        PURCH         FULL
6305066901        6/1/2029     2956.96         7/1/1999        438900         438549.01        438549.01        PURCH         FULL
6306541720        6/1/2029     2694.88         7/1/1999        400000         400000.00        399680.12        PURCH         FULL
6313140011        6/1/2029     2401.27         7/1/1999        352000         352000.00        351725.40        R/T REFI      FULL
6316974283        6/1/2029     3492.75         7/1/1999        512000         512000.00        511600.58        PURCH         FULL
6327734593        6/1/2029     2097.65         7/1/1999        300000         300000.00        299777.35        PURCH         FULL
6334259915        6/1/2029     2182.97         7/1/1999        320000         319750.36        319750.36        PURCH         FULL
6356620465        6/1/2029     2486.54         7/1/1999        364500         364500.00        364215.65        PURCH         FULL
6383129589        6/1/2029     2489.95         7/1/1999        365000         364715.26        364715.26        PURCH         FULL
6390630306        6/1/2029     2191.84         7/1/1999        321300         321300.00        321049.35        R/T REFI      FULL
6394775578        6/1/2029     2517.18         7/1/1999        360000         360000.00        359732.82        PURCH         FULL
6395906669        6/1/2029     1927.15         7/1/1999        282500         282500.00        282279.62        PURCH         FULL
6404066778        6/1/2029     2185.06         7/1/1999        305000         305000.00        304784.73        C/O REFI      FULL
6405442358        6/1/2029      1933.9         7/1/1999        280000         280000.00        279786.93        C/O REFI      FULL
6410315755        6/1/2029     2162.24         7/1/1999        325000         324733.59        324733.59        R/T REFI      FULL
6424374277        7/1/2029     3028.87         7/1/1999        444000         444000.00        444000.00        R/T REFI      FULL
6436317348        6/1/2029     1911.05         7/1/1999        270000         270000.00        269804.58        R/T REFI      FULL
6437865493        7/1/2029     2271.65         7/1/1999        333000         333000.00        333000.00        R/T REFI      FULL
6442518889        6/1/2029     1934.92         7/1/1999        287200         287200.00        286970.33        PURCH         FULL
6447594349        6/1/2029     1747.41         7/1/1999        253000         253000.00        252807.49        PURCH         FULL
6456109153        6/1/2029     4093.06         7/1/1999        600000         599531.94        599531.94        PURCH         FULL
6481170915        7/1/2029     2845.59         7/1/1999        412000         412000.00        412000.00        PURCH         FULL
6481703269        6/1/2029     2558.17         7/1/1999        375000         375000.00        374707.46        PURCH         FULL
6485564022        6/1/2029     2762.82         7/1/1999        405000         405000.00        404684.06        PURCH         FULL
6487304716        6/1/2029     1993.54         7/1/1999        295900         295900.00        295663.37        PURCH         FULL
6498436671        6/1/2029     2694.88         7/1/1999        400000         400000.00        399680.12        PURCH         FULL
6504123669        6/1/2029      1798.9         7/1/1999        263700         263700.00        263494.29        PURCH         FULL
6533038268        6/1/2029     4434.15         7/1/1999        650000         649492.93        649492.93        PURCH         FULL
6542336596        6/1/2029     2831.18         7/1/1999        400000         400000.00        399710.49        PURCH         FULL
6555374393        6/1/2029     2041.71         7/1/1999        292000         292000.00        291783.29        PURCH         FULL
6566472970        6/1/2029     1800.95         7/1/1999        264000         263794.05        263794.05        PURCH         FULL
6570849684        6/1/2029     2689.62         7/1/1999        380000         380000.00        379724.96        C/O REFI      FULL
6571071171        6/1/2029     2101.47         7/1/1999        311920         311920.00        311670.56        PURCH         FULL
6572730023        6/1/2029     1788.73         7/1/1999        265500         265500.00        265287.68        PURCH         FULL
6580722798        6/1/2029     2528.15         7/1/1999        380000         380000.00        379688.52        PURCH         FULL
6599925101        6/1/2029     2158.71         7/1/1999        312550         312312.17        312312.17        PURCH         FULL
6608596968        6/1/2029     2237.49         7/1/1999        320000         320000.00        319762.51        C/O REFI      FULL
6626146721        6/1/2029     1828.24         7/1/1999        268000         268000.00        267790.93        PURCH         FULL
6636370402        6/1/2029      2195.5         7/1/1999        330000         330000.00        329729.50        PURCH         FULL
6637960078        6/1/2029     2050.96         7/1/1999        296950         296950.00        296724.05        PURCH         FULL
6659459017        6/1/2029      1684.3         7/1/1999        250000         250000.00        249800.08        PURCH         FULL
6671539465        6/1/2029      4544.9         7/1/1999        650000         649517.60        649517.60        PURCH         FULL
6675092875        6/1/2029      1969.3         7/1/1999        296000         296000.00        295757.37        R/T REFI      FULL
6681321037        6/1/2029     1778.62         7/1/1999        264000         264000.00        263788.88        PURCH         FULL
6686391761        7/1/2029     2123.39         7/1/1999        300000         300000.00        300000.00        PURCH         FULL
6688166039        6/1/2029     4204.72         7/1/1999        632000         632000.00        631481.95        PURCH         FULL
6690927469        6/1/2029     1878.64         7/1/1999        272000         272000.00        271793.03        PURCH         FULL
6695327046        6/1/2029     2560.14         7/1/1999        380000         380000.00        379696.11        PURCH         FULL
6698594816        6/1/2029     2182.97         7/1/1999        320000         320000.00        319750.36        R/T REFI      RAPD
6702616761        6/1/2029     2265.42         7/1/1999        328000         328000.00        327750.41        PURCH         FULL
6703910841        6/1/2029        3973         7/1/1999        582400         582400.00        581945.67        PURCH         FULL
6706665814        6/1/2029     2257.59         7/1/1999        322875         322875.00        322635.38        C/O REFI      FULL
6708811358        6/1/2029     6444.12         7/1/1999        956500         956500.00        955735.10        R/T REFI      FULL
6719453349        6/1/2029     1744.26         7/1/1999        258900         258900.00        258692.96        PURCH         FULL
6721725734        6/1/2029     2196.61         7/1/1999        322000         321748.81        321748.81        R/T REFI      RAPD
6731726862        6/1/2029     2706.55         7/1/1999        412000         412000.00        411653.87        PURCH         FULL
6737859121        6/1/2029     1812.95         7/1/1999        272500         272500.00        272276.63        PURCH         FULL
6744289122        6/1/2029      2263.7         7/1/1999        336000         336000.00        335731.30        PURCH         FULL
6753541751        6/1/2029     1976.72         7/1/1999        286200         286200.00        285982.22        PURCH         FULL
6766769845        6/1/2029     1857.12         7/1/1999        265600         265600.00        265402.88        PURCH         FULL
6767358226        6/1/2029     1863.71         7/1/1999        273200         273200.00        272986.87        PURCH         FULL
6768056621        6/1/2029     2320.67         7/1/1999        336000         336000.00        335744.33        R/T REFI      FULL
6784455583        6/1/2029     2442.91         7/1/1999        362600         362106.45        362106.45        PURCH         FULL
6789555213        6/1/2029     2073.82         7/1/1999        304000         303762.85        303762.85        PURCH         FULL
6792132919        6/1/2029     1916.06         7/1/1999        284400         284172.57        284172.57        PURCH         FULL
6794147469        6/1/2029     2346.69         7/1/1999        344000         344000.00        343731.64        PURCH         FULL
6794621620        6/1/2029     2831.18         7/1/1999        400000         400000.00        399710.49        C/O REFI      FULL
6809672105        6/1/2029     2128.97         7/1/1999        320000         320000.00        319737.70        PURCH         FULL
6819497899        6/1/2029     1802.88         7/1/1999        267600         267386.00        267386.00        PURCH         FULL
6821540595        7/1/2029     2242.07         7/1/1999        337000         337000.00        337000.00        C/O REFI      FULL
6828283900        7/1/2029     1985.37         7/1/1999        280500         280500.00        280500.00        C/O REFI      FULL
6842973254        6/1/2029     2189.59         7/1/1999        325000         325000.00        324740.10        PURCH         FULL
6853223235        6/1/2029     2095.71         7/1/1999        315000         315000.00        314741.79        PURCH         FULL
6855376304        6/1/2029     1746.38         7/1/1999        256000         255800.29        255800.29        C/O REFI      FULL
6857320367        6/1/2029     3035.69         7/1/1999        445000         445000.00        444652.85        PURCH         FULL
6858320481        6/1/2029     3380.85         7/1/1999        528000         528000.00        527534.15        PURCH         FULL
6859647023        6/1/2029     2517.36         7/1/1999        383200         383200.00        382878.06        PURCH         FULL
6887644943        7/1/2029     2073.82         7/1/1999        304000         304000.00        304000.00        R/T REFI      FULL
6888273205        6/1/2029     1885.19         7/1/1999        260000         259821.06        259821.06        PURCH         FULL
6889216187        6/1/2029     1929.84         7/1/1999        276000         276000.00        275795.16        R/T REFI      FULL
6890130948        6/1/2029      2281.2         7/1/1999        334400         334400.00        334139.13        PURCH         FULL
6890700583        6/1/2029     1716.49         7/1/1999        258000         258000.00        257788.51        R/T REFI      FULL
6893357688        6/1/2029      2380.8         7/1/1999        349000         349000.00        348727.74        PURCH         FULL
6899585290        6/1/2029     2874.73         7/1/1999        437600         437232.35        437232.35        PURCH         FULL
6903177175        6/1/2029     3888.41         7/1/1999        570000         570000.00        569555.34        PURCH         FULL
6910469722        6/1/2029     1805.57         7/1/1999        268000         268000.00        267785.68        PURCH         FULL
6916666800        6/1/2029     2694.88         7/1/1999        400000         400000.00        399680.12        PURCH         FULL
6918902765        6/1/2029     2694.88         7/1/1999        400000         400000.00        399680.12        PURCH         FULL
6920840193        6/1/2029     2114.75         7/1/1999        310000         310000.00        309758.17        R/T REFI      FULL
6923775123        6/1/2029     1896.46         7/1/1999        278000         278000.00        277783.12        C/O REFI      FULL
6926500221        7/1/2029     2639.26         7/1/1999        364000         364000.00        364000.00        PURCH         FULL
6927609856        6/1/2029     2395.09         7/1/1999        360000         360000.00        359704.91        PURCH         FULL
6936074167        6/1/2029     1800.95         7/1/1999        264000         263794.05        263794.05        R/T REFI      FULL
6953909659        6/1/2029     2152.54         7/1/1999        319500         319244.49        319244.49        PURCH         FULL
6955545337        6/1/2029     1970.79         7/1/1999        300000         300000.00        299747.96        PURCH         FULL
6959008134        6/1/2029     3839.75         7/1/1999        584500         584500.00        584008.95        PURCH         FULL
6963068249        6/1/2029     2455.84         7/1/1999        360000         359719.16        359719.16        PURCH         FULL
6963419418        7/1/2029     2489.95         7/1/1999        365000         365000.00        365000.00        PURCH         FULL
6966373521        7/1/2029     2728.71         7/1/1999        400000         400000.00        400000.00        PURCH         FULL
6970080070        6/1/2029      2555.5         7/1/1999        370000         370000.00        369718.46        C/O REFI      FULL
6971152191        7/1/2029     1951.09         7/1/1999        289600         289600.00        289600.00        PURCH         FULL
6998329939        6/1/2029     1768.21         7/1/1999        259200         259200.00        258997.79        R/T REFI      FULL
6007001453        6/1/2029     2529.95         7/1/1999        366300         366300.00        366021.27        R/T REFI      FULL
6009191039        6/1/2029        1973         7/1/1999        275400         275400.00        275205.63        PURCH         FULL
6010307590        7/1/2029     3874.73         7/1/1999        582400         582400.00        582400.00        PURCH         FULL
6018042710        6/1/2029     2375.13         7/1/1999        357000         357000.00        356707.37        C/O REFI      FULL
6022995077        6/1/2029     1862.85         7/1/1999        280000         280000.00        279770.48        PURCH         FULL
6027554770        7/1/2029     2707.36         7/1/1999        387200         387200.00        387200.00        PURCH         FULL
6036005103        6/1/2029     3342.67         7/1/1999        490000         490000.00        489617.75        C/O REFI      FULL
6050527867        6/1/2029      1904.1         7/1/1999        279120         278902.25        278902.25        PURCH         FULL
6056354399        6/1/2029        2067         7/1/1999        303000         302900.00        302663.02        R/T REFI      RAPD
6061373301        6/1/2029      2537.7         7/1/1999        372000         372000.00        371709.80        PURCH         FULL
6066254035        6/1/2029      3368.6         7/1/1999        500000         500000.00        499600.15        R/T REFI      FULL
6067262383        6/1/2029     2073.82         7/1/1999        304000         304000.00        303762.85        R/T REFI      FULL
6072608604        6/1/2029     1708.02         7/1/1999        260000         259781.56        259781.56        PURCH         FULL

</TABLE>

(continued)

LOAN#                APPRAISAL     RTERM    CLTV
- -----                ---------     -----    ----
6074012748             390000      359      74.3
6101837687             385000      359      79.9
6116705994             850000      360      44.7
6136679211             780000      359      79.9
6138171266             342000      359      78.5
6141720059             629000      359      71.5
6154413154             355000      359      79.9
6165660066             500000      360      73.0
6169515092             900000      360      72.2
6175299962             625000      359      79.9
6175567517             550000      360      54.5
6177545768             563000      359      79.9
6182559069             323000      359      79.9
6185637045             505000      359      79.9
6202525710             440000      359      79.9
6212273244             690000      359      43.8
6227892798             751000      359      79.9
6229274391             415000      359      79.9
6236811615             444000      359      74.9
6257819943             320000      360      95.0
6259083498             354000      360      80.0
6259228028             360000      360      80.0
6266813382             665000      359      62.4
6279277229             500000      360      67.6
6279403353             380000      359      79.9
6286394199             500000      359      79.9
6297319391             450000      360      57.2
6300664189             414000      359      79.9
6301248065             458000      359      65.4
6305066901             565000      359      79.9
6306541720             511000      359      78.2
6313140011             570000      359      61.7
6316974283             640000      359      79.9
6327734593             680000      359      44.1
6334259915             405000      359      79.0
6356620465             405000      359      89.9
6383129589             503000      359      78.4
6390630306             357000      359      89.9
6394775578             580000      359      62.0
6395906669             298000      359      94.9
6404066778             418000      359      72.9
6405442358             385000      359      72.7
6410315755             450000      359      72.2
6424374277             735000      360      60.4
6436317348             400000      359      67.5
6437865493             590000      360      56.4
6442518889             359000      359      79.9
6447594349             285000      359      89.9
6456109153             750000      359      79.9
6481170915             515000      360      80.0
6481703269             530000      359      71.4
6485564022             910000      359      44.5
6487304716             370000      359      79.9
6498436671             945000      359      42.7
6504123669             293000      359      89.9
6533038268            1000000      359      64.9
6542336596             830000      359      48.4
6555374393             365000      359      79.9
6566472970             333000      359      79.9
6570849684             525000      359      72.3
6571071171             390000      359      79.9
6572730023             295000      359      89.9
6580722798             480000      359      79.1
6599925101             331000      359      94.9
6608596968             495000      359      64.6
6626146721             335000      359      79.9
6636370402             412500      359      79.9
6637960078             332000      359      89.9
6659459017             277000      359      92.2
6671539465            1085000      359      59.9
6675092875             370000      359      79.9
6681321037             330000      359      79.9
6686391761             455000      360      65.9
6688166039             790000      359      79.9
6690927469             350000      359      79.9
6695327046             480000      359      79.9
6698594816             450000      359      71.1
6702616761             450000      359      79.9
6703910841             728000      359      79.9
6706665814             455000      359      70.9
6708811358            1380000      359      69.3
6719453349             288000      359      89.8
6721725734             680000      359      47.3
6731726862             515000      359      79.9
6737859121             354000      359      76.9
6744289122             420000      359      79.9
6753541751             345000      359      89.9
6766769845             296000      359      89.9
6767358226             347000      359      79.9
6768056621             620000      359      54.2
6784455583             453500      359      79.9
6789555213             380000      359      79.9
6792132919             379200      359      74.9
6794147469             430000      359      79.9
6794621620             585000      359      68.3
6809672105             400000      359      79.9
6819497899             334500      359      79.9
6821540595             495000      360      68.1
6828283900             374000      360      75.0
6842973254             415000      359      78.3
6853223235             570000      359      59.4
6855376304             415000      359      61.6
6857320367             695000      359      64.0
6858320481             660000      359      79.9
6859647023             479000      359      79.9
6887644943             380000      360      80.0
6888273205             325000      359      79.9
6889216187             345000      359      79.9
6890130948             418000      359      79.9
6890700583             415000      359      62.1
6893357688             449000      359      77.7
6899585290             547000      359      79.9
6903177175             712500      359      79.9
6910469722             335000      359      79.9
6916666800             505000      359      79.1
6918902765             650000      359      61.5
6920840193             485000      359      63.9
6923775123             400000      359      69.4
6926500221             455000      360      80.0
6927609856             400000      359      89.9
6936074167             330000      359      79.9
6953909659             399500      359      79.9
6955545337             640000      359      46.9
6959008134             835000      359      69.9
6963068249             527000      359      68.3
6963419418             585000      360      62.4
6966373521             580000      360      69.0
6970080070             505000      359      73.2
6971152191             365000      360      80.0
6998329939             324000      359      79.9
6007001453             570000      359      64.2
6009191039             325000      359      84.7
6010307590             728000      360      80.0
6018042710             550000      359      64.9
6022995077             353000      359      79.9
6027554770             484000      360      80.0
6036005103             655000      359      74.8
6050527867             360000      359      79.9
6056354399             455000      359      66.5
6061373301             465000      359      79.9
6066254035             770000      359      64.9
6067262383             380000      359      79.9
6072608604             325000      359      79.9


 Total Loans                                                       143
 Sched UPB                                              $51,177,297.81
 WAC                                                            7.2324
 WAM                                                             359.2
 WOLTV                                                            74.1




<PAGE>


                                  EXHIBIT E

                       REQUEST FOR RELEASE OF DOCUMENTS

                                    [date]


To:   The Bank of New York
      101 Barclay Street - 12 E
      New York, New York 10286
      Attn:  Inventory Control

      Re:   The Pooling and  Servicing  Agreement  dated July 27, 1999,  among
            Bank  of  America   Mortgage   Securities,   Inc.,  as  Depositor,
            NationsBanc Mortgage  Corporation,  as Servicer,  Bank of America,
            FSB, as Servicer,  Bank of America,  N.A.,  as  Servicer,  and The
            Bank of New York, as Trustee

      In connection with the  administration  of the Mortgage Loans held by you,
as Custodian,  pursuant to the above-captioned  Pooling and Servicing Agreement,
we request the release, and hereby acknowledge receipt, of the Mortgage File for
the Mortgage Loan described below, for the reason indicated.

Mortgage Loan Number:

Mortgagor Name, Address & Zip Code:

Reason for Requesting Documents (check one)

 1.____Mortgage Paid in Full

 2.____Foreclosure

 3.____Substitution

 4.____Other Liquidation

 5.    Nonliquidation                      Reason: ___________________

                                    By:
                                          (authorized signer of Bank of
                                          America Mortgage Securities, Inc.)


                                    Issuer:
                                    Address:


                                    Date:

Custodian
The Bank of New York
Please acknowledge the execution of the above request by your signature and date
below:


- ----------------------------------  ---------------
Signature   Date

Documents returned to Custodian:


- ----------------------------------- ----------------
Custodian   Date



<PAGE>

                                  EXHIBIT F

              FORM OF CERTIFICATION OF ESTABLISHMENT OF ACCOUNT


                                    [Date]


      [_______________]  hereby certifies that it has established a [__________]
Account pursuant to Section  [________] of the Pooling and Servicing  Agreement,
dated July 27,  1999,  among  Bank of  America  Mortgage  Securities,  Inc.,  as
Depositor,  NationsBanc Mortgage Corporation, as Servicer, Bank of America, FSB,
as Servicer, Bank of America, N.A., as
Servicer, and The Bank of New York, as Trustee.


                               [---------------],

                              By:
                              Name:
                              Title:



<PAGE>


                                 EXHIBIT G-1

                        FORM OF TRANSFEROR CERTIFICATE
                    FOR TRANSFERS OF PRIVATE CERTIFICATES

                                    [Date]

The Bank of New York
101 Barclay Street - 12 E
New York, New York 10286

      Re:   Bank of America Mortgage  Securities,  Inc.,  Mortgage
            Pass-Through  Certificates,  Series 1999-8, Class ___,
            having an initial aggregate  Certificate Balance as of
            July 27, 1999 of $___________

Ladies and Gentlemen:

      This  letter  is  delivered  to you in  connection  with the  transfer  by
[______________]  (the "Transferor") to  [______________]  (the "Transferee") of
the captioned Certificates (the "Transferred Certificates"), pursuant to Section
6.02  of the  Pooling  and  Servicing  Agreement  (the  "Pooling  and  Servicing
Agreement"),  dated July 27, 1999,  among Bank of America  Mortgage  Securities,
Inc., as  Depositor,  NationsBanc  Mortgage  Corporation,  as Servicer,  Bank of
America, FSB, as Servicer,  Bank of America,  N.A., as Servicer, and The Bank of
New York,  as  Trustee.  All  capitalized  terms used  herein and not  otherwise
defined  shall  have  the  respective  meanings  set  forth in the  Pooling  and
Servicing Agreement. The Transferor hereby certifies, represents and warrants to
you, as Trustee, that:

            1.  The   Transferor   is  the  lawful  owner  of  the   Transferred
      Certificates  with the full right to transfer such  Certificates free from
      any and all claims and encumbrances whatsoever.

            2. Neither the  Transferor  nor anyone  acting on its behalf has (a)
      offered,   transferred,   pledged,  sold  or  otherwise  disposed  of  any
      Transferred Certificate,  any interest in a Transferred Certificate or any
      other  similar  security to any person in any manner,  (b)  solicited  any
      offer to buy or  accept a  transfer,  pledge or other  disposition  of any
      Transferred Certificate,  any interest in a Transferred Certificate or any
      other  similar  security  from any  person in any  manner,  (c)  otherwise
      approached or negotiated with respect to any Transferred Certificate,  any
      interest in a Transferred  Certificate or any other similar  security with
      any person in any manner,  (d) made any general  solicitation with respect
      to any Transferred Certificate,  any interest in a Transferred Certificate
      or any other similar  security by means of general  advertising  or in any
      other  manner,  or  (e)  taken  any  other  action  with  respect  to  any
      Transferred Certificate,  any interest in a Transferred Certificate or any
      other similar security, which (in the case of any of the acts described in
      clauses (a) through (e) hereof)  would  constitute a  distribution  of the
      Transferred Certificates under the Securities Act of 1933, as amended (the
      "1933 Act"), would render the disposition of the Transferred  Certificates
      a violation of Section 5 of the 1933 Act or any state  securities laws, or
      would  require   registration   or   qualification   of  the   Transferred
      Certificates pursuant to the 1933 Act or any state securities laws.

                                Very truly yours,

                                 ---------------------------------------------
                                  (Transferor)

                                    By:
                                    Name:
                                    Title:



<PAGE>


                                 EXHIBIT G-2A

                       FORM I OF TRANSFEREE CERTIFICATE
                    FOR TRANSFERS OF PRIVATE CERTIFICATES

                                    [Date]

The Bank of New York
101 Barclay Street - 12 E
New York, New York 10286

      Re:   Bank of America Mortgage  Securities,  Inc.,  Mortgage
            Pass-Through  Certificates,  Series 1999-8, Class ___,
            having an initial aggregate  Certificate Balance as of
            July 27, 1999 of $_________]

Ladies and Gentlemen:

      This  letter  is  delivered  to you in  connection  with the  transfer  by
[_______________] (the "Transferor") to [_________________________________] (the
"Transferee") of the captioned  Certificates (the  "Transferred  Certificates"),
pursuant to Section 6.02 of the Pooling and  Servicing  Agreement  (the "Pooling
and Servicing  Agreement"),  dated July 27, 1999, among Bank of America Mortgage
Securities,  Inc., as Depositor,  NationsBanc Mortgage Corporation, as Servicer,
Bank of America, FSB, as Servicer,  Bank of America,  N.A., as Servicer, and The
Bank of New  York,  as  Trustee.  All  capitalized  terms  used  herein  and not
otherwise  defined shall have the  respective  meanings set forth in the Pooling
and  Servicing  Agreement.  The  Transferor  hereby  certifies,  represents  and
warrants to you, as Trustee, that:

            1. The Transferee is a "qualified institutional buyer" (a "Qualified
      Institutional  Buyer") as that term is defined in Rule 144A ("Rule  144A")
      under the  Securities  Act of 1933,  as amended (the "1933 Act"),  and has
      completed one of the forms of certification to that effect attached hereto
      as Annex 1 and  Annex 2. The  Transferee  is aware  that the sale to it is
      being made in reliance  on Rule 144A.  The  Transferee  is  acquiring  the
      Transferred Certificates for its own account or for the account of another
      Qualified  Institutional  Buyer,  and  understands  that such  Transferred
      Certificates  may be resold,  pledged or transferred  only (a) to a person
      reasonably  believed to be a Qualified  Institutional Buyer that purchases
      for its own account or for the account of another Qualified  Institutional
      Buyer to whom notice is given that the resale, pledge or transfer is being
      made in reliance on Rule 144A, or (b) pursuant to another  exemption  from
      registration under the 1933 Act.

            2. The Transferee has been furnished with all information  regarding
      (a) the Depositor,  (b) the  Transferred  Certificates  and  distributions
      thereon, (c) the nature,  performance and servicing of the Mortgage Loans,
      (d) the Pooling and Servicing  Agreement  and the Trust  created  pursuant
      thereto,  (e)  any  credit  enhancement   mechanism  associated  with  the
      Transferred  Certificate,  and  (f)  all  related  matters,  that  it  has
      requested.

            3. If the Transferee  proposes that the Transferred  Certificates be
      registered  in the name of a  nominee,  such  nominee  has  completed  the
      Nominee Acknowledgment below.

                                Very truly yours,

                                ----------------------------------------------
                                  (Transferor)

                                    By:
                                    Name:
                                    Title:



<PAGE>




                            Nominee Acknowledgment

      The undersigned hereby  acknowledges and agrees that as to the Transferred
Certificates  being registered in its name, the sole beneficial owner thereof is
and shall be the Transferee identified above, for whom the undersigned is acting
as nominee.

- ------------------------------------------------------------------------------
                                    (Nominee)

                                    By:
                                    Name:
                                    Title:


<PAGE>



                                                       ANNEX 1 TO EXHIBIT G-2A


           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

         [For Transferees Other Than Registered Investment Companies]


      The undersigned hereby certifies as follows to  [__________________]  (the
"Transferor") and The Bank of New York, as Trustee, with respect to the mortgage
pass-through  certificates  (the  "Transferred  Certificates")  described in the
Transferee  certificate  to which this  certification  relates and to which this
certification is an Annex:

      1. As indicated below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity purchasing the Transferred Certificates (the "Transferee").

      2. The  Transferee  is a "qualified  institutional  buyer" as that term is
defined in Rule 144A ("Rule 144A") under the Securities Act of 1933, as amended,
because  (i) the  Transferee  owned  and/or  invested on a  discretionary  basis
$______________________1  in  securities  (other  than the  excluded  securities
referred to below) as of the end of the  Transferee's  most  recent  fiscal year
(such  amount  being  calculated  in  accordance  with  Rule  144A) and (ii) the
Transferee satisfies the criteria in the category marked below.

      ___   Corporation,  etc. The  Transferee  is a  corporation  (other than a
            bank,   savings  and  loan  association  or  similar   institution),
            Massachusetts  or  similar  business  trust,  partnership,   or  any
            organization  described in Section 501(c)(3) of the Internal Revenue
            Code of 1986.

      ___   Bank. The Transferee (a) is a national bank or a banking institution
            organized  under  the  laws  of any  state,  U.S.  territory  or the
            District  of  Columbia,  the  business  of  which  is  substantially
            confined to banking and is  supervised  by the state or  territorial
            banking  commission  or  similar  official  or is a foreign  bank or
            equivalent institution, and (b) has an audited net worth of at least
            $25,000,000  as   demonstrated   in  its  latest  annual   financial
            statements,  a copy of which is  attached  hereto,  as of a date not
            more than 16 months  preceding  the date of sale of the  Transferred
            Certificates in the case of a U.S. bank, and not more than 18 months
            preceding  such  date  of  sale in the  case  of a  foreign  bank or
            equivalent institution.

      ___   Savings  and  Loan.  The  Transferee  (a)  is  a  savings  and  loan
            association,  building  and  loan  association,   cooperative  bank,
            homestead  association or similar  institution,  which is supervised
            and examined by a state or federal authority having supervision over
            any such institutions,  or is a foreign savings and loan association
            or equivalent institute and (b) has an audited net worth of at least
            $25,000,000  as   demonstrated   in  its  latest  annual   financial
            statements,  a copy of which is  attached  hereto,  as of a date not
            more than 16 months  preceding  the date of sale of the  Transferred
            Certificates in the case of a U.S. savings and loan association, and
            not more than 18 months preceding such date of sale in the case of a
            foreign savings and loan association or equivalent institution.

      ___   Broker-dealer.  The  Transferee is a dealer  registered  pursuant to
            Section 15 of the Securities Exchange Act of 1934, as amended.

      ___   Insurance  Company.  The  Transferee  is an insurance  company whose
            primary  and  predominant   business  activity  is  the  writing  of
            insurance  or the  reinsuring  of risks  underwritten  by  insurance
            companies  and which is  subject  to  supervision  by the  insurance
            commissioner or a similar official or agency of a state, U.S.
            territory or the District of Columbia.

      ___   State or Local Plan.  The  Transferee  is a plan  established  and
            maintained by a state, its political  subdivisions,  or any agency
            or  instrumentality  of the state or its  political  subdivisions,
            for the benefit of its employees.

      ___   ERISA Plan.  The  Transferee is an employee  benefit plan within the
            meaning of Title I of the Employee Retirement Income Security Act of
            1974.

      ___   Investment  Advisor.  The  Transferee  is  an  investment  advisor
            registered under the Investment Advisers Act of 1940.

      ___   Other.  (Please  supply  a brief  description  of the  entity  and a
            cross-reference  to the paragraph and subparagraph  under subsection
            (a)(1)  of Rule  144A  pursuant  to which it  qualifies.  Note  that
            registered  investment companies should complete Annex 2 rather than
            this Annex 1.)

      3. The term "securities" as used herein does not include (i) securities of
issuers that are affiliated with the  Transferee,  (ii) securities that are part
of an unsold  allotment to or subscription by the Transferee,  if the Transferee
is a dealer,  (iii) bank deposit notes and  certificates  of deposit,  (iv) loan
participations,  (v) repurchase agreements, (vi) securities owned but subject to
a repurchase  agreement and (vii) currency,  interest rate and commodity  swaps.
For purposes of  determining  the aggregate  amount of  securities  owned and/or
invested on a  discretionary  basis by the  Transferee,  the  Transferee did not
include any of the securities referred to in this paragraph.

      4. For purposes of determining  the aggregate  amount of securities  owned
and/or invested on a discretionary basis by the Transferee,  the Transferee used
the cost of such securities to the Transferee, unless the Transferee reports its
securities  holdings in its  financial  statements  on the basis of their market
value,  and no current  information with respect to the cost of those securities
has been published, in which case the securities were valued at market. Further,
in  determining  such  aggregate  amount,   the  Transferee  may  have  included
securities   owned  by  subsidiaries  of  the  Transferee,   but  only  if  such
subsidiaries  are consolidated  with the Transferee in its financial  statements
prepared in accordance with generally accepted accounting  principles and if the
investments of such  subsidiaries are managed under the Transferee's  direction.
However,   such   securities   were  not  included  if  the   Transferee   is  a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities  Exchange Act of 1934, as
amended.

      5. The  Transferee  is familiar  with Rule 144A and  understands  that the
Transferor and other parties related to the Transferred Certificates are relying
and will  continue to rely on the  statements  made  herein  because one or more
sales to the Transferee may be in reliance on Rule 144A.

            ____  ____           Will the Transferee be purchasing the
            Yes                  No  Transferred   Certificates   only  for  the
                                 Transferee's own account?

      6. If the  answer to the  foregoing  question  is "no,"  then in each case
where the  Transferee  is  purchasing  for an account  other than its own,  such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

      7.  The  Transferee  will  notify  each  of  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until  such  notice is  given,  the  Transferee's  purchase  of the  Transferred
Certificates  will constitute a reaffirmation  of this  certification  as of the
date of such purchase.  In addition,  if the Transferee is a bank or savings and
loan as provided  above,  the  Transferee  agrees  that it will  furnish to such
parties any updated  annual  financial  statements  that become  available on or
before the date of such purchase, promptly after they become available.

                                    ------------------------------------------
                                    Print Name of Transferee

                                    By:
                                    Name:
                                    Title:
                                    Date:


<PAGE>



                                                       ANNEX 2 TO EXHIBIT G-2A


           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees That Are Registered Investment Companies]


      The undersigned  hereby certifies as follows to  [_________________]  (the
"Transferor") and The Bank of New York, as Trustee, with respect to the mortgage
pass-through  certificates  (the  "Transferred  Certificates")  described in the
Transferee  certificate  to which this  certification  relates and to which this
certification is an Annex:

      1. As indicated below, the undersigned is the chief financial  officer,  a
person  fulfilling an equivalent  function,  or other  executive  officer of the
entity  purchasing the Transferred  Certificates  (the  "Transferee") or, if the
Transferee is a "qualified  institutional buyer" as that term is defined in Rule
144A ("Rule 144A") under the  Securities  Act of 1933,  as amended,  because the
Transferee is part of a Family of Investment Companies (as defined below), is an
executive officer of the investment adviser (the "Adviser").

      2. The Transferee is a "qualified  institutional buyer" as defined in Rule
144A because (i) the Transferee is an investment  company  registered  under the
Investment  Company Act of 1940, and (ii) as marked below,  the Transferee alone
owned and/or invested on a discretionary  basis, or the  Transferee's  Family of
Investment  Companies owned, at least $100,000,000 in securities (other than the
excluded  securities  referred to below) as of the end of the Transferee's  most
recent fiscal year. For purposes of determining  the amount of securities  owned
by the Transferee or the Transferee's Family of Investment  Companies,  the cost
of such  securities  was  used,  unless  the  Transferee  or any  member  of the
Transferee's  Family of Investment  Companies,  as the case may be,  reports its
securities  holdings in its  financial  statements  on the basis of their market
value,  and no current  information with respect to the cost of those securities
has been  published,  in which case the securities of such entity were valued at
market.

      ____  The  Transferee  owned  and/or  invested  on a  discretionary  basis
            $____________________   in  securities   (other  than  the  excluded
            securities referred to below) as of the end of the Transferee's most
            recent fiscal year (such amount being  calculated in accordance with
            Rule 144A).

      ____  The  Transferee  is part of a Family of Investment  Companies  which
            owned in the aggregate $__________________ in securities (other than
            the  excluded  securities  referred  to  below) as of the end of the
            Transferee's  most recent fiscal year (such amount being  calculated
            in accordance with Rule 144A).

      3. The term "Family of  Investment  Companies" as used herein means two or
more  registered  investment  companies  (or series  thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

      4. The term "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Transferee or are part of the  Transferee's
Family of  Investment  Companies,  (ii) bank deposit notes and  certificates  of
deposit, (iii) loan participations,  (iv) repurchase agreements,  (v) securities
owned but subject to a repurchase agreement and (vi) currency, interest rate and
commodity  swaps. For purposes of determining the aggregate amount of securities
owned and/or  invested on a discretionary  basis by the Transferee,  or owned by
the Transferee's Family of Investment  Companies,  the securities referred to in
this paragraph were excluded.

      5. The  Transferee  is familiar  with Rule 144A and  understands  that the
Transferor and other parties related to the Transferred Certificates are relying
and will  continue to rely on the  statements  made  herein  because one or more
sales to the Transferee will be in reliance on Rule 144A.

            ____  ____           Will the Transferee be purchasing the
            Yes                  No  Transferred   Certificates   only  for  the
                                 Transferee's own account?

      6. If the  answer to the  foregoing  question  is "no,"  then in each case
where the  Transferee  is  purchasing  for an account  other than its own,  such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

      7. The undersigned will notify the parties to which this  certification is
made of any  changes  in the  information  and  conclusions  herein.  Until such
notice,  the  Transferee's   purchase  of  the  Transferred   Certificates  will
constitute a reaffirmation  of this  certification  by the undersigned as of the
date of such purchase.

                                    ------------------------------------------
                                    Print Name of Transferee or Adviser

                                    By:
                                    Name:
                                    Title:

                                 IF AN ADVISER:

                                  --------------------------------------------
                                    Print Name of Transferee

                                    By:
                                    Date:



<PAGE>


                                 EXHIBIT G-2B

                      FORM II OF TRANSFEREE CERTIFICATE
                    FOR TRANSFERS OF PRIVATE CERTIFICATES

                                    [Date]

The Bank of New York
101 Barclay Street-12 E
New York, New York 10286

      Re:   Bank of America Mortgage  Securities,  Inc.,  Mortgage
            Pass-Through  Certificates,  Series 1999-8, Class ___,
            having  an  initial  aggregate  Certificate  Principal
            Balance as of July 27, 1999 of $_________

Ladies and Gentlemen:

      This  letter  is  delivered  to you in  connection  with the  transfer  by
[_______________________]            (the            "Transferor")            to
[_________________________________]   (the   "Transferee")   of  the   captioned
Certificates (the "Transferred  Certificates"),  pursuant to Section 6.02 of the
Pooling and Servicing Agreement (the "Pooling and Servicing  Agreement"),  dated
July 27, 1999,  among Bank of America Mortgage  Securities,  Inc., as Depositor,
NationsBanc Mortgage Corporation, as Servicer, Bank of America, FSB as Servicer,
Bank of America,  N.A., as Servicer,  and The Bank of New York, as Trustee.  All
capitalized  terms  used  herein  and  not  otherwise  defined  shall  have  the
respective  meanings  set forth in the  Pooling  and  Servicing  Agreement.  The
Transferor hereby certifies, represents and warrants to you, as Trustee, that:

      1.  Transferee  is  acquiring  the  Transferred  Certificates  for its own
account  for  investment  and not  with a view to or for  sale  or  transfer  in
connection  with any  distribution  thereof,  in whole or in part, in any manner
which would violate the Securities Act of 1933, as amended (the "1933 Act"),  or
any applicable state securities laws.

      2. Transferee  understands that (a) the Transferred  Certificates have not
been and will not be  registered  under the 1933 Act or  registered or qualified
under any applicable  state  securities  laws, (b) neither the Depositor nor the
Trustee is obligated so to register or qualify the Transferred  Certificates and
(c) neither the  Transferred  Certificates  nor any security  issued in exchange
therefor or in lieu thereof may be resold or  transferred  unless such resale or
transfer is exempt from the  registration  requirements  of the 1933 Act and any
applicable  state securities laws or is made in accordance with the 1933 Act and
laws,  in which case (i) unless the  transfer  is made in  reliance on Rule 144A
under the 1933 Act, the Trustee or the Depositor  may require a written  Opinion
of  Counsel  (which  may be  in-house  counsel)  acceptable  to and in form  and
substance  reasonably  satisfactory  to the Trustee and the Depositor  that such
transfer  may be  made  pursuant  to an  exemption,  describing  the  applicable
exemption  and the basis  therefor,  from the 1933 Act and such laws or is being
made pursuant to the 1933 Act and such laws,  which Opinion of Counsel shall not
be an expense of the Trustee or the Depositor and (ii) the Trustee shall require
a  certificate  from the  Certificateholder  desiring  to effect  such  transfer
substantially  in the form  attached to the Pooling and  Servicing  Agreement as
Exhibit  G-1  and  a  certificate  from  such  Certificateholder's   prospective
transferee  substantially  in the form  attached to the  Pooling  and  Servicing
Agreement  either as Exhibit G-2A or as Exhibit G-2B, which  certificates  shall
not be an expense of the Trustee or the  Depositor;  provided that the foregoing
requirements  under  clauses  (i) and (ii)  shall not apply to a  transfer  of a
Private Certificate between or among the Depositor, the Seller, their affiliates
or both.

      3. The Transferee  understands that it may not sell or otherwise  transfer
the Transferred  Certificates,  any security  issued in exchange  therefor or in
lieu  thereof or any interest in the  foregoing  except in  compliance  with the
provisions  of  Section  6.02 of the  Pooling  and  Servicing  Agreement,  which
provisions it has carefully reviewed, and that the Transferred Certificates will
bear legends substantially to the following effect:

      THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
      AS AMENDED  (THE "1933 ACT").  ANY RESALE OR TRANSFER OF THIS  CERTIFICATE
      WITHOUT  REGISTRATION  THEREOF  UNDER  THE  1933 ACT MAY ONLY BE MADE IN A
      TRANSACTION  EXEMPTED FROM THE  REGISTRATION  REQUIREMENTS OF THE 1933 ACT
      AND IN  ACCORDANCE  WITH  THE  PROVISIONS  OF THE  POOLING  AND  SERVICING
      AGREEMENT REFERRED TO HEREIN.

      UNDER  CURRENT LAW THE PURCHASE AND HOLDING OF THIS  CERTIFICATE  BY OR ON
      BEHALF  OF  ANY  EMPLOYEE  BENEFIT  PLAN  OR  ARRANGEMENT,   INCLUDING  AN
      INDIVIDUAL  RETIREMENT ACCOUNT,  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
      SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  THE INTERNAL REVENUE CODE OF
      1986,  AS  AMENDED  (THE  "CODE"),  OR ANY  FEDERAL,  STATE OR  LOCAL  LAW
      ("SIMILAR  LAW")  WHICH IS SIMILAR TO ERISA OR THE CODE  (COLLECTIVELY,  A
      "PLAN"),  MAY RESULT IN  "PROHIBITED  TRANSACTIONS"  WITHIN THE MEANING OF
      ERISA,  THE CODE OR SIMILAR LAW.  TRANSFER OF THIS CERTIFICATE WILL NOT BE
      MADE  UNLESS  THE  TRANSFEREE   DELIVERS  TO  THE  TRUSTEE  EITHER  (I)  A
      REPRESENTATION  LETTER, IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE,
      STATING  THAT (A) IT IS NOT, AND IS NOT ACTING ON BEHALF OF, ANY SUCH PLAN
      OR USING THE ASSETS OF ANY SUCH PLAN TO EFFECT SUCH  PURCHASE OR (B) IF IT
      IS AN INSURANCE  COMPANY,  THAT THE SOURCE OF FUNDS USED TO PURCHASE  THIS
      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)),  THERE IS NO BENEFIT
      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 BENEFIT
      PLAN AND ALL OTHER  BENEFIT  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 ALL PLANS THAT
      HAVE AN  INTEREST  IN SUCH  GENERAL  ACCOUNT  ARE PLANS TO WHICH PTE 95-60
      APPLIES, OR (II) AN OPINION OF COUNSEL, IN FORM AND SUBSTANCE SATISFACTORY
      TO THE  TRUSTEE  AND THE  SERVICERS,  TO THE EFFECT  THAT THE  PURCHASE OR
      HOLDING OF THIS  CERTIFICATE  BY OR ON BEHALF OF SUCH PLAN WILL NOT RESULT
      IN THE ASSETS OF THE TRUST 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  DEPOSITOR,  THE  SERVICERS OR THE TRUSTEE TO ANY
      OBLIGATION  IN ADDITION TO THOSE  UNDERTAKEN  IN THE POOLING AND SERVICING
      AGREEMENT.  EACH PERSON WHO  ACQUIRES  THIS  CERTIFICATE  OR ANY  INTEREST
      THEREIN SHALL BE DEEMED TO HAVE MADE THE  REPRESENTATIONS  REQUIRED BY THE
      REPRESENTATION  LETTER  REFERRED TO IN THE PRECEDING  SENTENCE UNLESS SUCH
      PERSON SHALL HAVE  PROVIDED SUCH  REPRESENTATION  LETTER OR THE OPINION OF
      COUNSEL REFERRED TO IN THE PRECEDING SENTENCE TO THE TRUSTEE.  THE POOLING
      AND SERVICING  AGREEMENT PROVIDES THAT ANY ATTEMPTED OR PURPORTED TRANSFER
      IN VIOLATION OF THESE TRANSFER RESTRICTIONS WILL BE NULL AND VOID AND WILL
      VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE.

      4. Neither the Transferee nor anyone acting on its behalf has (a) offered,
transferred, pledged, sold or otherwise disposed of any Transferred Certificate,
any interest in a Transferred  Certificate or any other similar  security to any
person in any  manner,  (b)  solicited  any  offer to buy or accept a  transfer,
pledge or other  disposition of any Transferred  Certificate,  any interest in a
Transferred  Certificate  or any other  similar  security from any person in any
manner,  (c) otherwise  approached or negotiated with respect to any Transferred
Certificate,  any interest in a  Transferred  Certificate  or any other  similar
security  with any person in any manner,  (d) made any general  solicitation  by
means of  general  advertising  or in any other  manner,  or (e) taken any other
action,  that (in the case of any of the acts  described  in clauses (a) through
(e) above) would constitute a distribution of the Transferred Certificates under
the 1933 Act,  would render the  disposition of the  Transferred  Certificates a
violation  of  Section  5 of the 1933 Act or any state  securities  law or would
require registration or qualification of the Transferred  Certificates  pursuant
thereto.  The  Transferee  will  not  act,  nor has it  authorized  nor  will it
authorize any person to act, in any manner set forth in the  foregoing  sentence
with respect to the  Transferred  Certificates,  any interest in the Transferred
Certificates or any other similar security.

      5. The Transferee has been  furnished with all  information  regarding (a)
the Depositor,  (b) the Transferred  Certificates and distributions thereon, (c)
nature,  performance and servicing of the Mortgage  Loans.,  (d) the Pooling and
Servicing  Agreement  and the Trust  created  pursuant  thereto,  (e) any credit
enhancement mechanism associated with the Transferred Certificates,  and (f) all
related matters, that it has requested.

      6. The  Transferee  is an  "accredited  investor"  within  the  meaning of
paragraph  (1),  (2), (3) or (7) of Rule 501 (a) under the 1933 Act or an entity
in  which  all the  equity  owners  come  within  such  paragraphs  and has such
knowledge and  experience in financial and business  matters as to be capable of
evaluating   the  merits  and  risks  of  an  investment   in  the   Transferred
Certificates; the Transferee has sought such accounting, legal and tax advice as
it has considered  necessary to make an informed  investment  decision;  and the
Transferee  is able to bear the  economic  risks of such an  investment  and can
afford a complete loss of such investment.

      7.  If the  Transferee  proposes  that  the  Transferred  Certificates  be
registered  in the name of a nominee,  such  nominee has  completed  the Nominee
Acknowledgment below.

                                Very truly yours,

                                ----------------------------------------------
                                  (Transferee)

                                    By:
                                    Name:
                                    Title:
                                    Date:



<PAGE>




                            Nominee Acknowledgment

      The undersigned hereby  acknowledges and agrees that as to the Transferred
Certificates  being registered in its name, the sole beneficial owner thereof is
and shall be the Transferee identified above, for whom the undersigned is acting
as nominee.

                                   -------------------------------------------
                                    (Nominee)

                                    By:
                                    Name:
                                    Title:



<PAGE>

                                  EXHIBIT H

                   FORM OF TRANSFEREE REPRESENTATION LETTER
                   FOR BENEFIT PLAN-RESTRICTED CERTIFICATES

The Bank of New York
101 Barclay Street - 12 E
New York, New York 10286

      Re:   Bank of America Mortgage  Securities,  Inc.,  Mortgage
            Pass-Through  Certificates,  Series 1999-8, Class ___,
            having  an  initial  aggregate  Certificate  Principal
            Balance as of July 27, 1999 of $_________

Ladies and Gentlemen:

      This  letter  is  delivered  to you in  connection  with the  transfer  by
[_______________________]            (the            "Transferor")            to
[________________________________]   (the   "Transferee")   of   the   captioned
Certificates (the "Transferred  Certificates"),  pursuant to Section 6.02 of the
Pooling and Servicing Agreement (the "Pooling and Servicing  Agreement"),  dated
July 27, 1999,  among Bank of America Mortgage  Securities,  Inc., as Depositor,
NationsBanc  Mortgage  Corporation,  as  Servicer,  Bank  of  America,  FSB,  as
Servicer,  Bank of America,  N.A.,  as  Servicer,  and The Bank of New York,  as
Trustee.  All capitalized terms used herein and not otherwise defined shall have
the respective meanings set forth in the Pooling and Servicing Agreement.

      The  Transferee  hereby  certifies,  represents  and  warrants  to you, as
Trustee, either that:

      (a) it is not, and is not acting on behalf of, an employee benefit plan or
arrangement, including an individual retirement account, subject to the Employee
Retirement  Income  Security  Act of 1974,  as amended  ("ERISA"),  the Internal
Revenue Code of 1986,  as amended (the "Code"),  or any federal,  state or local
law  ("Similar  Law")  which is  similar to ERISA or the Code  (collectively,  a
"Plan"),  and it is not using the assets of any such Plan to effect the purchase
of the Transferred Certificates; or

      (b) it is an  insurance  company  and the source of funds used to purchase
the  Transferred  Certificates  is an "insurance  company  general  account" (as
defined in Section V(e) of Prohibited  Transaction  Class  Exemption 95-60 ("PTE
95-60"),  60 Fed. Reg. 35925 (July 12, 1995)),  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 all Plans that
have an interest in such general account are Plans to which PTE 95-60 applies.

Capitalized  terms  used in and not  otherwise  defined  herein  shall  have the
meaning assigned to them in the Pooling and Servicing Agreement.

                                Very truly yours,

                                ----------------------------------------------
                                  (Transferee)

                                    By:
                                    Name:
                                    Title:
                                    Date:



<PAGE>


                                  EXHIBIT I

                   FORM OF AFFIDAVIT REGARDING TRANSFER OF
                RESIDUAL CERTIFICATES PURSUANT TO SECTION 6.02

                  Bank of America Mortgage Securities, Inc.
                     Mortgage Pass-Through Certificates,
                                Series 1999-8

STATE OF               )
                       )  ss:
COUNTY OF              )

      The undersigned, being first duly sworn, deposes and says as follows:

      1. The undersigned is an officer of  _______________________________,  the
proposed  transferee  (the  "Transferee")  of the  Class  A-R  Certificate  (the
"Certificate")  issued  pursuant to the Pooling and Servicing  Agreement,  dated
July 27, 1999, (the "Agreement"),  relating to the  above-referenced  Series, by
and  among  Bank  of  America  Mortgage  Securities,  Inc.,  as  depositor  (the
"Depositor"),  NationsBanc Mortgage Corporation,  as servicer,  Bank of America,
FSB, as servicer,  Bank of America, N.A., as servicer, and The Bank of New York,
as  trustee.  Capitalized  terms  used but not  defined  herein  shall  have the
meanings ascribed to such terms in the Agreement.  The Transferee has authorized
the undersigned to make this affidavit on behalf of the Transferee.

      2. The Transferee  is, as of the date hereof,  and will be, as of the date
of the transfer, a Permitted  Transferee.  The Transferee is acquiring the Class
A-R  Certificate  either (i) for its own account or (ii) as nominee,  trustee or
agent for another Person who is a Permitted  Transferee and has attached  hereto
an affidavit from such Person in substantially  the same form as this affidavit.
The Transferee has no knowledge that any such affidavit is false.

      3. The Transferee has been advised of, and understands that (i) a tax will
be imposed on  Transfers  of the Class A-R  Certificate  to Persons that are not
Permitted Transferees;  (ii) such tax will be imposed on the transferor,  or, if
such  transfer  is  through  an agent  (which  includes  a  broker,  nominee  or
middleman) for a Person that is not a Permitted  Transferee,  on the agent;  and
(iii) the Person otherwise liable for the tax shall be relieved of liability for
the tax if the subsequent  Transferee furnished to such Person an affidavit that
such  subsequent  Transferee  is a  Permitted  Transferee  and,  at the  time of
transfer,  such Person  does not have actual  knowledge  that the  affidavit  is
false.

      4. The Transferee has been advised of, and understands  that a tax will be
imposed on a "pass-through entity" holding the Certificate if at any time during
the  taxable  year of the  pass-through  entity a Person that is not a Permitted
Transferee  is the record Holder of an interest in such entity.  The  Transferee
understands  that,  other than in the case of an  "electing  large  partnership"
under Section 775 of the Code,  such tax will not be imposed for any period with
respect to which the  record  Holder  furnishes  to the  pass-through  entity an
affidavit that such record Holder is a Permitted Transferee and the pass-through
entity does not have actual  knowledge that such  affidavit is false.  (For this
purpose, a "pass-through entity" includes a regulated investment company, a real
estate  investment  trust or common trust fund, a partnership,  trust or estate,
and certain cooperatives and, except as may be provided in Treasury Regulations,
persons  holding  interests  in  pass-through  entities as a nominee for another
Person.)

      5. The  Transferee  has  reviewed  the  provisions  of Section 6.02 of the
Agreement and understands the legal consequences of the acquisition of the Class
A-R Certificate  including,  without limitation,  the restrictions on subsequent
Transfers and the provisions regarding voiding the transfer and mandatory sales.
The Transferee expressly agrees to be bound by and to abide by the provisions of
Section  6.02 of the  Agreement  and the  restrictions  noted on the face of the
Certificate. The Transferee understands and agrees that any breach of any of the
representations  included  herein shall  render the  transfer to the  Transferee
contemplated hereby null and void.

      6. The  Transferee  agrees to require a transfer  affidavit in the form of
this Affidavit  from any Person to whom the Transferee  attempts to transfer the
Class A-R Certificate,  and in connection with any transfer by a Person for whom
the Transferee is acting as nominee,  trustee or agent,  and the Transferee will
not transfer the Class A-R  Certificate or cause the Class A-R Certificate to be
transferred  to  any  Person  that  the  Transferee  knows  is  not a  Permitted
Transferee.

      7. The Transferee historically has paid its debts as they have become due.

      8. The Transferee  does not have the intention to impede the assessment or
collection of any tax legally  required to be paid with respect to the Class A-R
Certificate.

      9.    The    Transferee's    taxpayer     identification    number    is
- ------------------------.

      10.  The  Transferee  is  a  U.S.   Person  as  defined  in  Code  Section
7701(a)(30).

      11.  The  Transferee  is aware  that the  Class A-R  Certificate  may be a
"noneconomic   residual  interest"  within  the  meaning  of  proposed  Treasury
Regulations  promulgated  pursuant  to the Code and  that  the  transferor  of a
noneconomic  residual interest will remain liable for any taxes due with respect
to the income on such residual  interest,  unless no significant  purpose of the
transfer was to impede the  assessment  or  collection  of tax.  The  Transferee
understands  that it may incur tax  liabilities  with  respect  to the Class A-R
Certificate in excess of cash flows generated  thereby,  and agrees to pay taxes
associated with holding the Class A-R Certificate as such taxes become due.



<PAGE>




      12.  The  Transferee  is not an  employee  benefit  plan  or  arrangement,
including an individual  retirement  account,  subject to ERISA, the Code or any
federal,  state or local law  which is  similar  to ERISA or the  Code,  and the
Transferee is not acting on behalf of such a plan or arrangement.

                                    * * *



<PAGE>




      IN WITNESS  WHEREOF,  the  Transferee  has caused  this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
duly authorized officer this _____ day of ________________, ____.



                                    Print Name of Transferee

                                    By:
                                      Name:
                                     Title:

      Personally       appeared       before      me      the      above-named
______________________________,  known or proved  to me to be the same  person
who executed the foregoing  instrument  and to be the  _______________________
of the Transferee,  and acknowledged that he executed the same as his free act
and deed and the free act and deed of the Transferee.

      Subscribed    and    sworn    before    me    this    _____    day    of
- -----------------------, ----







                                                  NOTARY PUBLIC

                                    My Commission expires the ____ day of


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



<PAGE>


                                  EXHIBIT J

                   CONTENTS OF EACH SERVICER MORTGAGE FILE

1. Copies of Mortgage Loans Documents.

2. Residential loan application.

3. Mortgage Loan closing statement.

4. Verification of employment and income, if required.

5. Verification of acceptable  evidence of source and amount of downpayment.

6. Credit report on Mortgagor, in a form acceptable to either FNMA or FHLMC.

7. Residential appraisal report.

8. Photograph of the Mortgaged Property.

9.  Survey of the  Mortgaged  Property,  unless a survey is not  required by the
title insurer.

10.  Copy  of  each  instrument  necessary  to  complete  identification  of any
exception set forth in the exception schedule in the title policy,  i.e., map or
plat, restrictions,  easements,  home owner association  declarations,  etc.

11. Copies of all required disclosure statements.

12.  If  applicable,   termite  report,   structural  engineer's  report,  water
potability and septic certification.

13. Sales Contract, if applicable.

14. The Primary  Insurance  Policy or  certificate of insurance or an electronic
notation  of the  existence  of such  policy,  where  required  pursuant  to the
Agreement.

15.  Evidence of  electronic  notation of the hazard  insurance  policy,  and if
required by law, evidence of the flood insurance policy.



<PAGE>


                                  EXHIBIT K

           FORM OF SPECIAL SERVICING AND COLLATERAL FUND AGREEMENT

      This SPECIAL  SERVICING AND COLLATERAL FUND AGREEMENT (the "Agreement") is
made  and  entered  into  as  of  ______________,   among  NationsBanc  Mortgage
Corporation, Bank of America, FSB, Bank of America, N.A. (each a "Servicer," and
together, the "Servicers") and ______________________ (the "Purchaser").

                            PRELIMINARY STATEMENT

      _________________  is the holder of the entire interest in Bank of America
Mortgage Securities,  Inc.; Mortgage Pass-Through  Certificates,  Series ______,
Class ____ (the "Class B  Certificates").  The Class B Certificates  were issued
pursuant to a Pooling and  Servicing  Agreement  dated  ___________________among
Bank of America Mortgage Securities,  Inc., as depositor (the "Depositor"),  the
Servicers, and The Bank of New York, as Trustee.

      ______________________  intends to resell all of the Class B  Certificates
directly to the Purchaser on or promptly after the date hereof.

      In  connection  with such sale,  the parties  hereto have agreed that each
Servicer  will  engage in  certain  special  servicing  procedures  relating  to
foreclosures  of the Mortgage Loans serviced by such Servicer for the benefit of
the  Purchaser,  and  that  the  Purchaser  will  deposit  funds  in one or more
collateral funds 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  Servicers  and the
Purchaser agree that the following  provisions  shall become effective and shall
be binding on and enforceable by the Servicers 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:  Any  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  related  Servicer,  (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  related
Servicer,  having  at the time of such  investment  a rating  of at least A-1 by
Standard  and 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 related Servicer)
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  F-1  by  Fitch  or A-1 by S&P or (z)  the
depository  institution  or trust  company is one that is  acceptable  to either
Fitch or S&P and, for each of the preceding clauses (i), (iv), (v) and (vi), the
maturity  thereof  shall be not later  than the  earlier to occur of (A) 30 days
from the date of the related investment and (B) the next succeeding Distribution
Date as defined in the related Pooling and Servicing Agreement.

      Commencement  of  Foreclosure:  The first official  action  required under
local  law in  order  to  commence  foreclosure  proceedings  or to  schedule  a
trustee's  sale under a deed of trust,  including (i) in the case of a mortgage,
any filing or service of process  necessary to commence an action to  foreclose,
or (ii) in the case of a deed of  trust,  posting,  the  publishing,  filing  or
delivery of a notice of sale, but not including in either case (x) any notice of
default,  notice of intent to foreclose or sell or any other action prerequisite
to  the  actions  specified  in (i) or  (ii)  above,  (y)  the  acceptance  of a
deed-in-lieu  of foreclosure  (whether in connection  with a sale of the related
property or otherwise) or (z) initiation and completion of a short pay-off.

      Current  Appraisal:  With  respect  to any  Mortgage  Loan as to which the
Purchaser has made an Election to Delay Foreclosure, an appraisal of the related
Mortgaged  Property  obtained  by the  Purchaser  at its  own  expense  from  an
independent  appraiser  (which  shall  not be an  affiliate  of  the  Purchaser)
acceptable   to  the   Servicer   servicing   such   Mortgage   Loan  as  nearly
contemporaneously  as  practicable  to the  time  of the  Purchaser's  election,
prepared based on such Servicer'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)   Section 2.02      Purchaser's Election to Delay Foreclosure Proceedings

            Purchaser's Election to Commence Foreclosure Proceedings
(a)   Collateral Funds

            Section 3.02      Collateral Fund Permitted Investments.

            Section 3.03      Grant of Security Interest
Amendment

            Section 4.02      Counterparts

- --------
1  Transferee  must  own  and/or  invest  on  a  discretionary  basis  at  least
$100,000,000  in securities  unless  Transferee is a dealer,  and, in that case,
Transferee must own and/or invest on a discretionary  basis at least $10,000,000
in securities



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission