BANK OF AMERICA MORT SEC INC MORT PASS THR CERT SER 2000-3
8-K, EX-4, 2000-07-10
ASSET-BACKED SECURITIES
Previous: BANK OF AMERICA MORT SEC INC MORT PASS THR CERT SER 2000-3, 8-K, 2000-07-10
Next: PNC MORTGAGE SECURITIES CORP MORT PASS THRU CERT SER 2000 4, 8-K, 2000-07-10





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







                  BANK OF AMERICA MORTGAGE SECURITIES, INC.,

                                  as Depositor,

                            BANK OF AMERICA, N.A.,

                                  as Servicer,

                                       and

                            THE BANK OF NEW YORK,

                                   as Trustee

                         POOLING AND SERVICING AGREEMENT

                               Dated May 25, 2000

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

                       Mortgage Pass-Through Certificates

                                  Series 2000-3

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




<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 Servicer.....
Section 2.04  Representations and Warranties of the Depositor as to the
               Mortgage Loans...............................................
Section 2.05  Designation of Interests in the REMIC.........................
Section 2.06  Designation of Start-up Day...................................
Section 2.07  REMIC Certificate Maturity Date...............................
Section 2.08  Execution and Delivery of Certificates........................


                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

Section 3.01  Servicer to Service Mortgage Loans............................
Section 3.02  Subservicing; Enforcement of the Obligations of the
               Servicer.....................................................
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
               Servicer.....................................................
Section 3.07  Trustee to Act as Servicer....................................
Section 3.08  Collection of Mortgage Loan Payments; Servicer Custodial
               Account; 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 Account
               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
               Servicer 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 Distributions...................................
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 SERVICER

Section 7.01 Respective Liabilities of the Depositor and the Servicer.......
Section 7.02 Merger or Consolidation of the Depositor or the Servicer.......
Section 7.03 Limitation on Liability of the Depositor, the Servicer
               and Others...................................................
Section 7.04  Depositor and Servicer 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 the 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  Appointment of Custodian......................................
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.....


                                    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............................................







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-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
Exhibit D    -    Mortgage Loan Schedule
Exhibit E    -    Request for Release of Documents
Exhibit F    -    Form of Certification of Establishment of Account
Exhibit G-1  -    Form of Transferor's Certificate
Exhibit G-2A -    Form 1 of Transferee's Certificate
Exhibit G-2B -    Form 2 of Transferee's Certificate
Exhibit H    -    Form of Transferee Representation Letter
                  for ERISA Restricted Certificates
Exhibit I    -    Form of Affidavit Regarding Transfer of Residual
                    Certificate
Exhibit J    -    Contents of Servicing File
Exhibit K    -    Form of Special Servicing Agreement


<PAGE>




                         POOLING AND SERVICING AGREEMENT

            THIS POOLING AND SERVICING AGREEMENT, dated May 25, 2000, is hereby
executed by and among BANK OF AMERICA MORTGAGE SECURITIES, INC., as depositor
(together with its permitted successors and assigns, the "Depositor"), BANK OF
AMERICA, N.A., as servicer (together with its permitted successors and assigns,
the "Servicer"), 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 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):

                                                                   Integral
                 Initial Class                                     Multiples
                 Certificate        Pass-Through   Minimum         in Excess
Classes          Balance            Rate           Denomination    of Minimum
-------          -------            ----           ------------    ----------
Class A-1        $  10,000,000.00   7.750%         $ 1,000            $1
Class A-2        $ 119,175,000.00   7.750%         $ 1,000            $1
Class A-3        $  10,822,000.00   7.750%         $ 1,000            $1
Class A-4        $  19,000,000.00   7.750%         $ 1,000            $1
Class A-5        $  12,410,000.00   7.750%         $ 1,000            $1
Class A-6        $  20,000,000.00   7.750%         $ 1,000            $1
Class A-PO       $     592,302.94    (1)           $25,000            $1
Class A-R        $         100.00   7.750%         $   100            N/A
Class B-1        $   4,300,000.00   7.750%         $25,000            $1
Class B-2        $   1,500,000.00   7.750%         $25,000            $1
Class B-3        $     900,000.00   7.750%         $25,000            $1
Class B-4        $     500,000.00   7.750%         $25,000            $1
Class B-5        $     400,000.00   7.750%         $25,000            $1
Class B-6        $     400,659.23   7.750%         $25,000            $1

-----------------
(1)   The 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.

            Accretion Termination Date: The earlier to occur of (i) the
Distribution Date following the Distribution Date on which the Class Certificate
Balances of the Class A-1, Class A-2 and Class A-5 Certificates have been
reduced to zero or (ii) the Senior Credit Support Depletion Date.

            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 Account 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.

            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 the Servicer 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 2000-3 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 2000-3." 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 Custodian: Initially, The Bank of New York; thereafter
any other Certificate Custodian acceptable to the Depository and selected by the
Trustee.

            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, the Servicer 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-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-PO and Class A-R Certificates.

            Class A-3 Accrual Distribution Amount: For any Distribution Date and
the Class A-3 Certificates prior to the Accretion Termination Date, an amount
with respect to such Class equal to the sum of (i) the amount allocated but not
currently distributable as interest to such Class pursuant to Section 5.02(a)(i)
that is attributable to clause (i) of the definition of "Interest Distribution
Amount," and (ii) the amount allocated but not currently distributable as
interest to such Class pursuant to Section 5.02(a)(i) that is attributable to
clause (ii) of the definition of "Interest Distribution Amount."

            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 (plus, in the
case of the Class A-3 Certificates, any Class A-3 Accrual Distribution Amounts
previously added thereto) 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) and (iii) all other reductions in Class Certificate Balance
previously allocated thereto pursuant to Section 5.03(b).

            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 (or, in the case of the Class A-3
Certificates prior to the Accretion Termination Date, the amount included in the
Class A-3 Accrual Distribution Amount pursuant to clause (i) of the definition
thereof, but not distributed as interest on the Class A-3 Certificates) 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 (or, in the case of the Class A-3
Certificates prior to the Accretion Termination Date, the amount included in the
Class A-3 Accrual Distribution Amount pursuant to clause (ii) of the definition
thereof, but not distributed as interest on the Class A-3 Certificates) on such
prior Distribution Dates pursuant to clause (ii) of the definition of "Interest
Distribution Amount."

            Closing Date:  May 25, 2000.

            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: Initially, the Trustee, and thereafter the Custodian, if
any, hereafter appointed by the Trustee pursuant to Section 9.12. The Custodian
may (but need not) be the Trustee or any Person directly or indirectly
controlling or controlled by or under common control of either of them. Neither
the Servicer nor the Depositor, nor any Person directly or indirectly
controlling or controlled by or under common control with any such Person may be
appointed Custodian.

            Customary Servicing Procedures: With respect to the Servicer,
procedures (including collection procedures) that the 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: May 1, 2000.

            Cut-Off Date Pool Principal Balance: The aggregate of the Cut-Off
Date Principal Balances of the Mortgage Loans which is $200,000,062.17.

            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 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 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 2.04.

            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 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 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 7.750% per annum.

            Distribution Date: The 25th day of each month beginning in June 2000
(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, N.A., or (b) 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 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
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 Servicer,
(ii) does not have any direct financial interest or any material indirect
financial interest in the Depositor or the Servicer or in an affiliate of either
of them, and (iii) is not connected with the Depositor or the 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: $100,000.00.

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

            Initial Fraud Loss Amount: $2,000,000.62.

            Initial Special Hazard Amount: $2,000,000.62.

            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-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
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: The Mortgage Loan Purchase
Agreement, dated May 25, 2000, between the Bank of America, N.A., as seller, and
the Depositor, as purchaser.

            Mortgage Loan Schedule: The list of Mortgage Loans (as from time to
time amended by the 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, 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
Servicing Fee Rate and the Trustee Fee Rate.

            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 7.750%. 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 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 the
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 the 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               0.65%
                       Class B-4               0.40%
                       Class B-5               0.20%
                       Class B-6               0.00%

            Original Subordinate Certificate Balance: $8,000,659.23.

            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 2.04.

            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 the 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) 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 the 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 the
     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 the 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 Servicer in
respect of such Distribution Date deposited to the Servicer Custodial Account
pursuant to Section 3.08(b)(vii); (ii) all Liquidation Proceeds received during
the preceding calendar month and deposited to the Servicer Custodial Account
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 Account 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 Account 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
Account 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-PO
Certificates is the only Class 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
Class Certificate Balance of the Class A-6 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 Class Certificate Balance of the Class A-6 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 2.07.

            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 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 the 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 2.04, 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 the
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: Bank of America, N.A., a national banking association, or
its successor in interest, as seller of the Mortgage Loans under the Mortgage
Loan Purchase Agreement.

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

June 2005 through May 2006                           30%

June 2006 through May 2007                           35%

June 2007 through May 2008                           40%

June 2008 through May 2009                           45%

June 2009 and thereafter                             50%

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

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

            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 the Servicer of its
servicing obligations, including, but not limited to (i) the preservation,
restoration and protection of a Mortgaged Property, (ii) expenses reimbursable
to the 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 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. The 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 the 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
7.750% and the Trustee Fee Rate; provided, however, that the Servicing Fee Rate
will not be less than 0.250% 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 the 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 the
Servicer, as such list may from time to time be amended.

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


Distribution Date Occurring In                    Shift Percentage
------------------------------                    ----------------

June 2000 through May 2005.....................   0%
June 2005 through May 2006.....................   30%
June 2006 through May 2007.....................   40%
June 2007 through May 2008.....................   60%
June 2008 through May 2009.....................   80%
June 2009 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:

            (a) (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 the 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 the 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 Account 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, 0.0045% per
annum.

            Underwriting Guidelines: The underwriting guidelines of Bank of
America, N.A.

            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 2000-3" (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 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:

               (A) The stock certificate;

               (B) The stock power executed in blank;

               (C) The executed proprietary lease;

               (D) The executed recognition agreement;

               (E) The executed assignment of recognition agreement;

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

               (G) 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 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 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 the 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 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 Servicer 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 the Servicer has not
received the information required to prepare such assignment in recordable form,
the 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 Servicer
to deposit in the Servicer Custodial Account the portion of such payment that is
required to be deposited in the 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 Servicer and the Depositor, or shall
cause the Custodian to promptly so notify the 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 Servicer shall amend the Mortgage Loan Schedule for the benefit
of the Certificateholders to reflect the removal of each Mortgage Loan that has
become a Defective Mortgage Loan and the substitution of the Substitute Mortgage
Loan or Loans and the 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 2.04. Upon any such
substitution and the deposit to the 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. The 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 the 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
Servicer.

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

          (i) The 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 Servicer. The 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 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
     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 Servicer to make this Agreement
     valid and binding upon the 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 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 Servicer and will
     not result in the breach of any term or provision of the charter or by-laws
     of the Servicer or result in the breach of any term or provision of, or
     conflict with or constitute a default under or result in the acceleration
     of any obligation under, any agreement, indenture or loan or credit
     agreement or other instrument to which the Servicer or its property is
     subject, or result in the violation of any law, rule, regulation, order,
     judgment or decree to which the Servicer or its property is subject.

          (iv) There is no action, suit, proceeding or investigation pending or,
     to the best knowledge of the Servicer, threatened against the 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 Servicer, or in any material impairment of the
     right or ability of the 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 Servicer contemplated herein, or
     which would materially impair the ability of the Servicer to perform under
     the terms of this Agreement.

            The representations and warranties made 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 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 2.04 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, the Servicer, the Trustee or
the Custodian that any of the representations and warranties set forth in this
Section 2.04 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 2.05 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 2.06 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 2.07 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 June 25, 2030.

            Section 2.08 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 Servicer to Service Mortgage Loans. For and on behalf
of the Certificateholders, the Servicer shall service and administer the
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, the 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. The 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, the 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 the 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. The 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 the Servicer to service
and administer the Mortgage Loans it services to the extent that the 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 Servicer, shall promptly execute such documents and deliver
them to the Servicer.

            In accordance with the standards of the preceding paragraph, the
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 Servicer, 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 the Servicer (and of any successor to the
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
Servicer.

            (a) The Servicer 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
the Servicer and a Subservicer or reference to actions taken through a
Subservicer or otherwise, the 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 the 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 Servicer with
the same force and effect as if performed directly by the Servicer.

            (b) For purposes of this Agreement, the 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 the Servicer.

            (c) As part of its servicing activities hereunder, the 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 the
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 Servicer, in its good faith business judgment,
would require were it the owner of the related Mortgage Loans. The 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 the Servicer shall
provide that it may be assumed or terminated by the Trustee, if the Trustee has
assumed the duties of the 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 the 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 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.

            The 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 the Servicer against losses
resulting from dishonest or fraudulent acts committed by the Servicer's
personnel, any employees of outside firms that provide data processing services
for the Servicer, and temporary contract employees or student interns. Such
fidelity bond shall also protect and insure the Servicer against losses in
connection with the release or satisfaction of a Mortgage Loan without having
obtained payment in full of the indebtedness secured thereby. No provision of
this Section 3.03 requiring such fidelity bond and errors and omissions
insurance shall diminish or relieve the Servicer from its duties and obligations
as set forth in this Agreement. 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 the Servicer by express waiver of FNMA or FHLMC.

            Section 3.04 Access to Certain Documentation.

            The 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. 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 the Servicer. Nothing
in this Section 3.04 shall limit the obligation of the Servicer to observe any
applicable law and the failure of the 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 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 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 Servicer shall notify the Trustee in
writing, it being understood that the Servicer shall not have any responsibility
or liability for any failure to recover under the Primary Insurance Policy for
such reason. If the Servicer determines that recoveries under the Primary
Insurance Policy are jeopardized by the financial condition of the insurer, the
Servicer shall obtain from another insurer which meets the requirements of this
Section 3.05 a replacement insurance policy. The 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 the 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 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 Servicer shall
obtain a replacement Primary Insurance Policy as provided above.

            In connection with its activities as servicer, the 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. Pursuant to Section 3.09(a), any amounts collected by the Servicer under
any Primary Insurance Policy shall be deposited in the related Escrow Account,
subject to withdrawal pursuant to Section 3.09(b).

            The Servicer will comply with all provisions of applicable state and
federal law relating to the cancellation of, or collection of premiums with
respect to, Primary Mortgage Insurance, including, but not limited to, the
provisions of the Homeowners Protection Act of 1998, and all regulations
promulgated thereunder, as amended from time to time.

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

            The Depositor may, but is not obligated to, enforce the obligations
of the Servicer hereunder and may, but is not obligated to, perform, or cause a
designee to perform, any defaulted obligation of the Servicer hereunder and in
connection with any such defaulted obligation to exercise the related rights of
the Servicer hereunder; provided that the 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 the Servicer nor
shall the Trustee or the Depositor be obligated to supervise the performance of
the 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
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.
The Servicer shall be solely liable for all fees owed by it to any Subservicer,
irrespective of whether the Servicer's compensation pursuant to this Agreement
is sufficient to pay such fees.

            Section 3.07 Trustee to Act as Servicer.

            If the Servicer shall for any reason no longer be the 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 the Servicer hereunder arising
thereafter (except that the Trustee shall not be (a) liable for losses of the
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 the Servicer hereunder). Any such assumption shall be subject to
Section 7.02. If the Servicer shall for any reason no longer be the 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 the 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 Servicer's
interest therein and to have replaced the Servicer as a party to any
Subservicing Agreement entered into by the 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 the Servicer shall not be relieved of any
liability or obligations under any such Subservicing Agreement.

            The Servicer that is no longer the Servicer hereunder shall, upon
request of the Trustee, but at the expense of the 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 Account; and Certificate Account.

            (a) Continuously from the date hereof until the principal and
interest on all Mortgage Loans are paid in full, the 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, the 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, the 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 the 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 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. The 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 Servicer shall establish and maintain the Servicer Custodial
Account. The Servicer shall deposit or cause to be deposited into the 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 the Servicer in respect of
the Mortgage Loans 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 the Mortgage Loans,
     including Principal Prepayments;

          (ii) all payments on account of interest on the 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 the Servicer pursuant to
     Section 3.08(d) in connection with any losses on Permitted Investments with
     respect to the Servicer Custodial Account;

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

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

          (vii) Periodic Advances made by the 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
Account by the Servicer 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 Servicer. If the Servicer shall deposit in the
Servicer Custodial Account any amount not required to be deposited, it may at
any time withdraw or direct the institution maintaining the Servicer Custodial
Account to withdraw such amount from the Servicer Custodial Account, any
provision herein to the contrary notwithstanding. The 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 Servicer or serviced by the Servicer
on behalf of others. Notwithstanding such commingling of funds, the Servicer
shall keep records that accurately reflect the funds on deposit in the Servicer
Custodial Account that have been identified by it as being attributable to the
Mortgage Loans it services. The Servicer shall maintain adequate records with
respect to all withdrawals made pursuant to this Section 3.08. All funds
required to be deposited in the 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 the 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 the 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 the Servicer.

            (d) Each institution at which the Servicer Custodial Account or the
Certificate Account is maintained shall invest the funds therein as directed in
writing by the Servicer (with respect to the 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 the 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 or gain (net of any losses)
realized from any such investment of funds on deposit in the Servicer Custodial
Account shall be for the benefit of the 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 Servicer Custodial Account or the Certificate
Account incurred in any such account in respect of any such investments shall
promptly be deposited by the Servicer in the Servicer Custodial Account or by
the Trustee in the Certificate Account, as applicable.

            (e) The Servicer shall give notice to the Trustee of any proposed
change of the location of the Servicer Custodial Account maintained by the
Servicer not later than 30 days and not more than 45 days prior to any change
thereof. The Trustee shall give notice to the Servicer, 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 the 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, the Servicer shall segregate and hold all funds
collected and received pursuant to each Mortgage Loan 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 2000-3 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. The
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, (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 the 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 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 the Servicer out of related Escrow Payments
made with respect to a Mortgage Loan for any Servicing Advance made by the
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 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, the 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. The
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 the Servicer in amounts sufficient for such purposes, as allowed
under the terms of the Mortgage. To the extent that a Mortgage does not provide
for Escrow Payments, the Servicer shall determine that any such payments are
made by the Mortgagor. The 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 Servicer shall advance any such payments
that are not timely paid, but the Servicer shall be required so to advance only
to the extent that such Servicing Advances, in the good faith judgment of the
Servicer, will be recoverable by the Servicer out of Insurance Proceeds,
Liquidation Proceeds or otherwise.

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

            The Servicer shall afford the Trustee reasonable access to all
records and documentation regarding the Mortgage Loans 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 Servicer.

            Upon reasonable advance notice in writing, the 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 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 the Servicer shall be entitled to be reimbursed by each such
Certificateholder for actual expenses incurred by the Servicer in providing such
reports and access.

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

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

          (i) to pay to the 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 Servicer, as additional servicing compensation,
     earnings on or investment income with respect to funds in or credited to
     the Servicer Custodial Account;

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

          (iv) to reimburse the 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 2.04, all
     amounts received thereon after the date of such purchase;

          (vi) to reimburse the 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 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 Servicer Custodial Account upon
     termination of this Agreement pursuant to Section 10.01.

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

            The Servicer shall cause to be maintained for each Mortgage Loan,
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 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. The Servicer shall also maintain on REO Property, 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 the 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 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 the Servicer of any Mortgagor or maintained on REO
Property, other than pursuant to such applicable laws and regulations as shall
at any time be in force and as shall require such additional insurance. All
policies required hereunder shall be endorsed with standard mortgagee clauses
with loss payable to the Servicer, and shall provide for at least 30 days prior
written notice of any cancellation, reduction in amount or material change in
coverage to the 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, the Servicer may maintain a blanket
policy insuring against hazard losses on all of the Mortgaged Properties
relating to the Mortgage Loans 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 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 Servicer shall deposit in the Servicer Custodial Account the
difference, if any, between the amount that would have been payable under a
separate policy complying with this 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
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, the 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 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 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 Servicer enters such agreement)
by the applicable Required Insurance Policies. The 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, the Servicer shall not be
deemed to be in default under this Section 3.13 by reason of any transfer or
assumption which the Servicer reasonably believes it is restricted by law from
preventing, for any reason whatsoever.

            (b) Subject to the 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 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 the 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
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 Servicer shall
deliver an Officer's Certificate signed by a Servicing Officer stating that the
requirements of this subsection have been met. The 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 the Servicer for entering into an assumption or substitution of liability
agreement may be retained by the Servicer as additional master servicing
compensation. Notwithstanding the foregoing, to the extent permissible under
applicable law and at the request of the Servicer, the Trustee shall execute and
deliver to the Servicer any powers of attorney and other documents prepared by
the Servicer that are reasonably necessary or appropriate to enable the 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) The Servicer shall use reasonable efforts to foreclose upon or
otherwise comparably convert the ownership of Mortgaged Properties securing such
of the Mortgage Loans as come into and continue in default and as to which no
satisfactory arrangements can be made for collection of delinquent payments. In
connection with such foreclosure or other conversion, the Servicer shall follow
Customary Servicing Procedures and shall meet the requirements of the insurer
under any Required Insurance Policy; provided, however, that the 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
Servicer to commence or delay foreclosure proceedings with respect to delinquent
Mortgage Loans and will contain provisions for the deposit of cash by the holder
that would be available for distribution to Certificateholders if Liquidation
Proceeds are less than they otherwise may have been had the Servicer acted in
accordance with its normal procedures. Notwithstanding the foregoing, the
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 Servicer Custodial Account). Any
such expenditures shall constitute Servicing Advances for purposes of this
Agreement.

            The decision of the Servicer to foreclose on a defaulted Mortgage
Loan shall be subject to a determination by the 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 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
Servicer shall either itself or through an agent selected by the 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, the Servicer may rent the same, or any part
thereof, as the Servicer deems to be in the best interest of the
Certificateholders for the period prior to the sale of such REO Property. The
Servicer shall prepare for and deliver to the Trustee a statement with respect
to each REO Property 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 the 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 Servicer Custodial Account no later than the
close of business on each Determination Date. The Servicer shall perform, with
respect to the Mortgage Loans, 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. The 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 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 the 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 the Servicer's
expense) or the 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 Servicer has agreed to indemnify and hold harmless the
Trust with respect to the imposition of any such taxes. The Servicer shall
identify to the Trustee any Mortgaged Property relating to a Mortgage Loan held
by the Trust for 30 months for which no plans to dispose of such Mortgaged
Property by the Servicer have been made. After delivery of such identification,
the 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 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 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 Servicer for any related unreimbursed Servicing Advances
and Servicing Fees; second, to reimburse the Servicer for any unreimbursed
Periodic Advances and to reimburse the Servicer Custodial Account for any
Nonrecoverable Advances (or portions thereof) that were previously withdrawn by
the 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 Servicer as additional servicing compensation pursuant to
Section 3.17.

            (b) The Servicer shall promptly notify the Depositor of any Mortgage
Loan 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 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 the
Servicer of a notification that payment in full will be escrowed in a manner
customary for such purposes, the Servicer will immediately notify the Trustee
(or, at the direction of the Trustee, the Custodian) by delivering, or causing
to be delivered, two copies (one of which will be returned to the Servicer with
the Mortgage File) of a Request for Release (which may be delivered in an
electronic format acceptable to the Trustee and the 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 Servicer. The Trustee
shall at the Servicer's direction execute and deliver to the 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 the 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 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 Servicer. Subject to the further
limitations set forth below, the Servicer shall cause the Mortgage File so
released to be returned to the Trustee or the Custodian, as applicable, when the
need therefor by the Servicer no longer exists, unless the Mortgage Loan is
liquidated and the proceeds thereof are deposited in the Servicer Custodial
Account, in which case the 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 the Servicer any powers of
attorney and other documents prepared by the Servicer that are reasonably
necessary or appropriate to enable the Servicer to carry out its servicing and
administrative duties under this Agreement, upon the request of the 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 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
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 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
Servicer to be Held for the Trustee.

            The 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 coming into the possession of the
Servicer from time to time and shall account fully to the Trustee for any funds
received by the Servicer or which otherwise are collected by the Servicer as
Liquidation Proceeds or Insurance Proceeds in respect of any Mortgage Loan. The
documents constituting the Servicing File shall be held by the Servicer as
custodian and bailee for the Trustee. All Mortgage Files and funds collected or
held by, or under the control of, the 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
Servicer Custodial Account, shall be held by the 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. The Servicer
also agrees that it shall not knowingly create, incur or subject any Mortgage
File or any funds that are deposited in the 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 the 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 the Servicer shall be entitled to set off against and deduct from any such
funds any amounts that are properly due and payable to the Servicer under this
Agreement.

            Section 3.17 Servicing Compensation.

            The Servicer shall be entitled out of each payment of interest on a
Mortgage Loan (or portion thereof) and included in the Trust Estate to retain or
withdraw from the 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 Servicer to the
extent not required to be deposited in the Servicer Custodial Account pursuant
to Section 3.08(b). The 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 the
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 and (b) one-twelfth of 0.25% of
the aggregate Stated Principal Balance of such Mortgage Loans for such
Distribution Date (any such reduction, "Compensating Interest"). Section

            3.18  Annual Statement as to Compliance.

            The Servicer shall deliver to the Trustee and each Rating Agency on
or before 90 days after the end of the Servicer's fiscal year, commencing with
its 2000 fiscal year, an Officer's Certificate stating, as to the signer
thereof, that (a) a review of the activities of the Servicer during the
preceding calendar year and of the performance of the 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, the Servicer has fulfilled all
its obligations under this Agreement throughout such year, or, if there has been
a default in the fulfillment of any such obligation, specifying each such
default known to such officer and the nature and status thereof. Section

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

            The Servicer shall, at its own expense, on or before 90 days after
the end of the Servicer's fiscal year, commencing with its 2000 fiscal year,
cause a firm of independent public accountants (who may also render other
services to the 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 the 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.

            The 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 the Servicer determines it is required to make a Periodic Advance,
it shall, on or before the Servicer Advance Date, either (a) deposit into the
Servicer Custodial Account an amount equal to the Advance and/or (b) make an
appropriate entry in its records relating to the Servicer Custodial Account that
any portion of the Amount Held for Future Distribution in the Servicer Custodial
Account has been used by the Servicer in discharge of its obligation to make any
such Periodic Advance. Any funds so applied shall be replaced by the Servicer by
deposit in the Servicer Custodial Account no later than the close of business on
the Business Day preceding the next Servicer Advance Date. The Servicer shall be
entitled to be reimbursed from the 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. The Servicer shall inform the
Trustee of the amount of the Periodic Advance to be made by the Servicer on each
Servicer Advance Date no later than the related Remittance Date.

            The 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 the Servicer to be a
Nonrecoverable Advance. Notwithstanding anything to the contrary, the 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, the Servicer may agree to any
modification, waiver, forbearance, or amendment of any term of any Mortgage Loan
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) The 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 the 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) the 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, the Servicer may permit a forbearance for a Mortgage Loan
which in the 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) The 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 the Servicer's discretion pursuant to the Mortgage
Loan and is permitted by the terms of this Agreement, require that such
Mortgagor pay to the 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 the
Servicer, which amount shall be retained by the Servicer as additional servicing
compensation.

            (e) The Servicer shall notify the Trustee, in writing, of any
modification, waiver, forbearance or amendment of any term of any Mortgage Loan
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 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, the Servicer 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, the Servicer shall deliver to the
Trustee, a Servicer's Certificate (in substance and format mutually acceptable
to the 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 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
Servicer 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 Distributions.

            (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 Servicer 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-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;
     provided, however, that until the Accretion Termination Date, amounts that
     would have been distributed pursuant to this clause to the Class A-3
     Certificates will instead be distributed in reduction of the Class
     Certificate Balances of the Classes of Certificates specified in Section
     5.02(b)(i);

          (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) (i) On each Distribution Date occurring prior to the Accretion
Termination Date, based solely on the information contained in the Servicer's
Certificate, the Class A-3 Accrual Distribution Amount will be allocated
sequentially as follows:

                    first, concurrently:

                         (a) approximately 15.8279478758% to the Class A-1
                    Certificates; and

                         (b) approximately 84.1720521242% to the Class A-2
                    Certificates;

               until the Class Certificate Balance of the Class A-1 Certificates
          has been reduced to zero;

                    second, concurrently:

                         (a) approximately 84.1720521242% to the Class A-2
                    Certificates; and

                         (b) approximately 15.8279478758% to the Class A-5
                    Certificates;

               until their Class Certificate Balances have been reduced to zero;
          and

                    third, to the Class A-3 Certificates, until their Class
               Certificate Balance has been reduced to zero.

          (ii) 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 in the following order of priority:

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

                    second, to the Class A-6 Certificates, up to the Priority
               Amount for such Distribution Date, until their Class Certificate
               Balance has been reduced to zero;

                    third, concurrently:

                        (a) 15.8279478758% to the Class A-1 Certificates;

                        (b) 84.1720521242% to the Class A-2 Certificates; and

               until the Class Certificate Balance of the Class A-1 Certificates
          has been reduced to zero;

                    fourth, concurrently:

                        (a) 84.1720521242% to the Class A-2 Certificates; and

                        (b) 15.8279478758% to the Class A-5 Certificates;

               until their Class Certificate Balances have been reduced to zero;

                    fifth, to the Class A-3 Certificates, until their Class
               Certificate Balance has been reduced to zero;

                    sixth, to the Class A-4 Certificates, until their Class
               Certificate Balance has been reduced to zero; and

                    seventh, to the Class A-6 Certificates, until their Class
               Certificate Balance has 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, the Servicer shall
inform the Trustee in writing with respect to each Mortgage Loan: (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 or, in the case
     of the Class A-3 Certificates, the Initial Class Certificate Balance, if
     lower, 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 pro rata among the Senior
          Certificates (other than the Class A-PO Certificates) in the aggregate
          on the basis of their aggregate balance and among the Classes of
          Subordinate Certificates on the basis of their respective Class
          Certificate Balances immediately prior to the related Distribution
          Date. Excess Losses allocated to the Senior Certificates (other than
          the Class A-PO Certificates) will be allocated among such Classes pro
          rata on the basis of their respective Class Certificate Balances or,
          in the case of the Class A-3 Certificates, the Initial Class
          Certificate Balance, if lower.

            (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 or, in the case of the Class A-3
Certificates, the Initial Class Certificate Balance, if lower.

            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."

            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, the Class A-3 Accrual
          Distribution Amount, 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 Fee paid to or retained by the
          Servicer 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 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 the 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, 2000, 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 the 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 Servicer 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 Servicer 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, 2.04
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.

            Neither the Servicer nor the Trustee shall engage in a "prohibited
transaction" (as defined in Code Section 860F(a)(2)), except that, with the
prior written consent of the Servicer and the Depositor, the Trustee may engage
in the activities otherwise prohibited by the foregoing paragraphs (b), (c) and
(d); provided that the Servicer 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 Servicer 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-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 delivered to
the Depository or, pursuant to the Depository's instructions on behalf of the
Depository to, and deposited with, the Certificate Custodian, 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) (i) 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.

               (ii) 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.

               (iii) 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 (or by the
          Certificate Custodian, if it holds such Class on behalf of the
          Depository), accompanied by the instructions from the Depository for
          registration, the Trustee shall issue the Definitive Certificates.
          None of the Servicer, 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, the 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
the 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 the 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 the 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 the 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 the Servicer of an Opinion of Counsel
satisfactory to the Trustee and the 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 successor thereto) 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 the 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 Servicer, the
Trustee, the Certificate Registrar and any agent of the Depositor, the Servicer,
the Trustee or the Certificate Registrar may treat the Person in whose name any
Certificate is registered as the owner of such Certificate for the purpose of
receiving distributions pursuant to Section 5.01 and for all other purposes
whatsoever, and none of the Depositor, the Servicer, the Trustee, the
Certificate Registrar or any agent of the Servicer, the Trustee or the
Certificate Registrar shall be affected by notice to the contrary.

                                  ARTICLE VII

                         THE DEPOSITOR AND THE SERVICER

            Section 7.01 Respective Liabilities of the Depositor and the
Servicer. The Depositor and the Servicer 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 Servicer 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 the 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 the
Servicer. The Depositor and the 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 the Servicer may be merged or
consolidated, or any corporation resulting from any merger or consolidation to
which the Depositor or the Servicer shall be a party, or any Person succeeding
to the business of the Depositor or the Servicer, shall be the successor of the
Depositor or the 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 the Servicer shall be qualified to service
mortgage loans on behalf of FNMA or FHLMC.

            Section 7.03 Limitation on Liability of the Depositor, the Servicer
and Others. None of the Depositor, the Servicer or any of the directors,
officers, employees or agents of the Depositor or of the 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 Servicer 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 Servicer and any director,
officer, employee or agent of the Depositor or the Servicer may rely in good
faith on any document of any kind prima facie properly executed and submitted by
any Person respecting any matters arising hereunder. The Depositor, the Servicer
and any director, officer, employee or agent of the Depositor or the 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. Neither of the Depositor nor the Servicer 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 the 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 the Servicer shall be entitled to be
reimbursed therefor out of amounts attributable to the Mortgage Loans on deposit
in the Servicer Custodial Account as provided by Section 3.11.

            Section 7.04 Depositor and Servicer Not to Resign. Subject to the
provisions of Section 7.02, neither the Depositor nor the Servicer 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 the Servicer shall be evidenced by an Opinion of Counsel to such
effect delivered to the Trustee. No such resignation by the Servicer shall
become effective until the Trustee or a successor servicer shall have assumed
the 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 the Servicer to deposit amounts in the 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 the Servicer duly to observe or perform
in any material respect any other covenants or agreements of the 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 the Servicer by the Trustee or the Depositor, or to the Servicer, 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 the
Servicer, or for the winding up or liquidation of the 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 the 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 the Servicer
or of or relating to substantially all of its property; or the 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 the Servicer to remit any Periodic Advance
required to be remitted by the 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 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 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 the Servicer under this Agreement. If an Event of
Default described in clause (e) hereof shall occur, the Trustee shall, by notice
to the Servicer, terminate all of the rights and obligations of the 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 the Servicer failed to make. On or after the receipt by
the Servicer of such written notice, all authority and power of the 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
the 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. The Servicer agrees to cooperate with
the Trustee in effecting the termination of the responsibilities and rights of
the Servicer hereunder, including, without limitation, the transfer to the
Trustee for the administration by it of all cash amounts that have been
deposited by the Servicer in the Servicer Custodial Account or thereafter
received by the 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 the Servicer pursuant hereto, the
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 the 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 the Servicer and upon
Event of Default. In the event that the Trustee shall have actual knowledge of
any failure of the Servicer specified in Section 8.01(a) or (b) which would
become an Event of Default upon the Servicer's failure to remedy the same after
notice, the Trustee shall give notice thereof to the 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 the Servicer receives a notice of
termination pursuant to Section 8.01, the Trustee shall be the successor in all
respects to the Servicer in its capacity as servicer under this Agreement and
the transactions set forth or provided for herein and shall be subject to all
the responsibilities, duties and liabilities relating thereto placed on the
Servicer by the terms and provisions hereof 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 the
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 the 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 the 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 the 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 the Servicer 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 Bank of America, N.A., 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 Bank of America, N.A., and (ii)
the highest figure obtained by the successor Servicer. Payment of the amount
calculated above shall be made to Bank of America, N.A., 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 Bank of America, N.A. under this Section 8.05(b).

            (c) Any successor, including the Trustee, to the 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 the Servicer
is so required pursuant to Section 3.03.

            Section 8.06 Notification to Certificateholders. Upon any
termination or appointment of a successor to the 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 Servicer 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 the 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 Servicer, 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 Servicer in respect of the Mortgage Loans or
deposited into the Servicer Custodial Account, or any other account hereunder
(other than the Certificate Account) by the 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 the 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 the 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 Servicer 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 the 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 Servicer (other
than if the Trustee shall assume the duties of the 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 the Servicer (other
than if the Trustee shall assume the duties of the 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
the 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 the Servicer (other than if the Trustee shall assume the duties
of the 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 Servicer, 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 the 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 Servicer 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 Servicer 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 Servicer, 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 Servicer
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 Servicer and the Trustee; the Servicer 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 Servicer
and to its predecessor Trustee an instrument accepting such appointment
hereunder, and thereupon the resignation or removal of the predecessor Trustee
shall become effective and such successor Trustee, without any further act, deed
or conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor hereunder, with 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 Servicer 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 Servicer
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 Servicer.

            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 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 the Servicer and
the Trustee may consider necessary or desirable. If the 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 the Servicer hereunder), the Trustee shall be incompetent or
unqualified to perform such act or acts, in which event such rights, powers,
duties and obligations (including the holding of title to the Trust 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 Servicer 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 Servicer. 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 Servicer. 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
Servicer 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 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 Appointment of Custodian. The Trustee may at any time
on or after the Closing Date, with the consent of the Depositor and the
Servicer, appoint one or more Custodians to hold all or a portion of the
Mortgage Files as agent for the Trustee, by entering into a custodial agreement
in a form acceptable to the Depositor and the Servicer. Subject to this Article
IX, the Trustee agrees to comply with the terms of each Custodial Agreement and
to enforce the terms and provisions thereof against the Custodian for the
benefit of the Certificateholders. Each Custodian shall be a depository
institution subject to supervision by federal or state authority, shall have a
combined capital and surplus of at least $10,000,000 and shall be qualified to
do business in the jurisdiction in which it holds any Mortgage File.

            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 Servicer 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 Servicer; 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
Servicer, at any time terminate the agency of any Paying Agent by giving written
notice of termination to such Paying Agent and to the Servicer. 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 Servicer, a successor Paying Agent, shall give written
notice of such appointment to the Servicer 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 the 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.

                                    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 Servicer 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 Servicer and the Trustee without the consent of any
of the Certificateholders, (i) to cure any ambiguity or mistake, (ii) to correct
or supplement any provisions herein or therein which may be inconsistent with
any other provisions of this Agreement, any amendment to this Agreement or the
related Prospectus Supplement, (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 Servicer 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 the
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., 101
South Tryon Street, Charlotte, North Carolina 28255, Attention: General Counsel
and Chief Financial Officer, (b) in the case of the Servicer, Bank of America,
N.A., 2810 North Parham Road, Richmond, Virgina 23294, Attention: Servicing
Manager, with a copy to: Bank of America, N.A. 101 South Tryon Street,
Charlotte, North Carolina, 28255, Attention: General Counsel and Chief Financial
Officer, (c) in the case of the Trustee, 101 Barclay Street - 12E, New York, New
York 10286, Attention: Corporate Trust - MBS Group (Fax: (212) 815-5309), (d) 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 (e) 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 Servicer 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/ Judy Ford
                                           -----------------------------------
                                           Name:  Judy Ford
                                           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/ David Gresser
                                           -----------------------------------
                                           Name:  David Gresser
                                           Title: Assistant Treasurer


<PAGE>




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


            On the 25th day of May, 2000, before me, a notary public in and for
the State of New York, personally appeared David Gresser, known to me who, being
by me duly sworn, did depose and say that he is an Assistant Treasurer of The
Bank of New York, a New York banking 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 25th day of May, 2000, before me, a notary public in and for
the State of North Carolina, personally appeared Judy Ford, 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 25th day of May, 2000, 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 2000-3
                                    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.


<PAGE>




                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $10,000,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 MT 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.


<PAGE>


      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-2

                     [FORM OF FACE OF CLASS A-2 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $119,175,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 MU 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>



      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-3

                     [FORM OF FACE OF CLASS A-3 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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").

UNTIL THE ACCRETION TERMINATION DATE, THE INTEREST THAT ACCRUES ON THE
CERTIFICATE BALANCE OF THIS CERTIFICATE WILL NOT BE PAYABLE. BECAUSE SUCH UNPAID
INTEREST IS ADDED TO THE CERTIFICATE BALANCE OF THIS CERTIFICATE AND BECAUSE
REDUCTIONS OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERENCED HEREIN, THE
OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE MAY BE MORE OR LESS THAN THE
AMOUNT SET FORTH BELOW.


<PAGE>




                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $10,822,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 MV 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.


<PAGE>



      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 2000-3
                                    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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $19,000,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 MW 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>


      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-5

                     [FORM OF FACE OF CLASS A-5 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $12,410,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 MX 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>


      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-6

                     [FORM OF FACE OF CLASS A-6 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $20,000,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 MY 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.


<PAGE>

      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-PO

                    [FORM OF FACE OF CLASS A-PO CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                   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 2000-3
                                   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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $592,302.00

CUSIP No.:                    060506 MZ 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.


<PAGE>


      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-R

                     [FORM OF FACE OF CLASS A-R CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

Initial Certificate
Balance of this
Certificate
("Denomination"):             $100.00

Initial Class Certificate
Balance of this Class:        $100.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 NA 6

      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 May 25, 2000 (the
"Pooling and Servicing Agreement"), among the Depositor, Bank of America, N.A.,
as servicer (the "Servicer"), 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 Servicer 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 any successor thereto) 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 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.

      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 2000-3
                                    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 REFERENCED 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 SERVICER, 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 SERVICER 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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $4,300,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 NB 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>

      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-2

                     [FORM OF FACE OF CLASS B-2 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 REFERENCED 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 SERVICER, 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 SERVICER 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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $1,500,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 NC 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>


      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-3

                     [FORM OF FACE OF CLASS B-3 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 REFERENCED 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 SERVICER, 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 SERVICER 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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $900,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 ND 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.


<PAGE>



      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-4

                     [FORM OF FACE OF CLASS B-4 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 REFERENCED 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 REFERENCED 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 SERVICER, 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 SERVICER 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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $500,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 NE 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>

      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-5

                     [FORM OF FACE OF CLASS B-5 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 REFERENCED 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 REFERENCED 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 SERVICER, 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 SERVICER 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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $400,000.00

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 NF 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>



      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-6

                     [FORM OF FACE OF CLASS B-6 CERTIFICATE]

                    BANK OF AMERICA MORTGAGE SECURITIES, INC.
                Mortgage Pass-Through Certificates, Series 2000-3
                                    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 REFERENCED 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 REFERENCED 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 SERVICER, 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 SERVICER 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 2000-3
                                    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:                 May 1, 2000

First Distribution Date:      June 26, 2000

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

Initial Class Certificate
Balance of this Class:        $400,659.23

Pass-Through Rate:            7.750%

CUSIP No.:                    060506 NG 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 May 25, 2000 (the "Pooling
and Servicing Agreement"), among the Depositor, Bank of America, N.A., as
servicer (the "Servicer"), 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 Servicer 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.



<PAGE>


      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 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 Servicer 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 Servicer, the Certificate Registrar and the Trustee and
any agent of the Depositor, the Servicer, 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 Servicer, 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>


                                    EXHIBIT D

                             MORTGAGE LOAN SCHEDULE

<TABLE>
                              Bank of America, N.A.
                             Mortgage Loan Schedule
                                  BOAMS 2000-3
                               Settlement 5/25/00

<CAPTION>
                                   Orig.
Loan #      ST  ZipCode Occ. Prop.  LTV   Rate   F Pay Dt   Mat. Date  P and I  Pd Thru Dt  Orig. Bal. Sched. Bal.
---------- ---- ------- ---- ----- ----- ------ ---------- ---------- --------- ---------- ----------- -----------
<S>        <C>  <C>     <C>  <C>   <C>   <C>    <C>        <C>        <C>       <C>        <C>         <C>
0023238934  MI   48065   P    CO   68.9% 8.625% 05/01/2000 04/01/2030 $2,411.15 05/01/2000 $310,000.00 $309,816.98
0023313232  TN   38002   P    SF   79.8% 8.750% 05/01/2000 04/01/2030 $2,360.10 05/01/2000 $300,000.00 $299,827.40
0023328503  TX   78681   P    PU   80.0% 8.500% 04/01/2000 03/01/2030 $1,999.20 05/01/2000 $260,003.00 $259,686.86
0023421399  CO   81505   P    PU   75.5% 8.750% 05/01/2000 04/01/2030 $2,257.83 06/01/2000 $287,000.00 $286,834.88
0023528185  MD   21043   P    PU   79.8% 8.625% 05/01/2000 04/01/2030 $2,055.27 05/01/2000 $264,245.00 $264,088.99
0023653702  TX   75022   P    PU   80.0% 7.750% 01/01/2000 12/01/2029 $1,314.26 05/01/2000 $183,450.00 $182,794.18
0023663602  CA   93111   P    SF   75.0% 8.250% 05/01/2000 04/01/2030 $3,803.29 05/01/2000 $506,250.00 $505,927.18
0023663636  TX   75025   P    PU   80.0% 7.875% 01/01/2000 12/01/2029 $1,254.74 05/01/2000 $173,050.00 $172,446.63
0023664931  NC   28210   P    PU   80.0% 8.375% 01/01/2000 12/01/2029 $1,857.62 05/01/2000 $244,400.00 $243,629.77
0023666332  TX   78681   P    PU   80.0% 8.000% 02/01/2000 01/01/2030 $1,262.45 04/01/2000 $172,051.00 $171,579.41
0023668270  IL   60477   P    SF   89.7% 8.625% 05/01/2000 04/01/2030 $2,334.54 05/01/2000 $300,150.00 $299,972.79
0023695836  TX   75025   P    PU   80.0% 7.750% 01/01/2000 12/01/2029 $1,400.23 05/01/2000 $195,450.00 $194,751.28
0023700404  VA   20147   P    PU   95.0% 7.750% 02/01/2000 01/01/2030 $1,778.14 05/01/2000 $248,200.00 $247,327.97
0023707250  CA   92123   P    CO   80.0% 8.250% 05/01/2000 04/01/2030 $2,345.83 05/01/2000 $312,250.00 $312,050.89
0023748502  AZ   85262   S    PU   73.1% 8.375% 02/01/2000 01/01/2030 $2,280.22 05/01/2000 $300,000.00 $299,246.28
0023756281  CA   92620   P    PU   57.1% 8.250% 04/01/2000 03/01/2030 $2,141.11 05/01/2000 $285,000.00 $284,543.37
4563452376  AZ   85253   P    SF   61.0% 7.375% 12/01/1998 11/01/2028 $4,420.33 05/01/2000 $640,000.00 $621,547.84
0022968846  CO   80918   P    SF   90.0% 8.500% 04/01/2000 03/01/2030 $2,878.81 05/01/2000 $374,400.00 $373,944.77
0023767122  MN   55123   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,352.97 05/01/2000 $313,200.00 $312,799.19
0023769284  TX   78642   P    SF   80.0% 7.875% 05/01/2000 04/01/2030 $3,480.33 05/01/2000 $480,000.00 $479,669.67
0023777279  TX   75218   P    PU   94.2% 8.250% 02/01/2000 01/01/2030 $2,248.17 05/01/2000 $299,250.00 $298,478.78
0023777477  VA   23185   P    SF   74.4% 8.125% 04/01/2000 03/01/2030 $3,341.24 05/01/2000 $450,000.00 $449,409.27
0023786148  AZ   85749   P    SF   77.9% 8.375% 02/01/2000 01/01/2030 $2,457.31 05/01/2000 $323,300.00 $322,487.74
0023787799  PA   19355   P    SF   80.0% 8.625% 05/01/2000 04/01/2030 $4,884.52 06/01/2000 $628,000.00 $627,629.23
0023791494  CA   94040   P    PU   80.0% 7.875% 04/01/2000 03/01/2030 $3,136.51 05/01/2000 $432,580.00 $431,881.32
0023792369  NC   28277   P    PU   65.4% 7.875% 04/01/2000 03/01/2030 $1,921.43 05/01/2000 $265,000.00 $264,634.07
0023803794  CO   80138   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,373.40 05/01/2000 $315,920.00 $315,486.24
0023804925  FL   32937   P    PU   80.0% 8.625% 04/01/2000 03/01/2030 $2,893.38 06/01/2000 $372,000.00 $371,559.16
0023805369  MN   55386   P    SF   80.0% 8.875% 05/01/2000 04/01/2030 $2,068.68 05/01/2000 $260,000.00 $259,854.24
0023805385  CA   94568   P    PU   78.8% 7.875% 04/01/2000 03/01/2030 $2,347.77 06/01/2000 $323,800.00 $323,352.88
0023809346  GA   30341   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,286.11 05/01/2000 $304,300.00 $303,910.57
0023810385  MN   55125   P    PU   79.9% 8.625% 04/01/2000 03/01/2030 $2,628.93 05/01/2000 $338,000.00 $337,599.46
0023810906  KY   40059   P    SF   70.0% 8.375% 04/01/2000 03/01/2030 $2,394.23 06/01/2000 $315,000.00 $314,208.60
0023814114  VA   22936   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,308.64 05/01/2000 $307,300.00 $306,906.75
0023815285  CO   80134   P    SF   85.0% 8.500% 06/01/2000 05/01/2030 $2,843.06 06/01/2000 $369,750.00 $369,750.00
0023816879  GA   30075   P    PU   76.1% 8.250% 04/01/2000 03/01/2030 $2,742.12 05/01/2000 $365,000.00 $364,532.92
0023818396  AZ   85248   P    PU   80.0% 8.375% 04/01/2000 03/01/2030 $2,419.70 05/01/2000 $318,350.00 $317,952.86
0023818966  VA   23454   P    SF   76.8% 8.250% 05/01/2000 04/01/2030 $4,883.24 05/01/2000 $650,000.00 $649,585.51
0023823602  TX   74010   P    SF   71.1% 8.375% 05/01/2000 04/01/2030 $3,648.35 05/01/2000 $480,000.00 $475,975.83
0023823651  TX   76092   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $2,182.93 05/01/2000 $287,200.00 $286,840.72
0023824675  IN   46032   P    PU   80.0% 7.875% 04/01/2000 03/01/2030 $2,334.72 05/01/2000 $322,000.00 $321,555.36
0023826985  GA   30004   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $3,005.07 05/01/2000 $400,000.00 $399,488.11
0023829245  NC   28027   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $3,611.87 05/01/2000 $475,200.00 $474,607.20
0023829278  CA   92028   P    PU   68.9% 8.375% 05/01/2000 04/01/2030 $2,912.60 05/01/2000 $383,200.00 $382,961.82
0023829286  CO   80206   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $4,078.17 05/01/2000 $536,550.00 $536,216.50
0023829484  CA   95901   P    SF   80.0% 8.250% 04/01/2000 03/01/2030 $2,103.55 05/01/2000 $280,000.00 $279,641.67
0023830433  CO   80634   P    PU   79.7% 8.250% 04/01/2000 03/01/2030 $2,441.62 06/01/2000 $325,000.00 $324,440.19
0023832496  VA   20148   P    PU   78.9% 8.250% 04/01/2000 03/01/2030 $2,248.54 05/01/2000 $299,300.00 $298,916.99
0023833551  CO   80906   P    SF   55.6% 8.250% 04/01/2000 03/01/2030 $2,253.80 05/01/2000 $300,000.00 $299,616.09
0023833643  CA   92867   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $3,066.05 05/01/2000 $398,750.00 $398,508.43
0023834757  CA   94533   P    PU   73.1% 8.500% 05/01/2000 04/01/2030 $2,093.76 06/01/2000 $272,300.00 $272,135.03
0023834997  MD   21012   P    SF   63.1% 8.375% 05/01/2000 04/01/2030 $3,116.30 05/01/2000 $410,000.00 $409,745.16
0023837040  MD   21401   P    SF   75.0% 8.625% 04/01/2000 03/01/2030 $2,770.88 05/01/2000 $356,250.00 $355,827.83
0023839376  TX   78730   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $3,660.17 05/01/2000 $487,200.00 $486,576.52
0023841067  CO   80467   S    SF   67.4% 8.625% 05/01/2000 04/01/2030 $4,666.74 05/01/2000 $600,000.00 $599,645.76
0023841075  CA   94568   P    PU   80.0% 8.375% 04/01/2000 03/01/2030 $3,404.75 06/01/2000 $447,950.00 $447,391.19
0023841570  FL   32746   P    SF   79.8% 8.750% 04/01/2000 03/01/2030 $2,177.98 05/01/2000 $276,850.00 $276,530.28
0023842339  CO   80124   P    SF   80.0% 8.625% 05/01/2000 04/01/2030 $2,524.46 05/01/2000 $324,568.00 $324,376.37
0023843121  WA   98053   P    SF   80.0% 8.500% 04/01/2000 03/01/2030 $2,768.09 05/01/2000 $360,000.00 $359,562.28
0023843311  AZ   85212   P    PU   94.9% 8.000% 04/01/2000 03/01/2030 $1,931.64 05/01/2000 $263,250.00 $262,869.14
0023847445  OK   73151   P    PU   70.0% 8.625% 04/01/2000 03/01/2030 $2,722.26 04/01/2000 $350,000.00 $349,585.25
0023851249  GA   30338   P    SF   90.0% 8.500% 04/01/2000 03/01/2030 $2,282.91 05/01/2000 $296,900.00 $296,538.99
0023851330  OH   43017   P    PU   90.0% 8.250% 04/01/2000 03/01/2030 $2,292.12 05/01/2000 $305,100.00 $304,709.55
0023851454  CA   90732   P    SF   79.8% 8.250% 04/01/2000 03/01/2030 $2,181.68 05/01/2000 $290,400.00 $289,682.37
0023852015  CA   92602   P    PU   55.6% 8.250% 04/01/2000 03/01/2030 $2,704.56 06/01/2000 $360,000.00 $359,539.30
0023852023  GA   30030   P    SF   75.0% 8.125% 02/01/2000 01/01/2030 $2,277.61 06/01/2000 $306,750.00 $305,939.17
0023852080  OK   73142   P    SF   74.7% 8.500% 04/01/2000 03/01/2030 $4,997.94 05/01/2000 $650,000.00 $649,209.67
0023853393  CA   91007   P    SF   90.0% 8.625% 04/01/2000 03/01/2030 $2,926.04 05/01/2000 $376,200.00 $375,754.20
0023854177  CA   93001   P    PU   79.8% 8.250% 04/01/2000 03/01/2030 $3,793.90 05/01/2000 $505,000.00 $504,353.74
0023854516  GA   30306   P    SF   80.0% 8.250% 04/01/2000 03/01/2030 $2,217.74 05/01/2000 $295,200.00 $294,822.23
0023855521  CO   80215   P    SF   83.9% 8.375% 04/01/2000 03/01/2030 $1,976.19 05/01/2000 $260,000.00 $259,675.66
0023855950  KY   40513   P    SF   95.0% 8.750% 04/01/2000 03/01/2030 $2,137.47 05/01/2000 $271,700.00 $271,386.22
0023856883  VA   20176   P    PU   62.3% 8.000% 05/01/2000 04/01/2030 $2,384.73 05/01/2000 $325,000.00 $324,781.94
0023857188  NY   11733   P    SF   72.4% 8.125% 05/01/2000 04/01/2030 $2,227.50 05/01/2000 $300,000.00 $299,803.75
0023857451  TX   77006   P    SF   74.0% 8.250% 04/01/2000 03/01/2030 $2,141.11 05/01/2000 $285,000.00 $284,635.29
0023857600  CA   92887   P    PU   79.9% 8.250% 04/01/2000 03/01/2030 $2,845.80 05/01/2000 $378,800.00 $378,315.24
0023859333  TX   78255   P    PU   80.0% 8.375% 04/01/2000 03/01/2030 $2,675.45 05/01/2000 $352,000.00 $351,560.91
0023859390  TX   78746   P    PU   80.0% 8.000% 05/01/2000 04/01/2030 $3,111.16 05/01/2000 $424,000.00 $423,715.51
0023859523  TX   75093   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $2,088.68 06/01/2000 $274,800.00 $274,629.20
0023859572  TX   78628   P    SF   80.0% 8.250% 05/01/2000 04/01/2030 $2,193.32 05/01/2000 $291,950.00 $291,763.84
0023859614  TX   77057   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $4,262.31 05/01/2000 $567,350.00 $566,623.95
0023861651  TX   77057   P    PU   80.0% 8.375% 04/01/2000 03/01/2030 $3,405.12 05/01/2000 $448,000.00 $447,441.15
0023862261  VA   22101   P    SF   80.0% 8.250% 04/01/2000 03/01/2030 $2,494.21 05/01/2000 $332,000.00 $331,518.34
0023862592  CO   80234   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,404.06 05/01/2000 $320,000.00 $319,590.48
0023863137  CA   92677   P    PU   80.0% 8.625% 05/01/2000 04/01/2030 $2,992.16 05/01/2000 $384,700.00 $384,472.87
0023863491  NC   27927   S    PU   71.4% 8.000% 04/01/2000 03/01/2030 $2,436.10 05/01/2000 $332,000.00 $331,552.07
0023863616  AL   36066   P    SF   89.7% 8.250% 06/01/2000 05/01/2030 $2,629.43 06/01/2000 $350,000.00 $350,000.00
0023864796  WA   98040   P    SF   80.0% 8.250% 04/01/2000 03/01/2030 $3,470.85 05/01/2000 $462,000.00 $461,408.78
0023864853  TX   78681   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $3,005.07 05/01/2000 $400,000.00 $399,744.93
0023866114  CO   80118   P    SF   80.0% 8.500% 03/01/2000 02/01/2030 $2,275.98 05/01/2000 $296,000.00 $295,458.25
0023866296  VA   23113   P    SF   90.0% 8.625% 04/01/2000 03/01/2030 $2,450.04 05/01/2000 $315,000.00 $314,626.71
0023866312  CO   80634   P    PU   72.3% 8.125% 05/01/2000 04/01/2030 $2,227.50 05/01/2000 $300,000.00 $299,803.75
0023866346  VA   20124   P    SF   79.9% 8.250% 05/01/2000 04/01/2030 $2,168.16 05/01/2000 $288,600.00 $288,415.97
0023866577  CO   80919   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $3,106.42 05/01/2000 $404,000.00 $403,755.25
0023866718  NY   10924   P    SF   80.0% 8.750% 04/01/2000 03/01/2030 $2,340.44 05/01/2000 $297,500.00 $297,156.41
0023867781  NC   27804   P    SF   71.7% 8.500% 03/01/2000 02/01/2030 $2,302.90 05/01/2000 $299,500.00 $298,951.81
0023867831  CA   95404   P    SF   75.0% 8.250% 05/01/2000 04/01/2030 $2,028.04 05/01/2000 $269,950.00 $269,777.87
0023869159  AL   35801   P    SF   80.0% 8.250% 05/01/2000 04/01/2030 $2,554.31 06/01/2000 $340,000.00 $339,283.11
0023869860  CA   94568   P    PU   78.8% 8.500% 05/01/2000 04/01/2030 $2,375.17 05/01/2000 $308,900.00 $308,712.87
0023871486  CO   80210   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,127.74 05/01/2000 $276,720.00 $276,552.36
0023872500  CA   94127   P    SF   49.6% 8.250% 04/01/2000 03/01/2030 $3,380.70 05/01/2000 $450,000.00 $449,424.13
0023874605  WA   98072   P    SF   80.0% 8.500% 04/01/2000 03/01/2030 $2,368.25 05/01/2000 $308,000.00 $307,625.52
0023875818  TX   75074   P    PU   80.0% 8.750% 05/01/2000 04/01/2030 $2,468.82 05/01/2000 $313,819.00 $313,638.44
0023875834  CA   94952   P    SF   75.0% 8.250% 04/01/2000 03/01/2030 $4,721.71 05/01/2000 $628,500.00 $627,695.41
0023875867  CO   80015   P    PU   80.0% 8.625% 05/01/2000 04/01/2030 $2,585.76 05/01/2000 $332,450.00 $332,253.72
0023876717  TX   78750   P    SF   92.1% 8.250% 04/01/2000 03/01/2030 $2,352.59 05/01/2000 $313,150.00 $312,749.26
0023879380  CA   95003   P    SF   45.9% 8.500% 05/01/2000 04/01/2030 $2,383.63 06/01/2000 $310,000.00 $309,812.20
0023880180  GA   30326   P    CO   52.9% 8.625% 05/01/2000 04/01/2030 $2,761.16 05/01/2000 $355,000.00 $354,790.40
0023880230  KY   40502   P    PU   67.7% 8.500% 04/01/2000 03/01/2030 $3,383.22 05/01/2000 $440,000.00 $439,465.01
0023883242  NY   11570   P    SF   70.3% 8.750% 04/01/2000 03/01/2030 $3,540.16 06/01/2000 $450,000.00 $449,480.29
0023885155  FL   32504   P    PU   58.5% 8.500% 04/01/2000 03/01/2030 $2,191.40 06/01/2000 $285,000.00 $284,636.22
0023885700  WY   83001   P    SF   54.9% 8.500% 05/01/2000 04/01/2030 $3,016.60 05/01/2000 $392,320.00 $392,082.33
0023889611  CA   92673   I    PU   70.0% 8.500% 05/01/2000 04/01/2030 $2,400.16 05/01/2000 $312,150.00 $311,960.90
0023890494  LA   70810   P    SF   79.2% 8.500% 04/01/2000 03/01/2030 $3,014.14 05/01/2000 $392,000.00 $391,523.38
0023891559  CO   80526   P    PU   80.0% 8.750% 04/01/2000 03/01/2030 $2,681.08 05/01/2000 $340,800.00 $340,406.41
0023892771  TX   76051   P    SF   95.0% 9.250% 04/01/2000 03/01/2030 $2,364.37 05/01/2000 $287,400.00 $287,100.65
0023893555  CO   80209   P    SF   72.4% 8.250% 04/01/2000 03/01/2030 $2,092.66 05/01/2000 $278,550.00 $278,193.52
0023896061  SC   29920   S    PU   59.2% 8.500% 04/01/2000 03/01/2030 $4,459.70 06/01/2000 $580,000.00 $579,294.77
0023897317  CA   90621   P    PU   80.0% 8.375% 04/01/2000 03/01/2030 $3,231.07 05/01/2000 $425,100.00 $423,992.97
0023900053  CA   91326   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $2,929.32 06/01/2000 $385,400.00 $385,160.45
0023900079  CA   95023   P    SF   80.0% 8.750% 04/01/2000 03/01/2030 $2,327.85 05/01/2000 $295,900.00 $295,558.26
0023902927  IL   60045   P    SF   80.0% 8.625% 05/01/2000 04/01/2030 $4,293.40 06/01/2000 $552,000.00 $551,674.10
0023902943  WA   98053   P    PU   75.0% 8.375% 04/01/2000 03/01/2030 $2,878.77 05/01/2000 $378,750.00 $378,277.53
0023903735  AR   72223   P    PU   79.9% 8.500% 05/01/2000 04/01/2030 $2,329.81 06/01/2000 $303,000.00 $302,816.44
0023905722  AL   35116   P    SF   88.3% 8.500% 04/01/2000 03/01/2030 $2,037.62 05/01/2000 $265,000.00 $264,677.79
0023905946  SC   29485   P    SF   90.0% 8.375% 05/01/2000 04/01/2030 $2,339.51 05/01/2000 $307,800.00 $307,608.68
0023907785  IL   60564   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,061.48 06/01/2000 $274,400.00 $274,048.84
0023908726  CA   92253   P    PU   75.0% 8.750% 04/01/2000 03/01/2030 $5,841.25 05/01/2000 $742,500.00 $741,642.51
0023909211  CO   80027   P    PU   77.2% 8.250% 05/01/2000 04/01/2030 $2,542.67 05/01/2000 $338,450.00 $338,234.17
0023912645  TX   76116   P    PU   90.0% 8.625% 05/01/2000 04/01/2030 $2,870.04 05/01/2000 $369,000.00 $368,782.15
0023913312  TX   75225   P    SF   76.3% 8.125% 04/01/2000 03/01/2030 $3,007.11 05/01/2000 $405,000.00 $403,972.14
0023913577  TX   75013   P    PU   80.0% 8.500% 04/01/2000 03/01/2030 $2,411.32 06/01/2000 $313,600.00 $313,218.68
0023914070  TX   77379   P    PU   56.1% 8.500% 04/01/2000 03/01/2030 $2,844.98 05/01/2000 $370,000.00 $369,550.12
0023914229  CA   94559   P    SF   80.0% 7.875% 05/01/2000 04/01/2030 $1,925.42 05/01/2000 $265,550.00 $265,367.25
0023914344  CA   92009   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $2,605.77 06/01/2000 $346,850.00 $346,628.82
0023914500  CO   80127   P    PU   90.0% 8.500% 05/01/2000 04/01/2030 $2,421.31 05/01/2000 $314,900.00 $314,709.23
0023914559  CO   80439   P    SF   80.0% 8.625% 04/01/2000 03/01/2030 $2,806.27 05/01/2000 $360,800.00 $360,372.43
0023916430  CO   80016   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $2,128.21 05/01/2000 $280,000.00 $279,825.96
0023916513  GA   30004   P    PU   68.4% 8.625% 05/01/2000 04/01/2030 $5,055.63 05/01/2000 $650,000.00 $649,616.25
0023917008  NV   89014   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $3,816.44 05/01/2000 $508,000.00 $507,349.89
0023917180  IL   60657   P    2F   80.0% 8.875% 04/01/2000 03/01/2030 $2,978.90 05/01/2000 $374,400.00 $373,978.65
0023918063  AZ   85212   P    PU   93.0% 8.625% 04/01/2000 03/01/2030 $2,112.87 06/01/2000 $271,650.00 $271,228.07
0023919343  CA   95035   P    PU   60.9% 9.875% 04/01/2000 03/01/2030 $2,431.38 05/01/2000 $280,000.00 $279,744.53
0023920267  WA   98116   P    SF   90.0% 8.500% 05/01/2000 04/01/2030 $2,200.64 05/01/2000 $286,200.00 $286,026.61
0023920606  CA   95616   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $2,179.13 05/01/2000 $286,700.00 $286,336.06
0023920861  GA   30067   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,675.82 05/01/2000 $348,000.00 $347,789.18
0023921364  TN   37064   P    SF   67.4% 8.375% 04/01/2000 03/01/2020 $2,493.80 05/01/2000 $290,000.00 $289,057.04
0023922453  TN   37064   P    PU   80.0% 7.375% 12/01/1999 11/01/2029 $2,099.65 05/01/2000 $304,000.00 $302,483.05
0023922651  VA   22936   P    SF   73.3% 8.875% 04/01/2000 03/01/2030 $2,188.02 05/01/2000 $275,000.00 $274,690.52
0023924863  CA   95066   P    PU   68.9% 8.375% 05/01/2000 04/01/2030 $3,192.30 05/01/2000 $420,000.00 $419,738.95
0023925092  CA   92211   S    PU   64.3% 8.375% 04/01/2000 03/01/2030 $3,420.33 05/01/2000 $450,000.00 $449,438.64
0023927114  MD   20777   P    SF   77.5% 9.750% 04/01/2000 03/01/2030 $2,749.29 05/01/2000 $320,000.00 $319,700.21
0023927916  CO   80020   P    PU   95.0% 8.875% 04/01/2000 03/01/2030 $2,274.89 05/01/2000 $285,918.00 $285,596.24
0023930316  OK   73003   P    SF   80.0% 8.750% 04/01/2000 03/01/2030 $2,139.83 05/01/2000 $272,000.00 $271,685.86
0023931330  TX   77006   P    SF   61.0% 8.000% 04/01/2000 03/01/2030 $2,751.62 05/01/2000 $375,000.00 $374,495.08
0023931488  CO   80116   P    SF   57.4% 8.375% 05/01/2000 04/01/2030 $2,371.43 05/01/2000 $312,000.00 $311,806.07
0023931694  CA   95065   I    SF   75.8% 8.875% 04/01/2000 03/01/2030 $2,494.35 05/01/2000 $313,500.00 $313,147.18
0023933096  CA   92887   P    PU   64.3% 8.625% 06/01/2000 05/01/2030 $2,722.26 06/01/2000 $350,000.00 $350,000.00
0023933146  CA   92887   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $2,525.88 06/01/2000 $328,500.00 $328,300.99
0023933278  KY   40207   P    SF   66.6% 8.500% 06/01/2000 05/01/2030 $3,660.03 06/01/2000 $476,000.00 $476,000.00
0023934003  CA   94960   P    SF   75.4% 8.125% 04/01/2000 03/01/2030 $4,477.26 05/01/2000 $603,000.00 $602,208.43
0023934367  SC   29209   P    PU   79.3% 9.250% 04/01/2000 03/01/2030 $2,772.42 05/01/2000 $337,000.00 $336,649.23
0023934516  CO   80015   P    PU   95.0% 9.750% 04/01/2000 03/01/2030 $2,530.21 05/01/2000 $294,500.00 $294,224.09
0023934698  AZ   85262   S    PU   63.8% 8.750% 04/01/2000 03/01/2030 $3,540.15 05/01/2000 $450,000.00 $449,480.31
0023935760  CA   91326   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $2,523.50 05/01/2000 $335,900.00 $335,685.81
0023937097  TN   37087   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $3,192.31 05/01/2000 $420,000.00 $419,738.94
0023938400  TX   75225   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $2,960.37 05/01/2000 $394,050.00 $393,798.72
0023938798  TN   37215   P    SF   53.8% 8.500% 05/01/2000 04/01/2030 $2,275.99 05/01/2000 $296,000.00 $295,820.68
0023939754  CA   92656   P    PU   80.0% 8.125% 04/01/2000 03/01/2030 $1,960.19 05/01/2000 $264,000.00 $263,653.45
0023940281  NC   28210   P    SF   79.5% 8.375% 06/01/2000 05/01/2030 $2,698.26 06/01/2000 $355,000.00 $355,000.00
0023940695  PA   19106   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $2,857.87 05/01/2000 $376,000.00 $375,530.97
0023941008  SC   29689   P    SF   86.4% 8.375% 05/01/2000 04/01/2030 $2,166.21 05/01/2000 $285,000.00 $284,822.85
0023941297  WA   98335   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $3,192.53 06/01/2000 $415,200.00 $414,948.47
0023941586  TX   77056   P    PU   67.3% 8.750% 05/01/2000 04/01/2030 $3,241.21 07/01/2000 $412,000.00 $411,762.96
0023942758  CO   80123   P    PU   80.0% 8.000% 04/01/2000 03/01/2030 $2,265.87 05/01/2000 $308,800.00 $308,384.22
0023944366  NC   27282   P    PU   80.0% 8.625% 05/01/2000 04/01/2030 $2,240.04 05/01/2000 $288,000.00 $287,829.96
0023945397  GA   30024   P    PU   94.4% 8.500% 04/01/2000 03/01/2030 $2,306.75 05/01/2000 $300,000.00 $299,635.21
0023946239  MD   20777   P    PU   66.7% 8.500% 05/01/2000 04/01/2030 $2,306.74 05/01/2000 $300,000.00 $299,818.26
0023947054  TX   78209   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $3,952.38 05/01/2000 $520,000.00 $519,676.79
0023947294  TX   78934   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $3,690.79 05/01/2000 $480,000.00 $479,709.21
0023947377  CA   94558   S    SF   70.0% 8.500% 04/01/2000 03/01/2030 $3,417.83 05/01/2000 $444,500.00 $443,959.51
0023947443  NV   89502   P    SF   80.0% 8.750% 04/01/2000 03/01/2030 $2,204.34 05/01/2000 $280,200.00 $279,876.40
0023948292  TX   77005   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $2,566.00 06/01/2000 $337,600.00 $337,178.87
0023948748  MD   20855   P    SF   80.0% 8.250% 05/01/2000 04/01/2030 $2,674.51 05/01/2000 $356,000.00 $355,772.99
0023950231  TX   75069   P    PU   69.2% 8.875% 05/01/2000 04/01/2030 $3,580.40 05/01/2000 $450,000.00 $449,747.73
0023950819  CA   95051   P    SF   60.0% 9.625% 05/01/2000 04/01/2030 $2,549.97 06/01/2000 $300,000.00 $297,856.28
0023951387  TN   37027   P    PU   69.2% 8.250% 05/01/2000 04/01/2030 $3,792.39 05/01/2000 $504,800.00 $504,478.11
0023952518  CA   92117   I    SF   65.5% 9.125% 05/01/2000 04/01/2030 $2,237.49 05/01/2000 $275,000.00 $274,853.66
0023954548  TX   76034   P    SF   80.0% 8.750% 05/01/2000 04/01/2030 $2,460.80 05/01/2000 $312,800.00 $312,620.03
0023955578  CA   95135   P    SF   79.9% 8.375% 05/01/2000 04/01/2030 $3,990.38 05/01/2000 $525,000.00 $524,673.68
0023955628  UT   84032   P    SF   79.5% 8.875% 05/01/2000 04/01/2030 $4,773.87 05/01/2000 $600,000.00 $599,663.63
0023955883  TN   38139   P    SF   65.2% 8.500% 06/01/2000 05/01/2030 $2,883.43 06/01/2000 $375,000.00 $375,000.00
0023956279  CA   95123   P    SF   80.0% 8.000% 05/01/2000 04/01/2030 $2,406.75 07/01/2000 $328,000.00 $327,779.92
0023956832  NC   28075   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $2,128.20 05/01/2000 $280,000.00 $279,825.97
0023958176  TX   77069   P    PU   90.0% 8.500% 05/01/2000 04/01/2030 $2,421.31 05/01/2000 $314,900.00 $314,709.23
0023958804  NC   27514   P    PU   67.1% 8.625% 05/01/2000 04/01/2030 $2,582.27 05/01/2000 $332,000.00 $331,803.98
0023959398  IL   60126   P    SF   68.2% 8.750% 06/01/2000 05/01/2030 $2,950.13 06/01/2000 $375,000.00 $375,000.00
0023962640  CO   80231   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,362.30 05/01/2000 $310,800.00 $310,606.83
0023962731  CO   80439   P    PU   67.7% 8.250% 06/01/2000 05/01/2020 $3,834.30 06/01/2000 $450,000.00 $450,000.00
0023963044  WA   98102   P    SF   70.0% 8.375% 05/01/2000 04/01/2030 $3,719.04 05/01/2000 $489,300.00 $488,995.87
0023963598  NY   10469   P    PU   82.0% 8.000% 05/01/2000 04/01/2030 $2,201.30 06/01/2000 $300,000.00 $299,798.70
0023965452  TX   75208   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $3,660.03 05/01/2000 $476,000.00 $475,711.64
0023965536  CA   95121   P    SF   40.0% 8.000% 05/01/2000 04/01/2030 $2,935.06 05/01/2000 $400,000.00 $399,731.61
0023965668  CA   94568   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $3,585.45 05/01/2000 $466,300.00 $466,017.51
0023966518  IL   60614   P    CO   80.0% 8.500% 05/01/2000 04/01/2030 $2,337.50 05/01/2000 $304,000.00 $303,815.83
0023967482  CO   80104   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $2,772.74 05/01/2000 $364,800.00 $364,573.26
0023969082  CO   80906   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $3,075.66 05/01/2000 $400,000.00 $399,757.67
0023970684  NC   27358   P    PU   79.9% 8.125% 05/01/2000 04/01/2030 $2,453.95 05/01/2000 $330,500.00 $330,283.81
0023970825  FL   33071   P    PU   80.0% 9.375% 04/01/2000 03/01/2030 $2,582.17 05/01/2000 $310,450.00 $310,135.22
0023971740  MD   20736   P    SF   80.0% 8.750% 05/01/2000 04/01/2030 $2,674.79 05/01/2000 $340,000.00 $339,804.38
0023972508  CO   80127   P    PU   95.0% 8.625% 02/01/2000 01/01/2030 $2,700.49 06/01/2000 $347,200.00 $346,371.17
0023974082  TX   77024   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $2,944.97 06/01/2000 $392,000.00 $391,750.03
0023974538  CA   91326   P    PU   73.0% 8.125% 05/01/2000 04/01/2030 $2,011.05 05/01/2000 $270,850.00 $270,672.83
0023974603  TX   78746   P    PU   80.0% 8.625% 05/01/2000 04/01/2030 $5,036.97 06/01/2000 $647,600.00 $647,217.66
0023975444  CA   94903   P    SF   80.0% 8.625% 05/01/2000 04/01/2030 $2,333.37 06/01/2000 $300,000.00 $299,822.88
0023975899  CA   95023   P    PU   80.0% 8.000% 05/01/2000 04/01/2030 $2,934.69 05/01/2000 $399,950.00 $399,681.64
0023976285  CA   94123   P    CO   48.4% 8.625% 05/01/2000 04/01/2030 $2,916.71 05/01/2000 $375,000.00 $374,778.60
0023978232  CA   91320   P    PU   61.2% 8.125% 05/01/2000 04/01/2030 $2,344.81 06/01/2000 $315,800.00 $315,593.42
0023978331  CA   92692   P    PU   68.2% 8.375% 05/01/2000 04/01/2030 $2,204.21 05/01/2000 $290,000.00 $289,819.75
0023978430  CO   80517   S    PU   80.0% 8.250% 05/01/2000 04/01/2030 $2,824.77 05/01/2000 $376,000.00 $375,760.23
0023978539  CA   95051   P    SF   80.0% 8.125% 05/01/2000 04/01/2030 $2,435.39 05/01/2000 $328,000.00 $327,785.44
0023980576  TX   78230   P    PU   78.3% 8.250% 05/01/2000 04/01/2030 $3,618.10 06/01/2000 $481,600.00 $481,292.90
0023980766  IL   60048   P    SF   68.1% 9.500% 06/01/2000 05/01/2030 $3,262.51 06/01/2000 $388,000.00 $388,000.00
0023981012  CA   94539   P    SF   75.0% 9.625% 05/01/2000 04/01/2030 $2,454.35 05/01/2000 $288,750.00 $288,611.67
0023981079  CA   95148   P    SF   70.0% 9.625% 05/01/2000 04/01/2030 $2,498.97 05/01/2000 $294,000.00 $293,859.16
0023981897  TX   77027   P    PU   80.0% 8.500% 06/01/2000 05/01/2030 $2,091.44 06/01/2000 $272,000.00 $272,000.00
0023981913  GA   30305   P    SF   85.0% 8.500% 05/01/2000 04/01/2030 $2,065.30 05/01/2000 $268,600.00 $268,437.28
0023982184  TX   77354   P    PU   89.1% 8.000% 05/01/2000 04/01/2030 $2,313.19 05/01/2000 $315,250.00 $315,038.48
0023983844  NV   89012   P    PU   76.4% 8.625% 05/01/2000 04/01/2030 $4,750.74 05/01/2000 $610,800.00 $610,439.39
0023984636  CA   91320   P    PU   80.0% 8.000% 06/01/2000 05/01/2030 $2,544.70 06/01/2000 $346,800.00 $346,800.00
0023984669  WA   98513   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,239.08 05/01/2000 $291,200.00 $291,023.59
0023984677  WA   98072   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $3,228.79 05/01/2000 $424,800.00 $424,535.96
0023986177  IN   46033   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $3,457.04 06/01/2000 $449,600.00 $449,327.63
0023986185  CA   93003   S    SF   75.0% 8.625% 05/01/2000 04/01/2030 $2,333.37 05/01/2000 $300,000.00 $299,822.88
0023987480  TX   75019   P    PU   80.0% 8.625% 06/01/2000 05/01/2030 $2,413.87 06/01/2000 $310,350.00 $310,350.00
0023987522  CA   93065   P    PU   80.0% 7.125% 05/01/1999 04/01/2029 $1,762.45 06/01/2000 $261,600.00 $258,781.38
0023988702  WA   98052   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $2,896.64 05/01/2000 $381,100.00 $380,863.12
0023991367  CO   80634   P    PU   76.8% 8.500% 06/01/2000 05/01/2030 $2,183.71 06/01/2000 $284,000.00 $284,000.00
0023995277  CA   95119   P    SF   66.0% 8.625% 05/01/2000 04/01/2030 $5,055.63 05/01/2000 $650,000.00 $649,616.25
0023996614  CA   92606   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $2,106.18 05/01/2000 $280,350.00 $280,171.23
0023996648  WA   98115   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,060.69 05/01/2000 $268,000.00 $267,837.64
0023997620  CO   81006   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,219.41 06/01/2000 $292,000.00 $291,818.51
0023998578  WA   98065   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $3,245.10 05/01/2000 $431,950.00 $431,674.56
0027925858  TX   75002   P    SF   80.0% 8.250% 05/01/2000 04/01/2030 $3,545.98 05/01/2000 $472,000.00 $471,699.02
0028024941  FL   33029   P    PU   87.5% 8.750% 06/01/2000 05/01/2030 $2,124.10 06/01/2000 $270,000.00 $270,000.00
0028371292  VA   20151   P    PU   76.1% 8.250% 05/01/2000 04/01/2030 $2,441.62 05/01/2000 $325,000.00 $324,792.76
0028388551  VA   23059   P    PU   80.0% 8.500% 06/01/2000 05/01/2030 $2,786.36 06/01/2000 $362,375.00 $362,375.00
0028442663  CA   95121   P    SF   72.9% 9.625% 05/01/2000 04/01/2030 $3,841.96 05/01/2000 $452,000.00 $451,783.46
0028443232  TX   78572   P    SF   77.4% 8.375% 05/01/2000 04/01/2030 $4,869.79 05/01/2000 $640,700.00 $640,301.76
0028444230  CA   94063   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,219.41 05/01/2000 $292,000.00 $291,818.51
0028444255  MN   55104   P    SF   90.0% 8.625% 06/01/2000 05/01/2030 $2,089.53 06/01/2000 $268,650.00 $268,650.00
0028445039  TX   76710   P    SF   90.0% 8.500% 05/01/2000 04/01/2030 $2,768.09 05/01/2000 $360,000.00 $359,781.91
0028445468  NC   27927   S    PU   80.0% 8.750% 05/01/2000 04/01/2030 $5,538.38 05/01/2000 $704,000.00 $703,594.95
0028445898  ID   83814   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $3,014.14 05/01/2000 $392,000.00 $391,762.53
0028445971  VA   22153   P    PU   80.0% 8.000% 05/01/2000 04/01/2030 $2,036.20 05/01/2000 $277,500.00 $277,313.80
0028447100  CA   94539   P    SF   45.5% 9.625% 05/01/2000 04/01/2030 $5,507.94 05/01/2000 $648,000.00 $647,689.56
0028447217  CA   94022   P    SF   30.8% 9.625% 05/01/2000 04/01/2030 $5,227.44 05/01/2000 $615,000.00 $614,705.37
0028447266  TN   37205   P    SF   79.9% 8.375% 06/01/2000 05/01/2030 $2,195.09 06/01/2000 $288,800.00 $288,800.00
0028452290  CO   80107   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $2,792.69 06/01/2000 $363,200.00 $363,200.00
0028452589  TX   77019   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $1,976.19 05/01/2000 $260,000.00 $259,838.39
0028453876  UT   84121   P    SF   95.0% 8.750% 06/01/2000 05/01/2030 $2,653.15 06/01/2000 $337,250.00 $337,250.00
0028454262  TX   77573   P    PU   63.2% 8.500% 06/01/2000 05/01/2030 $4,613.48 06/01/2000 $600,000.00 $600,000.00
0028458388  RI   02906   S    SF   75.0% 7.875% 05/01/2000 04/01/2030 $2,441.68 05/01/2000 $336,750.00 $336,518.24
0028460111  CO   80234   P    PU   80.0% 8.500% 06/01/2000 05/01/2030 $3,383.22 06/01/2000 $440,000.00 $440,000.00
0028460434  NV   89123   P    PU   80.0% 8.750% 05/01/2000 04/01/2030 $2,395.50 05/01/2000 $304,500.00 $304,324.81
0028461192  CO   80234   P    PU   44.9% 8.500% 05/01/2000 04/01/2030 $2,691.20 05/01/2000 $350,000.00 $349,787.97
0028462661  CA   92264   P    SF   49.1% 8.750% 05/01/2000 04/01/2030 $2,242.10 05/01/2000 $285,000.00 $284,836.03
0028463198  IL   60464   P    SF   74.8% 8.500% 06/01/2000 05/01/2030 $2,575.86 06/01/2000 $335,000.00 $335,000.00
0028464170  CA   91423   P    SF   65.2% 8.375% 05/01/2000 04/01/2030 $2,850.27 05/01/2000 $375,000.00 $374,766.92
0028464253  MD   21054   P    PU   79.4% 9.000% 05/01/2000 04/01/2030 $2,243.29 05/01/2000 $278,800.00 $278,647.71
0028467801  DC   20015   P    SF   75.0% 8.500% 05/01/2000 04/01/2030 $3,690.79 05/01/2000 $480,000.00 $479,709.21
0028467983  TX   77077   P    PU   80.0% 8.625% 05/01/2000 04/01/2030 $2,426.70 05/01/2000 $312,000.00 $311,815.80
0028468536  CO   80439   P    SF   90.0% 8.875% 05/01/2000 04/01/2030 $2,542.09 05/01/2000 $319,500.00 $319,320.88
0028476935  CA   90503   P    SF   77.2% 8.625% 06/01/2000 05/01/2030 $2,551.15 06/01/2000 $328,000.00 $328,000.00
0028477438  FL   32819   P    PU   70.9% 8.375% 06/01/2000 05/01/2030 $3,230.31 06/01/2000 $425,000.00 $425,000.00
0028477834  CA   95130   P    SF   75.0% 9.750% 06/01/2000 05/01/2030 $2,835.21 06/01/2000 $330,000.00 $330,000.00
0028478030  FL   33611   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $4,165.20 05/01/2000 $548,000.00 $547,659.38
0028478576  KY   40207   P    SF   80.0% 8.375% 06/01/2000 05/01/2030 $2,189.01 06/01/2000 $288,000.00 $288,000.00
0028483204  NC   28203   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $2,952.63 06/01/2000 $384,000.00 $384,000.00
0028498954  CA   92808   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $3,727.31 05/01/2000 $484,750.00 $484,456.34
0028502086  CA   91011   P    SF   90.0% 8.750% 06/01/2000 05/01/2030 $2,895.84 06/01/2000 $368,100.00 $368,100.00
5000043579  PA   19312   P    PU   75.0% 7.250% 12/01/1999 11/01/2029 $3,028.87 05/01/2000 $444,000.00 $441,890.13
5000439231  CA   94568   P    SF   85.0% 7.000% 06/01/1999 05/01/2029 $2,142.94 05/01/2000 $322,100.00 $318,828.08
5000442177  NY   10567   P    SF   80.0% 7.750% 05/01/2000 04/01/2030 $3,209.53 05/01/2000 $448,000.00 $447,683.80
6000371671  CA   94118   P    4F   73.0% 8.500% 04/01/2000 03/01/2030 $4,997.94 04/01/2000 $650,000.00 $649,209.66
6002913363  MA   01720   P    SF   80.0% 8.375% 06/01/2000 05/01/2030 $2,645.06 06/01/2000 $348,000.00 $348,000.00
6007707554  TX   78212   P    SF   80.0% 8.375% 06/01/2000 05/01/2030 $3,040.29 06/01/2000 $400,000.00 $400,000.00
6007815290  CA   92807   P    PU   74.8% 8.500% 06/01/2000 05/01/2030 $2,287.52 06/01/2000 $297,500.00 $297,500.00
6009498103  CA   94112   P    SF   90.0% 8.250% 05/01/2000 04/01/2030 $2,162.90 05/01/2000 $287,900.00 $287,716.41
6013344988  DC   20016   P    SF   80.0% 8.750% 05/01/2000 04/01/2030 $2,781.78 05/01/2000 $353,600.00 $353,396.55
6014764259  CA   94611   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $4,041.41 06/01/2000 $525,600.00 $525,600.00
6022121443  CA   92019   P    SF   62.5% 8.125% 04/01/2000 03/01/2030 $2,598.75 05/01/2000 $350,000.00 $349,539.27
6023687681  CA   94618   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $3,040.29 05/01/2000 $400,000.00 $399,751.38
6024486208  CA   91344   P    SF   87.7% 8.250% 04/01/2000 03/01/2030 $2,404.06 05/01/2000 $320,000.00 $319,590.48
6025740942  TX   77041   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,740.63 06/01/2000 $364,800.00 $364,333.14
6026477502  TX   75093   P    PU   80.0% 8.500% 06/01/2000 05/01/2030 $3,075.66 06/01/2000 $400,000.00 $400,000.00
6027766838  CT   06883   P    SF   35.3% 8.000% 05/01/2000 04/01/2030 $2,201.30 05/01/2000 $300,000.00 $299,798.70
6032766047  MD   20902   P    SF   80.0% 8.750% 06/01/2000 05/01/2030 $1,353.13 06/01/2000 $172,000.00 $172,000.00
6036255427  CA   96161   S    PU   76.3% 8.000% 09/01/1999 08/01/2029 $2,127.92 05/01/2000 $290,000.00 $288,201.29
6042673811  MA   02169   P    SF   90.0% 9.500% 05/01/2000 04/01/2030 $2,599.09 05/01/2000 $309,100.00 $308,947.95
6053994882  AZ   85258   P    SF   80.0% 8.250% 05/01/2000 04/01/2030 $1,982.75 07/01/2000 $263,920.00 $263,734.57
6055748948  VA   22301   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $1,999.18 06/01/2000 $260,000.00 $260,000.00
6056436311  NY   10301   P    PU   75.0% 8.750% 05/01/2000 04/01/2030 $3,150.74 05/01/2000 $400,500.00 $400,269.57
6064310318  CA   94705   P    SF   23.9% 8.250% 06/01/2000 05/01/2030 $3,005.07 06/01/2000 $400,000.00 $400,000.00
6064734178  SC   29036   P    PU   90.0% 8.500% 05/01/2000 04/01/2030 $2,179.87 05/01/2000 $283,500.00 $283,328.26
6067501772  SC   29451   P    PU   53.0% 8.375% 05/01/2000 04/01/2030 $3,040.29 05/01/2000 $400,000.00 $399,751.38
6069704937  CA   93950   P    SF   69.6% 8.000% 04/01/2000 03/01/2030 $2,179.29 05/01/2000 $297,000.00 $296,600.09
6076051173  NC   28226   P    SF   38.3% 7.500% 09/01/1999 08/01/2029 $3,146.47 05/01/2000 $450,000.00 $446,918.01
6079004385  VA   22601   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $3,405.13 05/01/2000 $448,000.00 $447,721.54
6080088294  CA   93460   P    SF   61.5% 7.875% 05/01/2000 04/01/2030 $2,320.23 05/01/2000 $320,000.00 $319,779.77
6086778559  ND   58102   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,614.31 05/01/2000 $340,000.00 $339,794.02
6088142184  MD   20854   P    SF   80.0% 8.250% 05/01/2000 04/01/2030 $1,977.34 06/01/2000 $263,200.00 $263,032.16
6089327107  VA   22101   P    SF   90.0% 8.875% 04/01/2000 03/01/2030 $2,828.52 05/01/2000 $355,500.00 $355,099.93
6091353851  CA   90007   P    SF   90.0% 8.500% 06/01/2000 05/01/2030 $2,179.87 06/01/2000 $283,500.00 $283,500.00
6113518119  CA   94061   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $2,183.72 06/01/2000 $284,000.00 $284,000.00
6115667955  CA   94563   P    SF   60.8% 8.375% 04/01/2000 03/01/2030 $2,721.06 05/01/2000 $358,000.00 $357,553.41
6120393076  WA   98230   P    PU   80.0% 8.375% 06/01/2000 05/01/2030 $2,485.44 06/01/2000 $327,000.00 $327,000.00
6135943584  CA   90265   S    PU   72.5% 8.500% 06/01/2000 05/01/2030 $3,844.57 06/01/2000 $500,000.00 $500,000.00
6138227803  GA   30087   P    PU   75.0% 8.625% 04/01/2000 03/01/2030 $1,995.04 05/01/2000 $256,500.00 $256,196.02
6142746400  CA   91311   P    SF   80.0% 8.125% 05/01/2000 04/01/2030 $2,598.75 05/01/2000 $350,000.00 $349,771.04
6152983687  CA   94705   P    SF   70.0% 8.625% 06/01/2000 05/01/2030 $5,711.32 06/01/2000 $734,300.00 $734,300.00
6153507014  CA   91791   P    PU   90.0% 8.125% 04/01/2000 03/01/2030 $2,038.16 06/01/2000 $274,500.00 $274,139.65
6156311737  CA   95062   S    SF   37.4% 8.250% 04/01/2000 03/01/2030 $2,697.05 06/01/2000 $359,000.00 $358,540.58
6169622682  MD   20720   P    PU   94.9% 8.500% 05/01/2000 04/01/2030 $2,006.87 05/01/2000 $261,000.00 $260,841.88
6171751594  CA   94549   P    PU   74.9% 7.875% 05/01/2000 04/01/2030 $4,430.18 05/01/2000 $611,000.00 $610,579.51
6172743053  CA   90241   P    SF   78.5% 8.250% 05/01/2000 04/01/2030 $2,328.93 05/01/2000 $310,000.00 $309,802.32
6183915914  CA   95864   P    SF   80.0% 8.250% 06/01/2000 05/01/2030 $3,005.07 06/01/2000 $400,000.00 $400,000.00
6189140137  CA   94010   P    SF   49.5% 8.125% 05/01/2000 04/01/2030 $4,826.24 05/01/2000 $650,000.00 $649,574.80
6191362810  CA   94605   P    SF   80.0% 8.875% 06/01/2000 05/01/2030 $4,271.03 06/01/2000 $536,800.00 $536,800.00
6192347422  NJ   08802   P    PU   61.6% 8.000% 05/01/2000 04/01/2030 $2,201.30 06/01/2000 $300,000.00 $299,798.70
6202231228  CA   95008   P    SF   80.0% 8.625% 05/01/2000 04/01/2030 $4,386.74 05/01/2000 $564,000.00 $563,667.01
6211655532  CA   94066   P    SF   71.1% 8.375% 06/01/2000 05/01/2030 $2,432.24 06/01/2000 $320,000.00 $320,000.00
6216669280  CA   95119   P    SF   80.0% 8.250% 06/01/2000 05/01/2030 $2,494.21 06/01/2000 $332,000.00 $332,000.00
6216991080  CA   92118   P    CO   80.0% 8.500% 06/01/2000 05/01/2030 $1,999.18 06/01/2000 $260,000.00 $260,000.00
6225649877  CT   06880   P    SF   52.3% 8.250% 06/01/2000 05/01/2030 $2,404.06 06/01/2000 $320,000.00 $320,000.00
6226386867  NC   28717   S    SF   80.0% 8.125% 05/01/2000 04/01/2030 $2,346.30 05/01/2000 $316,000.00 $315,793.28
6229666125  CA   92128   P    PU   59.1% 8.750% 05/01/2000 04/01/2030 $2,163.43 06/01/2000 $275,000.00 $274,341.78
6230762947  NY   11572   P    SF   90.0% 8.625% 05/01/2000 04/01/2030 $2,765.05 06/01/2000 $355,500.00 $355,290.11
6235385199  NY   10305   P    2F   80.0% 8.625% 06/01/2000 05/01/2030 $2,644.49 06/01/2000 $340,000.00 $340,000.00
6239344143  CA   92869   P    PU   47.8% 8.250% 06/01/2000 05/01/2030 $2,817.26 06/01/2000 $375,000.00 $375,000.00
6245717076  ID   83353   P    PU   50.0% 8.750% 05/01/2000 04/01/2030 $2,084.76 06/01/2000 $265,000.00 $264,847.53
6248787191  CA   91007   P    SF   90.0% 8.000% 04/01/2000 03/01/2030 $2,641.56 06/01/2000 $360,000.00 $359,515.27
6256336097  CA   92037   P    SF   70.0% 8.625% 04/01/2000 03/01/2030 $2,384.71 05/01/2000 $306,600.00 $306,236.66
6260693657  PA   19342   P    PU   80.0% 8.000% 12/01/1999 11/01/2029 $2,345.12 05/01/2000 $319,600.00 $317,781.56
6262851923  NC   28207   P    SF   59.6% 8.500% 05/01/2000 04/01/2030 $5,766.86 05/01/2000 $750,000.00 $749,545.64
6264814143  CA   93933   P    SF   80.0% 8.125% 05/01/2000 04/01/2030 $2,138.40 05/01/2000 $288,000.00 $287,811.60
6271374057  CA   93105   P    SF   80.0% 7.875% 05/01/2000 04/01/2030 $3,538.34 06/01/2000 $488,000.00 $487,664.16
6274437687  NY   11209   P    SF   77.9% 8.875% 05/01/2000 04/01/2030 $2,247.70 06/01/2000 $282,500.00 $282,341.62
6284337745  TX   77345   P    PU   77.4% 8.250% 05/01/2000 04/01/2030 $2,764.67 05/01/2000 $368,000.00 $367,765.33
6287952250  CA   95127   P    SF   90.0% 8.625% 05/01/2000 04/01/2030 $2,030.04 05/01/2000 $261,000.00 $260,845.90
6293215973  NJ   07840   P    SF   79.9% 8.375% 06/01/2000 05/01/2030 $3,559.42 06/01/2000 $468,300.00 $468,300.00
6295171893  CA   95003   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $2,061.32 05/01/2000 $271,200.00 $271,031.43
6297881200  CA   92651   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $4,438.83 05/01/2000 $584,000.00 $583,637.00
6298580298  VA   23103   P    SF   76.1% 8.500% 05/01/2000 04/01/2030 $2,191.41 05/01/2000 $285,000.00 $284,827.34
6301563208  FL   32118   S    SF   80.0% 8.625% 06/01/2000 05/01/2030 $3,266.72 06/01/2000 $420,000.00 $420,000.00
6301598626  CA   91741   P    SF   80.0% 8.250% 06/01/2000 05/01/2030 $2,583.99 06/01/2000 $343,950.00 $343,950.00
6303123845  FL   34113   P    PU   80.0% 8.750% 06/01/2000 05/01/2030 $2,640.17 06/01/2000 $335,600.00 $335,600.00
6306301398  CA   94523   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,365.35 05/01/2000 $311,200.00 $311,006.57
6313134063  CA   95054   P    SF   75.0% 8.250% 06/01/2000 05/01/2030 $2,501.72 06/01/2000 $333,000.00 $333,000.00
6316848974  CA   95307   P    SF   68.0% 7.875% 06/01/2000 05/01/2030 $2,312.98 06/01/2000 $319,000.00 $319,000.00
6323061645  AZ   86336   S    PU   39.1% 8.625% 05/01/2000 04/01/2030 $2,831.16 05/01/2000 $364,000.00 $363,785.09
6325783766  CA   94710   P    SF   80.0% 8.000% 05/01/2000 04/01/2030 $2,048.68 05/01/2000 $279,200.00 $279,012.65
6333670963  TX   78258   P    PU   62.5% 8.500% 05/01/2000 04/01/2030 $3,844.57 05/01/2000 $500,000.00 $499,697.10
6335376288  CA   95033   P    SF   78.9% 7.875% 04/01/2000 03/01/2030 $3,661.61 05/01/2000 $505,000.00 $504,302.62
6336319485  NM   87114   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,240.70 06/01/2000 $294,800.00 $294,616.76
6337429200  CA   90292   P    CH   69.7% 8.250% 06/01/2000 05/01/2030 $3,756.34 06/01/2000 $500,000.00 $500,000.00
6342203038  CA   95076   P    SF   80.0% 8.750% 06/01/2000 05/01/2030 $2,202.77 06/01/2000 $280,000.00 $280,000.00
6343427099  NJ   07740   P    SF   90.0% 8.500% 05/01/2000 04/01/2030 $2,020.71 06/01/2000 $262,800.00 $262,640.79
6343846488  FL   33647   P    PU   80.0% 8.250% 05/01/2000 04/01/2030 $2,389.03 05/01/2000 $318,000.00 $317,797.22
6346948802  CO   80302   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $2,429.77 06/01/2000 $316,000.00 $316,000.00
6357695250  MD   20853   P    SF   80.0% 8.125% 05/01/2000 04/01/2030 $1,930.50 05/01/2000 $260,000.00 $259,829.92
6359899314  CA   90731   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $3,830.16 05/01/2000 $503,920.00 $493,536.99
6363384311  CA   92705   P    SF   80.0% 7.750% 05/01/2000 04/01/2030 $2,865.65 05/01/2000 $400,000.00 $399,717.68
6364021581  DC   20003   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,226.78 05/01/2000 $289,600.00 $289,424.55
6365291811  CA   92122   P    CO   80.0% 8.375% 06/01/2000 05/01/2030 $1,976.19 06/01/2000 $260,000.00 $260,000.00
6365403705  CA   94063   P    SF   90.0% 8.500% 05/01/2000 04/01/2030 $2,213.71 05/01/2000 $287,900.00 $287,725.58
6367635049  CA   94523   P    SF   78.5% 8.375% 06/01/2000 05/01/2030 $3,420.33 06/01/2000 $450,000.00 $450,000.00
6368585607  CA   94550   P    PU   48.4% 8.250% 04/01/2000 03/01/2030 $2,817.26 05/01/2000 $375,000.00 $374,520.09
6370470954  CA   90277   P    CO   80.0% 8.625% 04/01/2000 03/01/2030 $2,955.61 06/01/2000 $380,000.00 $379,549.67
6370858885  TX   78750   P    SF   80.0% 8.625% 06/01/2000 05/01/2030 $2,205.04 06/01/2000 $283,500.00 $283,500.00
6375135834  VA   23185   P    PU   80.0% 8.000% 06/01/2000 05/01/2030 $2,048.09 06/01/2000 $279,120.00 $279,120.00
6386687971  CA   94117   P    SF   46.1% 8.125% 06/01/2000 05/01/2030 $4,826.24 06/01/2000 $650,000.00 $650,000.00
6393464141  AZ   85016   P    PU   80.0% 8.500% 05/01/2000 04/01/2030 $4,029.11 05/01/2000 $524,000.00 $523,682.56
6396169994  SC   29451   P    SF   62.9% 8.375% 04/01/2000 03/01/2030 $3,420.33 05/01/2000 $450,000.00 $449,435.02
6401686149  VA   22305   P    SF   80.0% 8.250% 05/01/2000 04/01/2030 $2,583.76 06/01/2000 $343,920.00 $343,700.69
6402324799  CA   94015   P    SF   76.9% 8.625% 05/01/2000 04/01/2030 $2,333.37 06/01/2000 $300,000.00 $299,822.88
6404503754  CA   93923   S    PU   75.0% 8.750% 06/01/2000 05/01/2030 $2,360.11 06/01/2000 $300,000.00 $300,000.00
6410266396  TX   75206   P    SF   80.0% 8.625% 05/01/2000 04/01/2030 $2,314.71 05/01/2000 $297,600.00 $297,424.29
6411598656  TN   37204   P    SF   71.7% 8.750% 05/01/2000 04/01/2030 $2,818.75 05/01/2000 $358,300.00 $358,093.85
6423877353  AZ   85374   P    PU   77.8% 8.500% 06/01/2000 05/01/2030 $2,875.74 06/01/2000 $374,000.00 $374,000.00
6430038346  MA   01581   P    SF   80.0% 8.500% 04/01/2000 03/01/2030 $2,811.15 06/01/2000 $365,600.00 $365,155.47
6432491931  TX   77024   P    PU   62.8% 8.375% 05/01/2000 04/01/2030 $4,560.44 05/01/2000 $600,000.00 $599,627.06
6432996186  CA   92869   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,219.42 06/01/2000 $292,000.00 $291,818.50
6435747412  TX   77880   P    SF   80.0% 8.625% 05/01/2000 04/01/2030 $3,341.39 05/01/2000 $429,600.00 $429,346.36
6441781827  CA   93704   P    SF   80.0% 8.250% 04/01/2000 03/01/2030 $2,884.87 05/01/2000 $384,000.00 $383,508.58
6450885873  MD   20853   P    SF   80.0% 7.625% 08/01/1999 07/01/2029 $1,857.26 05/01/2000 $262,400.00 $260,445.49
6452051383  PA   18901   P    SF   80.0% 6.750% 04/01/2000 03/01/2030 $2,866.81 05/01/2000 $442,000.00 $441,236.74
6459999899  CA   94030   P    SF   70.0% 8.250% 06/01/2000 05/01/2030 $4,838.16 06/01/2000 $644,000.00 $644,000.00
6460278812  CA   92679   P    PU   61.7% 8.500% 05/01/2000 04/01/2030 $2,552.80 05/01/2000 $332,000.00 $331,798.87
6466519870  VA   20171   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $1,444.14 06/01/2000 $190,000.00 $189,762.98
6473019666  MN   55446   P    SF   70.0% 8.000% 04/01/2000 03/01/2030 $2,478.30 05/01/2000 $337,750.00 $337,295.23
6480283743  NY   10301   P    SF   79.9% 8.750% 05/01/2000 04/01/2030 $2,446.64 05/01/2000 $311,000.00 $310,821.07
6488658912  MA   02478   P    SF   70.2% 8.125% 09/01/1999 08/01/2029 $2,598.37 05/01/2000 $349,950.00 $347,833.05
6494794628  CA   92025   P    PU   73.7% 8.500% 05/01/2000 04/01/2030 $2,614.31 05/01/2000 $340,000.00 $339,794.02
6500902934  CA   92103   P    SF   80.0% 8.000% 05/01/2000 04/01/2030 $2,582.86 05/01/2000 $352,000.00 $351,763.81
6506730727  NY   11225   P    4F   95.0% 9.125% 05/01/2000 04/01/2030 $2,310.72 05/01/2000 $284,000.00 $283,848.86
6525394844  CA   95746   P    PU   80.0% 8.625% 05/01/2000 04/01/2030 $2,582.27 06/01/2000 $332,000.00 $331,803.98
6530820635  SC   29322   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $4,028.39 06/01/2000 $530,000.00 $527,170.57
6534904419  TX   77880   P    SF   71.7% 8.625% 05/01/2000 04/01/2030 $3,066.05 05/01/2000 $394,200.00 $393,967.26
6555662243  MA   01545   P    SF   90.0% 8.625% 05/01/2000 04/01/2030 $2,275.04 06/01/2000 $292,500.00 $292,327.30
6562531597  CA   95020   P    SF   80.0% 8.750% 05/01/2000 04/01/2030 $2,231.59 05/01/2000 $283,664.00 $283,500.79
6564594312  FL   32779   P    PU   80.0% 8.875% 05/01/2000 04/01/2030 $2,514.24 05/01/2000 $316,000.00 $315,822.84
6566441942  CA   95133   P    SF   74.9% 8.250% 04/01/2000 03/01/2030 $2,479.18 05/01/2000 $330,000.00 $329,577.69
6573708028  CA   95121   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $2,325.20 06/01/2000 $302,400.00 $302,400.00
6577567545  TX   75252   P    PU   80.0% 9.000% 05/01/2000 04/01/2030 $2,977.11 06/01/2000 $370,000.00 $369,797.89
6579852945  VA   20147   P    PU   80.0% 8.125% 05/01/2000 04/01/2030   $876.15 06/01/2000 $118,000.00 $117,922.81
6590134224  CA   94708   P    SF   45.3% 8.125% 05/01/2000 04/01/2030 $2,858.62 06/01/2000 $385,000.00 $384,748.15
6590157209  CA   90630   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,766.67 05/01/2000 $364,000.00 $363,773.75
6591438657  CA   95060   P    SF   60.9% 8.000% 05/01/2000 04/01/2030 $2,568.18 05/01/2000 $350,000.00 $349,765.15
6592265364  CA   96161   S    PU   80.0% 8.500% 05/01/2000 04/01/2030 $2,146.81 06/01/2000 $279,200.00 $279,030.86
6599517502  CA   95122   P    SF   90.0% 8.750% 06/01/2000 05/01/2030 $2,124.10 06/01/2000 $270,000.00 $270,000.00
6606514880  CA   94019   P    PU   80.0% 7.750% 10/01/1999 09/01/2029 $4,321.40 05/01/2000 $603,200.00 $599,716.14
6608638349  RI   02852   P    CO   66.4% 8.375% 08/01/1999 07/01/2029 $2,166.21 05/01/2000 $285,000.00 $283,149.64
6609328528  WA   98026   P    PU   60.5% 8.875% 05/01/2000 04/01/2030 $3,103.02 05/01/2000 $390,000.00 $389,781.36
6610102003  TX   77379   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $1,976.19 05/01/2000 $260,000.00 $259,838.39
6612927548  MD   20816   P    SF   77.7% 8.375% 05/01/2000 04/01/2030 $2,382.83 06/01/2000 $313,500.00 $313,305.14
6613111001  NY   10305   P    SF   75.9% 8.500% 04/01/2000 03/01/2030 $2,422.08 05/01/2000 $315,000.00 $314,616.99
6641126252  CA   94044   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,503.59 05/01/2000 $325,600.00 $325,402.74
6641258451  CA   95688   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $3,678.75 05/01/2000 $484,000.00 $483,699.17
6646724085  CA   90505   P    SF   70.0% 8.250% 05/01/2000 04/01/2030 $2,603.14 05/01/2000 $346,500.00 $346,279.05
6654131363  CA   94303   P    SF   70.0% 8.750% 04/01/2000 03/01/2030 $4,634.06 06/01/2000 $589,050.00 $588,369.73
6654375986  CA   94550   P    SF   75.1% 8.250% 05/01/2000 04/01/2030 $2,374.01 05/01/2000 $316,000.00 $315,798.49
6666628927  AR   72212   P    SF   66.8% 8.250% 06/01/2000 05/01/2030 $2,118.58 06/01/2000 $282,000.00 $282,000.00
6667419672  CA   95062   S    SF   71.6% 8.250% 05/01/2000 04/01/2030 $2,531.77 06/01/2000 $337,000.00 $336,785.11
6670667465  CA   92009   P    PU   80.0% 8.000% 05/01/2000 04/01/2030 $3,228.57 05/01/2000 $440,000.00 $439,704.76
6673582398  CA   92129   P    SF   75.8% 7.625% 04/01/2000 03/01/2030 $2,123.39 05/01/2000 $300,000.00 $299,564.34
6679909272  VA   22039   P    PU   80.0% 8.375% 05/01/2000 04/01/2030 $3,040.29 05/01/2000 $400,000.00 $399,751.38
6681101686  CA   90056   P    SF   69.2% 8.875% 04/01/2000 03/01/2030 $3,580.41 05/01/2000 $450,000.00 $448,063.47
6683039892  TX   78620   P    SF   95.0% 8.125% 05/01/2000 04/01/2030 $2,257.20 05/01/2000 $304,000.00 $303,801.13
6683579434  NC   28630   P    SF   63.2% 8.000% 04/01/2000 03/01/2030 $2,201.30 05/01/2000 $300,000.00 $299,596.06
6687411931  CA   92782   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $3,545.23 05/01/2000 $471,900.00 $471,296.09
6692105064  NJ   08807   P    SF   80.0% 8.000% 06/01/2000 05/01/2030 $2,927.73 06/01/2000 $399,000.00 $399,000.00
6694106268  CA   95148   P    SF   74.9% 8.625% 05/01/2000 04/01/2030 $2,325.60 05/01/2000 $299,000.00 $298,823.46
6699309511  CA   94549   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,249.82 05/01/2000 $296,000.00 $295,816.01
6700893339  VA   22902   P    SF   80.0% 8.375% 06/01/2000 05/01/2030   $584.35 06/01/2000 $76,880.00   $76,880.00
6702402360  NY   11432   P    SF   80.0% 8.875% 05/01/2000 04/01/2030 $2,673.37 06/01/2000 $336,000.00 $335,811.63
6706091680  CA   94707   P    SF   43.8% 8.125% 06/01/2000 05/01/2030 $2,598.75 06/01/2000 $350,000.00 $350,000.00
6711341567  NV   89705   P    SF   70.0% 8.875% 06/01/2000 05/01/2030 $2,589.83 06/01/2000 $325,500.00 $325,500.00
6715843451  CA   92648   P    SF   74.6% 8.500% 06/01/2000 05/01/2030 $4,075.25 06/01/2000 $530,000.00 $530,000.00
6721439799  AZ   85258   P    PU   62.1% 8.750% 05/01/2000 04/01/2030 $3,225.48 06/01/2000 $410,000.00 $409,764.10
6726679217  CA   94533   P    SF   90.0% 8.375% 06/01/2000 05/01/2030 $1,976.95 06/01/2000 $260,100.00 $260,100.00
6731892508  CA   93955   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $1,999.18 05/01/2000 $260,000.00 $259,842.49
6736927390  TX   77356   P    SF   78.6% 8.000% 12/01/1999 11/01/2029 $3,714.32 06/01/2000 $506,200.00 $504,108.20
6741887001  CA   90720   P    SF   80.0% 8.500% 04/01/2000 03/01/2030 $2,386.71 05/01/2000 $310,400.00 $310,022.59
6742883066  CO   81632   S    PU   69.8% 8.375% 05/01/2000 04/01/2030 $2,280.22 05/01/2000 $300,000.00 $299,813.53
6745221041  MN   55405   P    SF   56.4% 8.875% 06/01/2000 05/01/2030 $2,467.75 06/01/2000 $310,157.00 $310,157.00
6748256747  CA   94602   P    SF   70.0% 8.375% 06/01/2000 05/01/2030 $2,287.82 06/01/2000 $301,000.00 $301,000.00
6751681963  CA   94526   P    SF   80.0% 8.000% 05/01/2000 04/01/2030 $4,197.14 05/01/2000 $572,000.00 $571,616.19
6766857335  CA   92118   S    CO   75.0% 7.750% 04/01/2000 03/01/2030 $2,041.78 05/01/2000 $285,000.00 $284,596.39
6772496623  OH   43082   P    SF   77.4% 8.000% 12/01/1999 11/01/2029 $2,825.00 05/01/2000 $385,000.00 $383,423.94
6780461874  CA   94066   P    SF   57.7% 8.750% 05/01/2000 04/01/2030 $2,202.77 05/01/2000 $280,000.00 $279,838.90
6782702580  CA   94022   P    SF   26.0% 8.000% 06/01/2000 05/01/2030 $4,769.47 06/01/2000 $650,000.00 $650,000.00
6784560200  CA   94110   P    2F   80.0% 8.375% 05/01/2000 04/01/2030 $3,830.77 06/01/2000 $504,000.00 $503,686.73
6786560943  CA   94595   P    CO   80.0% 8.625% 05/01/2000 04/01/2030 $2,152.93 06/01/2000 $276,800.00 $276,636.57
6787198750  CA   92808   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,632.76 06/01/2000 $342,400.00 $342,192.57
6787487773  TX   75007   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $2,152.96 06/01/2000 $280,000.00 $280,000.00
6791899583  WA   98052   P    PU   80.0% 8.500% 04/01/2000 03/01/2030 $2,645.07 06/01/2000 $344,000.00 $343,581.72
6793154565  CA   90720   P    SF   78.8% 9.000% 04/01/2000 03/01/2030 $2,530.54 05/01/2000 $314,500.00 $314,085.15
6794547783  CA   95133   P    SF   95.0% 8.750% 05/01/2000 04/01/2030 $2,279.47 05/01/2000 $289,750.00 $289,583.29
6796250162  TX   75025   P    SF   80.0% 8.125% 02/01/2000 01/01/2030   $974.16 06/01/2000 $131,200.00 $130,853.19
6796322458  PA   18954   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $2,146.45 06/01/2000 $282,400.00 $282,224.47
6799385064  CA   94080   P    SF   80.0% 8.000% 05/01/2000 04/01/2030 $3,668.83 05/01/2000 $500,000.00 $499,664.50
6801105864  CA   90277   P    SF   80.0% 8.125% 05/01/2000 04/01/2030 $2,673.00 05/01/2000 $360,000.00 $359,764.50
6802518156  CA   93923   P    SF   30.0% 8.375% 05/01/2000 04/01/2030 $3,420.33 06/01/2000 $450,000.00 $449,720.30
6802990793  IL   60439   P    SF   88.9% 8.875% 05/01/2000 04/01/2030 $3,004.36 05/01/2000 $377,600.00 $377,388.31
6804210992  FL   33330   P    PU   90.0% 8.750% 04/01/2000 03/01/2030 $2,410.85 05/01/2000 $306,450.00 $306,096.08
6807495210  CA   95356   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $2,766.67 05/01/2000 $364,000.00 $363,545.92
6812934930  TX   78248   P    PU   95.0% 8.500% 04/01/2000 03/01/2030 $2,070.88 06/01/2000 $269,325.00 $268,997.52
6818014174  NJ   07030   P    CO   80.0% 9.875% 06/01/2000 05/01/2030 $2,396.65 06/01/2000 $276,000.00 $276,000.00
6821611339  CA   94112   P    SF   80.0% 8.500% 06/01/2000 05/01/2030 $2,125.28 06/01/2000 $276,400.00 $276,400.00
6830764335  CA   93907   P    PU   80.0% 7.250% 09/01/1999 08/01/2029 $1,882.81 05/01/2000 $276,000.00 $274,014.72
6830903222  CA   94618   P    CO   66.7% 8.375% 06/01/2000 05/01/2030 $2,660.26 06/01/2000 $350,000.00 $350,000.00
6831657686  SC   29451   S    CO   65.4% 8.250% 05/01/2000 04/01/2030 $3,756.34 06/01/2000 $500,000.00 $499,237.50
6837793204  ID   83301   P    SF   90.0% 8.625% 06/01/2000 05/01/2030 $2,170.04 06/01/2000 $279,000.00 $279,000.00
6845349007  NJ   07701   P    SF   69.0% 8.625% 05/01/2000 04/01/2030 $2,255.60 06/01/2000 $290,000.00 $289,828.78
6850555860  CA   94040   P    SF   59.3% 8.625% 05/01/2000 04/01/2030 $3,344.50 05/01/2000 $430,000.00 $429,746.13
6855841364  CA   90640   P    PU   95.0% 9.375% 04/01/2000 03/01/2030 $2,330.57 05/01/2000 $280,200.00 $279,915.88
6856560039  CA   95409   P    PU   80.0% 9.750% 06/01/2000 05/01/2030 $2,611.83 06/01/2000 $304,000.00 $304,000.00
6857792771  TX   75013   P    PU   79.8% 8.375% 05/01/2000 04/01/2030 $2,888.28 06/01/2000 $380,000.00 $379,662.24
6864491912  CA   94014   P    SF   79.8% 8.375% 05/01/2000 04/01/2030 $2,037.00 06/01/2000 $268,000.00 $267,833.42
6872223323  CA   94131   P    SF   57.9% 8.125% 06/01/2000 05/01/2030 $2,598.75 06/01/2000 $350,000.00 $350,000.00
6877509973  CA   92307   P    SF   80.0% 8.125% 05/01/2000 04/01/2030 $2,304.72 05/01/2000 $310,400.00 $310,196.95
6877572542  MD   20814   P    PU   59.3% 8.375% 06/01/2000 05/01/2030 $3,040.29 06/01/2000 $400,000.00 $400,000.00
6878850319  CA   94549   P    SF   90.0% 8.375% 05/01/2000 04/01/2030 $2,804.67 05/01/2000 $369,000.00 $368,770.64
6885500642  CA   95129   P    CO   80.0% 8.625% 06/01/2000 05/01/2030 $2,177.82 06/01/2000 $280,000.00 $280,000.00
6886991907  CA   95376   P    PU   90.0% 7.750% 06/01/2000 05/01/2030 $2,467.15 06/01/2000 $344,375.00 $344,375.00
6887559521  CA   93309   P    SF   45.5% 8.375% 05/01/2000 04/01/2030 $2,850.28 05/01/2000 $375,000.00 $374,766.91
6891825132  NC   27916   P    SF   79.0% 8.125% 05/01/2000 04/01/2030 $2,316.60 05/01/2000 $312,000.00 $311,795.90
6896971022  CA   90275   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $3,617.95 06/01/2000 $476,000.00 $475,704.13
6897812118  KY   40059   P    SF   79.0% 8.000% 04/01/2000 03/01/2030 $3,078.15 05/01/2000 $419,500.00 $418,431.83
6901382546  CA   92691   P    SF   80.0% 8.250% 04/01/2000 03/01/2030 $2,283.10 05/01/2000 $303,900.00 $303,511.09
6908167221  CA   94904   P    SF   45.2% 8.500% 05/01/2000 04/01/2030 $3,075.66 05/01/2000 $400,000.00 $399,757.67
6910105268  VA   22030   P    SF   80.0% 8.125% 05/01/2000 04/01/2030 $1,975.05 05/01/2000 $266,000.00 $265,825.99
6910262606  AZ   85255   P    PU   80.0% 8.500% 06/01/2000 05/01/2030 $3,800.38 06/01/2000 $494,252.00 $494,252.00
6911056296  CA   93103   P    CO   43.7% 8.375% 06/01/2000 05/01/2030 $2,090.20 06/01/2000 $275,000.00 $275,000.00
6912472039  CA   94945   P    SF   80.0% 8.375% 05/01/2000 04/01/2030 $3,830.77 05/01/2000 $504,000.00 $503,686.73
6913672942  CA   91737   P    SF   80.0% 8.375% 04/01/2000 03/01/2030 $2,638.98 05/01/2000 $347,200.00 $346,766.87
6920825343  TX   75093   P    PU   67.7% 8.375% 04/01/2000 03/01/2030 $2,301.14 05/01/2000 $302,752.00 $302,374.32
6924677336  MD   20855   P    SF   80.0% 7.875% 09/01/1999 08/01/2029 $1,943.19 05/01/2000 $268,000.00 $266,295.58
6925328400  MA   01864   P    SF   75.2% 9.250% 04/01/2000 03/01/2030 $3,290.71 05/01/2000 $400,000.00 $399,583.65
6929365408  CA   94401   P    SF   78.3% 8.375% 05/01/2000 04/01/2030 $2,470.24 06/01/2000 $325,000.00 $324,797.99
6930166910  CA   93105   P    SF   80.0% 8.500% 05/01/2000 04/01/2030 $2,079.15 05/01/2000 $270,400.00 $270,236.18
6932605857  CA   90503   P    SF   80.0% 8.750% 05/01/2000 04/01/2030 $2,353.81 06/01/2000 $299,200.00 $298,881.67
6932969402  GA   30324   P    SF   90.0% 8.125% 06/01/2000 05/01/2030 $2,412.38 06/01/2000 $324,900.00 $324,900.00
6939321441  NY   11364   P    SF   78.9% 8.875% 05/01/2000 04/01/2030 $2,386.94 07/01/2000 $300,000.00 $299,831.81
6944255063  MD   20882   P    SF   42.6% 8.750% 05/01/2000 04/01/2030 $2,670.07 05/01/2000 $339,400.00 $339,204.72
6944981551  CA   95066   P    SF   78.7% 8.000% 05/01/2000 04/01/2030 $2,568.18 05/01/2000 $350,000.00 $349,765.15
6949436064  CA   92128   P    PU   63.1% 8.500% 05/01/2000 04/01/2030 $2,614.31 06/01/2000 $340,000.00 $339,794.02
6952962949  MA   02030   P    SF   80.0% 8.375% 09/01/1999 08/01/2029 $2,189.01 05/01/2000 $288,000.00 $286,343.20
6968328192  AL   35763   P    SF   90.0% 8.750% 06/01/2000 05/01/2030 $2,555.99 06/01/2000 $324,900.00 $324,900.00
6990395375  CA   94040   P    SF   69.8% 7.875% 05/01/2000 04/01/2030 $4,205.41 06/01/2000 $580,000.00 $579,600.84
6990908359  CA   91030   P    SF   80.0% 9.000% 06/01/2000 05/01/2030 $2,864.46 06/01/2000 $356,000.00 $356,000.00
6995052740  CA   94044   P    SF   71.4% 8.750% 05/01/2000 04/01/2030 $2,360.11 05/01/2000 $300,000.00 $299,827.39
0023935638  TX   75230   P    PU   76.2% 8.750% 03/01/2000 02/01/2030 $2,097.29 06/01/2000 $266,593.00 $265,125.85
0023936867  FL   32746   P    PU   90.0% 8.250% 03/01/2000 02/01/2030 $2,131.72 06/01/2000 $283,750.00 $283,203.44
0023952609  FL   32082   P    PU   80.0% 8.250% 12/01/1999 11/01/2029 $2,162.52 05/01/2000 $287,850.00 $286,729.56
0023952997  TX   76227   P    SF   80.0% 7.875% 11/01/1999 10/01/2029 $3,074.29 05/01/2000 $424,000.00 $421,916.77
0023953060  TX   75495   P    SF   80.0% 8.375% 03/01/2000 02/01/2030 $3,344.32 05/01/2000 $440,000.00 $439,173.79
0023954027  VA   20151   P    PU   70.0% 7.375% 01/01/2000 12/01/2029 $1,973.95 04/01/2000 $285,800.00 $284,699.20
0023954472  MD   20814   P    PU   66.1% 7.875% 02/01/2000 01/01/2030 $2,900.28 05/01/2000 $400,000.00 $398,887.91
0023968084  CA   94536   P    PU   80.0% 8.500% 03/01/2000 02/01/2030 $2,857.67 05/01/2000 $371,650.00 $370,969.76
0023968704  CA   95835   P    PU   90.0% 8.000% 03/01/2000 02/01/2030 $2,077.66 05/01/2000 $283,150.00 $282,576.22
0023968936  CA   91381   P    PU   95.0% 8.250% 04/01/2000 03/01/2030 $2,381.52 06/01/2000 $317,000.00 $316,594.33
0023969322  TX   77059   P    PU   95.0% 8.125% 03/01/2000 02/01/2030 $1,932.35 05/01/2000 $260,250.00 $259,735.82
0023969389  TX   77345   P    PU   95.0% 8.500% 03/01/2000 02/01/2030 $2,264.07 05/01/2000 $294,450.00 $293,911.05
0023969496  CA   95762   P    PU   80.0% 7.750% 03/01/2000 02/01/2030 $2,630.31 05/01/2000 $367,150.00 $366,367.57
0023969546  CA   90631   P    PU   80.0% 8.125% 04/01/2000 03/01/2030 $3,687.99 05/01/2000 $496,700.00 $496,047.96
0023969579  CA   91320   P    PU   73.1% 8.125% 03/01/2000 02/01/2030 $2,628.45 05/01/2000 $354,000.00 $353,300.57
0023969595  CA   95630   P    SF   80.0% 8.375% 03/01/2000 02/01/2030 $2,064.36 05/01/2000 $271,600.00 $271,090.00
0023969694  CA   91320   P    PU   79.7% 8.125% 04/01/2000 03/01/2030 $2,726.08 06/01/2000 $367,150.00 $366,668.04
0023969751  CA   92804   P    PU   80.0% 8.375% 04/01/2000 03/01/2030 $2,184.45 06/01/2000 $287,400.00 $287,041.48
0023969835  CA   91709   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $1,980.34 05/01/2000 $263,600.00 $263,262.66
0023970700  CA   95765   P    SF   95.0% 8.125% 02/01/2000 01/01/2030 $2,202.25 05/01/2000 $296,600.00 $294,295.60
0023970742  AZ   85248   P    PU   95.0% 8.125% 02/01/2000 01/01/2030 $1,894.86 05/01/2000 $255,200.00 $254,324.07
0023971047  CA   92602   P    PU   57.7% 8.000% 02/01/2000 01/01/2030 $2,049.78 05/01/2000 $279,350.00 $278,592.68
0023971138  CA   91320   P    PU   79.6% 8.000% 02/01/2000 01/01/2030 $3,081.82 06/01/2000 $420,000.00 $418,861.40
0023971161  FL   34238   P    PU   80.0% 8.000% 02/01/2000 01/01/2030 $2,216.71 04/01/2000 $302,100.00 $301,281.02
0023971286  TX   77019   P    PU   79.2% 7.875% 02/01/2000 01/01/2030 $3,480.34 05/01/2000 $480,000.00 $478,665.57
0023971393  CA   95747   P    PU   80.0% 8.000% 02/01/2000 01/01/2030 $2,102.24 05/01/2000 $286,500.00 $285,723.32
0023971435  CA   94579   P    PU   80.0% 8.000% 02/01/2000 01/01/2030 $2,657.70 05/01/2000 $362,200.00 $361,218.11
0028450773  CO   80228   P    PU   90.0% 9.000% 04/01/2000 03/01/2030 $2,965.04 05/01/2000 $368,500.00 $368,095.91
0028450955  SC   29063   P    PU   80.0% 9.000% 04/01/2000 03/01/2030 $4,699.00 05/01/2000 $584,000.00 $583,359.61
0028451029  VA   22901   P    PU   80.0% 8.250% 04/01/2000 03/01/2030 $2,343.66 06/01/2000 $311,960.00 $311,560.77
0028451169  FL   33626   P    PU   75.0% 8.875% 04/01/2000 03/01/2030 $2,808.63 06/01/2000 $353,000.00 $352,602.74
0028451235  TX   77024   P    PU   65.6% 8.875% 04/01/2000 03/01/2030 $3,654.40 05/01/2000 $459,300.00 $458,783.11


<PAGE>

<CAPTION>
                                     Doc    Rem.
Loan #       CLTV  Purp. Appraisal   Type   Term
----------  ----- ------ --------- -------- ----
<S>         <C>   <C>    <C>       <C>      <C>
0023238934  68.8%  REFI   $450,000 Standard 359
0023313232  79.7% REFINO  $376,000 Standard 359
0023328503  79.8%  PURCH  $325,500 Standard 358
0023421399  75.5% REFINO  $380,000 Standard 358
0023528185  79.8%  PURCH  $331,000 Standard 359
0023653702  75.2%  PURCH  $243,000 Standard 355
0023663602  75.0% REFINO  $675,000 Standard 359
0023663636  79.1%  PURCH  $218,000 Standard 355
0023664931  78.6%  PURCH  $310,000 Standard 355
0023666332  79.6%  PURCH  $215,500 Standard 357
0023668270  88.2%  PURCH  $340,000 Standard 359
0023695836  79.7%  PURCH  $244,400 Standard 355
0023700404  89.3%  PURCH  $277,000 Reduced  356
0023707250  79.9%  PURCH  $390,500 Standard 359
0023748502  72.3%  PURCH  $414,000 Standard 356
0023756281  57.0%  PURCH  $499,000 Reduced  358
4563452376  59.2%  OTHER $1,050,000         342
0022968846  89.9%  PURCH  $416,000 Standard 358
0023767122  79.2%  PURCH  $395,000 Standard 358
0023769284  79.9% REFINO  $600,000 Standard 359
0023777279  93.9%  PURCH  $318,000 Standard 356
0023777477  74.3% REFINO  $605,000 Standard 358
0023786148  77.7% REFINO  $415,000 Standard 356
0023787799  79.7%  PURCH  $787,000 Standard 358
0023791494  79.9%  PURCH  $540,824 Standard 358
0023792369  63.0%  PURCH  $420,000 Standard 358
0023803794  79.9%  PURCH  $394,900 Standard 358
0023804925  79.9%  PURCH  $465,000 Standard 357
0023805369  80.0% REFINO  $325,000 Standard 359
0023805385  78.7%  PURCH  $411,000 Reduced  357
0023809346  77.9%  PURCH  $390,000 Standard 358
0023810385  79.8% REFINO  $423,000 Standard 358
0023810906  69.8% REFINO  $450,000 Standard 357
0023814114  79.7%  PURCH  $385,000 Standard 358
0023815285  85.0% REFINO  $435,000 Standard 359
0023816879  75.3%  PURCH  $484,000 Standard 358
0023818396  74.8%  PURCH  $425,000 Standard 358
0023818966  76.8% REFINO  $846,000 Standard 359
0023823602  70.5% REFINO  $675,000 Standard 359
0023823651  79.7%  PURCH  $360,000 Standard 358
0023824675  79.6%  PURCH  $404,000 Standard 358
0023826985  79.6%  PURCH  $502,000 Standard 358
0023829245  79.1%  PURCH  $600,000 Reduced  358
0023829278  68.8%  PURCH  $557,000 Standard 359
0023829286  78.9%  PURCH  $680,000 Reduced  359
0023829484  79.9%  PURCH  $350,000 Standard 358
0023830433  78.7%  PURCH  $412,500 Standard 357
0023832496  78.7%  PURCH  $380,000 Standard 358
0023833551  54.5%  PURCH  $550,000 Reduced  358
0023833643  79.9%  PURCH  $499,000 Standard 359
0023834757  73.0%  PURCH  $373,000 Standard 358
0023834997  63.0%  PURCH  $650,000 Standard 359
0023837040  74.9%  PURCH  $475,000 Standard 358
0023839376  79.8%  PURCH  $610,000 Reduced  358
0023841067  67.4% REFINO  $890,000 Standard 359
0023841075  79.9%  PURCH  $560,000 Standard 357
0023841570  79.7% REFINO  $347,000 Standard 358
0023842339  78.2%  PURCH  $415,000 Standard 359
0023843121  79.0%  PURCH  $455,000 Standard 358
0023843311  94.6%  PURCH  $278,000 Standard 358
0023847445  69.9% REFINO  $500,000 Standard 359
0023851249  89.9%  PURCH  $330,000 Standard 358
0023851330  89.6%  PURCH  $340,000 Standard 358
0023851454  79.6%  PURCH  $364,000 Standard 358
0023852015  55.5%  PURCH  $647,500 Standard 357
0023852023  74.8% REFINO  $409,000 Reduced  355
0023852080  74.6% REFINO  $870,000 Standard 358
0023853393  89.9%  PURCH  $418,000 Standard 358
0023854177  79.7%  PURCH  $632,500 Standard 358
0023854516  79.7%  PURCH  $370,000 Standard 358
0023855521  83.0%  PURCH  $313,000 Reduced  358
0023855950  94.9%  PURCH  $286,000 Standard 358
0023856883  62.2%  PURCH  $522,000 Reduced  359
0023857188  72.2%  PURCH  $415,000 Standard 359
0023857451  73.5%  PURCH  $387,000 Standard 358
0023857600  79.8%  PURCH  $474,000 Standard 358
0023859333  78.1%  PURCH  $450,000 Standard 358
0023859390  79.9%  PURCH  $530,000 Standard 359
0023859523  78.7%  PURCH  $349,000 Standard 358
0023859572  79.7%  PURCH  $366,000 Standard 359
0023859614  78.7%  PURCH  $720,000 Standard 358
0023861651  79.2%  PURCH  $565,000 Standard 358
0023862261  78.6%  PURCH  $422,000 Standard 358
0023862592  78.9%  PURCH  $405,000 Standard 358
0023863137  79.9%  PURCH  $481,000 Standard 359
0023863491  71.3% REFINO  $465,000 Standard 358
0023863616  89.7% REFINO  $390,000 Standard 359
0023864796  76.9%  PURCH  $600,000 Standard 358
0023864853  79.9%  PURCH  $500,000 Standard 359
0023866114  79.0%  PURCH  $374,000 Standard 357
0023866296  86.2%  PURCH  $365,000 Standard 358
0023866312  72.2% REFINO  $415,000 Standard 359
0023866346  78.0%  PURCH  $370,000 Standard 359
0023866577  79.2%  PURCH  $510,000 Reduced  359
0023866718  79.9%  PURCH  $372,000 Standard 358
0023867781  71.5% REFINO  $418,000 Standard 357
0023867831  74.9%  PURCH  $360,000 Standard 359
0023869159  77.1%  PURCH  $440,000 Reduced  358
0023869860  77.6%  PURCH  $398,000 Reduced  359
0023871486  77.9%  PURCH  $355,000 Standard 359
0023872500  49.6%  PURCH  $907,000 Standard 358
0023874605  79.9%  PURCH  $385,000 Standard 358
0023875818  78.8%  PURCH  $398,000 Standard 359
0023875834  73.8%  PURCH  $850,000 Standard 358
0023875867  75.0%  PURCH  $443,000 Reduced  359
0023876717  91.2%  PURCH  $343,000 Standard 358
0023879380  45.6%  PURCH  $680,000 Reduced  358
0023880180  51.4%  PURCH  $690,000 Standard 359
0023880230  67.6% REFINO  $650,000 Standard 358
0023883242  69.2%  PURCH  $650,000 Standard 357
0023885155  58.2%  PURCH  $489,000 Reduced  357
0023885700  54.8% REFINO  $715,000 Standard 359
0023889611  69.9%  PURCH  $446,000 Standard 359
0023890494  79.1% REFINO  $495,000 Standard 358
0023891559  79.8%  PURCH  $426,500 Standard 358
0023892771  94.4%  PURCH  $304,000 Standard 358
0023893555  72.3%  REFI   $385,000 Reduced  358
0023896061  57.9%  PURCH $1,000,000Standard 357
0023897317  77.8%  PURCH  $545,000 Standard 358
0023900053  79.9%  PURCH  $481,761 Standard 358
0023900079  79.9%  PURCH  $369,900 Standard 358
0023902927  80.0%  PURCH  $690,000 Standard 358
0023902943  74.9%  PURCH  $505,000 Standard 358
0023903735  79.7%  PURCH  $380,000 Standard 358
0023905722  88.2%  PURCH  $300,000 Standard 358
0023905946  89.2%  PURCH  $345,000 Standard 359
0023907785  79.7%  PURCH  $344,000 Standard 357
0023908726  74.8%  PURCH  $991,000 Standard 358
0023909211  77.1%  PURCH  $438,500 Standard 359
0023912645  89.9%  PURCH  $410,000 Standard 359
0023913312  75.5%  PURCH  $535,000 Standard 358
0023913577  79.9%  PURCH  $392,000 Standard 357
0023914070  54.6%  PURCH  $677,000 Standard 358
0023914229  76.9%  PURCH  $345,000 Standard 359
0023914344  79.9%  PURCH  $434,000 Standard 358
0023914500  89.9%  PURCH  $350,000 Reduced  359
0023914559  79.2%  PURCH  $455,000 Standard 358
0023916430  80.0%  PURCH  $350,000 Standard 359
0023916513  67.7%  PURCH  $960,000 Standard 359
0023917008  79.9%  PURCH  $635,000 Standard 358
0023917180  79.9%  PURCH  $468,000 Standard 358
0023918063  92.6%  PURCH  $293,000 Standard 357
0023919343  60.8%  REFI   $460,000 Standard 358
0023920267  89.4%  PURCH  $320,000 Standard 359
0023920606  79.8%  PURCH  $359,000 Standard 358
0023920861  78.2%  PURCH  $445,000 Standard 359
0023921364  67.2%  REFI   $430,000 Standard 238
0023922453  76.6%  PURCH  $395,000 Standard 354
0023922651  73.3%  REFI   $375,000 Standard 358
0023924863  68.8%  PURCH  $610,000 Standard 359
0023925092  64.2%  PURCH  $700,000 Standard 358
0023927114  77.4% REFINO  $413,000 Stated   358
0023927916  94.9%  PURCH  $301,000 Standard 358
0023930316  79.9%  PURCH  $340,000 Standard 358
0023931330  60.9% REFINO  $615,000 Standard 358
0023931488  57.3% REFINO  $544,000 Standard 359
0023931694  75.6%  PURCH  $414,000 Reduced  358
0023933096  64.1%  PURCH  $546,000 Standard 359
0023933146  79.9%  PURCH  $411,000 Standard 358
0023933278  66.6% REFINO  $715,000 Standard 359
0023934003  75.3% REFINO  $800,000 Standard 358
0023934367  79.2% REFINO  $425,000 Stated   358
0023934516  94.9%  PURCH  $310,000 Reduced  358
0023934698  63.8%  PURCH  $705,000 Reduced  358
0023935760  79.9%  PURCH  $419,900 Stated   359
0023937097  80.0% REFINO  $525,000 Standard 359
0023938400  79.6%  PURCH  $495,000 Standard 359
0023938798  52.8%  PURCH  $560,000 Standard 359
0023939754  79.9%  PURCH  $330,000 Standard 358
0023940281  78.9%  PURCH  $450,000 Reduced  359
0023940695  79.1%  PURCH  $475,000 Standard 358
0023941008  86.3%  PURCH  $330,000 Standard 359
0023941297  79.8%  PURCH  $520,000 Standard 358
0023941586  66.0%  PURCH  $624,000 Standard 357
0023942758  78.1%  PURCH  $395,000 Standard 358
0023944366  77.2%  PURCH  $373,000 Standard 359
0023945397  92.8%  PURCH  $323,000 Standard 358
0023946239  66.2%  PURCH  $453,000 Standard 359
0023947054  80.0% REFINO  $650,000 Standard 359
0023947294  80.0% REFINO  $600,000 Standard 359
0023947377  69.9%  PURCH  $635,000 Standard 358
0023947443  79.7%  PURCH  $351,000 Standard 358
0023948292  78.4%  PURCH  $430,000 Reduced  357
0023948748  79.9%  PURCH  $445,000 Reduced  359
0023950231  69.2% REFINO  $650,000 Standard 359
0023950819  59.6%  REFI   $500,000 Standard 358
0023951387  69.1%  REFI   $730,000 Standard 359
0023952518  65.4%  PURCH  $420,000 Standard 359
0023954548  77.6%  PURCH  $403,000 Standard 359
0023955578  79.8%  PURCH  $657,350 Standard 359
0023955628  79.4% REFINO  $755,000 Standard 359
0023955883  65.2%  PURCH  $575,000 Standard 359
0023956279  79.9%  PURCH  $410,000 Standard 357
0023956832  78.8%  PURCH  $355,000 Standard 359
0023958176  89.9%  PURCH  $350,000 Standard 359
0023958804  65.8%  PURCH  $504,000 Standard 359
0023959398  68.2% REFINO  $550,000 Standard 359
0023962640  79.0%  PURCH  $393,000 Reduced  359
0023962731  67.7%  PURCH  $665,000 Standard 239
0023963044  70.0%  PURCH  $699,000 Standard 359
0023963598  81.9%  PURCH  $366,000 Standard 358
0023965452  80.0%  PURCH  $595,000 Standard 359
0023965536  40.0%  PURCH $1,000,000Standard 359
0023965668  79.9%  PURCH  $583,000 Standard 359
0023966518  80.0%  PURCH  $380,000 Standard 359
0023967482  80.0%  PURCH  $456,000 Standard 359
0023969082  78.4%  PURCH  $510,000 Standard 359
0023970684  71.8%  PURCH  $460,000 Standard 359
0023970825  79.7%  PURCH  $389,000 Standard 358
0023971740  80.0% REFINO  $425,000 Standard 359
0023972508  90.0%  PURCH  $385,000 Standard 355
0023974082  71.2%  PURCH  $550,000 Standard 358
0023974538  73.0%  PURCH  $370,860 Standard 359
0023974603  79.9%  PURCH  $810,000 Standard 358
0023975444  80.0%  PURCH  $375,000 Standard 358
0023975899  79.9%  PURCH  $500,000 Standard 359
0023976285  48.4%  PURCH  $775,000 Standard 359
0023978232  61.2%  PURCH  $515,840 Standard 358
0023978331  68.2%  PURCH  $425,000 Standard 359
0023978430  79.1%  PURCH  $475,000 Standard 359
0023978539  79.9%  PURCH  $410,000 Standard 359
0023980576  78.3% REFINO  $615,000 Standard 358
0023980766  68.1% REFINO  $570,000 Standard 359
0023981012  75.0%  REFI   $385,000 Reduced  359
0023981079  70.0%  REFI   $420,000 Standard 359
0023981897  77.7%  PURCH  $350,000 Standard 359
0023981913  82.6%  PURCH  $325,000 Standard 359
0023982184  89.0% REFINO  $354,000 Standard 359
0023983844  76.3%  PURCH  $800,000 Standard 359
0023984636  80.0%  PURCH  $433,610 Standard 359
0023984669  66.1%  PURCH  $440,000 Standard 359
0023984677  80.0%  PURCH  $531,000 Standard 359
0023986177  79.5%  PURCH  $565,000 Standard 358
0023986185  75.0%  PURCH  $400,000 Standard 359
0023987480  79.6%  PURCH  $390,000 Standard 359
0023987522  78.9%  PURCH  $328,000 Standard 346
0023988702  79.9%  PURCH  $476,500 Standard 359
0023991367  73.8%  PURCH  $385,000 Standard 359
0023995277  66.0%  PURCH  $985,000 Standard 359
0023996614  79.8%  PURCH  $351,000 Standard 359
0023996648  77.2%  PURCH  $347,000 Standard 359
0023997620  80.0%  REFI   $365,000 Standard 358
0023998578  79.9%  PURCH  $540,000 Standard 359
0027925858  79.9% REFINO  $590,000 Standard 359
0028024941  87.1%  PURCH  $310,000 Reduced  359
0028371292  75.0%  PURCH  $433,000 Standard 359
0028388551  78.8%  PURCH  $460,000 Reduced  359
0028442663  72.9% REFINO  $620,000 Standard 359
0028443232  77.3% REFINO  $828,000 Standard 359
0028444230  78.2%  PURCH  $373,000 Reduced  359
0028444255  90.0%  PURCH  $298,500 Standard 359
0028445039  87.8%  PURCH  $410,000 Standard 359
0028445468  80.0%  PURCH  $880,000 Standard 359
0028445898  80.0% REFINO  $490,000 Standard 359
0028445971  79.2%  PURCH  $350,000 Standard 359
0028447100  45.5% REFINO $1,425,000Standard 359
0028447217  30.7%  REFI  $2,000,000Standard 359
0028447266  79.9%  PURCH  $361,500 Standard 359
0028452290  80.0%  PURCH  $454,000 Reduced  359
0028452589  75.5%  PURCH  $344,000 Standard 359
0028453876  93.7%  PURCH  $360,000 Reduced  359
0028454262  63.2% REFINO  $950,000 Standard 359
0028458388  74.0%  PURCH  $455,000 Standard 359
0028460111  79.7%  PURCH  $552,000 Standard 359
0028460434  79.5%  PURCH  $383,000 Standard 359
0028461192  44.8%  REFI   $780,000 Standard 359
0028462661  48.7%  PURCH  $585,000 Standard 359
0028463198  74.4%  PURCH  $450,000 Standard 359
0028464170  65.2%  PURCH  $575,000 Standard 359
0028464253  79.2%  PURCH  $352,000 Reduced  359
0028467801  75.0%  REFI   $640,000 Standard 359
0028467983  79.5%  PURCH  $392,000 Standard 359
0028468536  89.7%  PURCH  $356,000 Standard 359
0028476935  77.2% REFINO  $425,000 Standard 359
0028477438  68.8%  PURCH  $618,000 Standard 359
0028477834  75.0%  REFI   $440,000 Standard 359
0028478030  78.8%  PURCH  $695,000 Standard 359
0028478576  77.8%  PURCH  $370,000 Standard 359
0028483204  78.9%  PURCH  $487,000 Standard 359
0028498954  79.4%  PURCH  $610,000 Standard 359
0028502086  89.8%  PURCH  $410,000 Standard 359
5000043579  74.3%  PURCH  $595,000 Reduced  354
5000439231  84.1%  PURCH  $379,000 Unknown  348
5000442177  79.9%  PURCH  $560,000 Standard 359
6000371671  72.9%  PURCH  $890,000 Standard 359
6002913363  80.0%  PURCH  $435,000 Standard 359
6007707554  77.7%  PURCH  $515,000 Standard 359
6007815290  74.4%  PURCH  $400,000 Standard 359
6009498103  89.9%  PURCH  $320,000 Reduced  359
6013344988  79.4%  PURCH  $445,000 Reduced  359
6014764259  64.7%  PURCH  $812,500 Reduced  359
6022121443  60.3%  PURCH  $580,000 Reduced  358
6023687681  80.0%  PURCH  $500,000 Standard 359
6024486208  87.6%  PURCH  $365,000 Reduced  358
6025740942  79.0%  PURCH  $461,000 Standard 357
6026477502  76.9%  PURCH  $520,000 Reduced  359
6027766838  34.5%  PURCH  $870,000 Standard 359
6032766047  80.0%  PURCH  $215,000 Standard 359
6036255427  75.8%  PURCH  $380,000          351
6042673811  89.6%  PURCH  $345,000 Standard 359
6053994882  79.9%  PURCH  $330,000 Reduced  357
6055748948  70.3%  PURCH  $370,000 Standard 359
6056436311  74.1%  PURCH  $540,000 Standard 359
6064310318  23.5%  PURCH $1,700,000Reduced  359
6064734178  88.5%  PURCH  $320,000 Reduced  359
6067501772  52.8%  PURCH  $757,000 Reduced  359
6069704937  69.0%  PURCH  $430,000 Reduced  358
6076051173  38.0%  PURCH $1,175,000Unknown  351
6079004385  80.0%  PURCH  $560,000 Standard 359
6080088294  61.5%  PURCH  $520,000 Standard 359
6086778559  80.0%  PURCH  $425,000 Reduced  359
6088142184  78.5%  PURCH  $335,000 Reduced  358
6089327107  89.9%  PURCH  $395,000 Standard 358
6091353851  90.0%  PURCH  $315,000 Reduced  359
6113518119  80.0%  PURCH  $355,000 Standard 359
6115667955  60.7%  PURCH  $589,000 Standard 358
6120393076  76.9%  PURCH  $425,000 Standard 359
6135943584  71.4%  PURCH  $700,000 Standard 359
6138227803  74.9% REFINO  $342,000 Standard 358
6142746400  79.9%  PURCH  $438,000 Standard 359
6152983687  69.9%  PURCH $1,050,000Reduced  359
6153507014  89.9%  PURCH  $305,000 Standard 357
6156311737  37.4%  PURCH  $959,000 Reduced  357
6169622682  93.3%  PURCH  $279,500 Standard 359
6171751594  74.8%  PURCH  $816,000 Standard 359
6172743053  78.4%  PURCH  $395,000 Reduced  359
6183915914  80.0%  PURCH  $500,000 Standard 359
6189140137  49.5%  PURCH $1,312,000Reduced  359
6191362810  80.0%  PURCH  $671,000 Reduced  359
6192347422  61.2%  PURCH  $490,000 Reduced  358
6202231228  80.0%  PURCH  $705,000 Reduced  359
6211655532  71.1%  PURCH  $450,000 Standard 359
6216669280  80.0%  PURCH  $415,000 Reduced  359
6216991080  80.0%  PURCH  $325,000 Reduced  359
6225649877  52.3%  PURCH  $612,000 Reduced  359
6226386867  78.9%  PURCH  $400,000 Reduced  359
6229666125  59.0% REFINO  $465,000 Reduced  358
6230762947  89.9%  PURCH  $395,000 Reduced  358
6235385199  75.6%  PURCH  $450,000 Standard 359
6239344143  47.8%  PURCH  $785,000 Standard 359
6245717076  50.0%  REFI   $530,000 Standard 358
6248787191  79.9%  PURCH  $450,000 Reduced  357
6256336097  69.9%  PURCH  $438,000 Reduced  358
6260693657  79.1%  PURCH  $402,000 Reduced  354
6262851923  58.6%  PURCH $1,280,000Standard 359
6264814143  79.9%  PURCH  $360,000 Reduced  359
6271374057  79.9%  PURCH  $610,000 Reduced  358
6274437687  77.4%  PURCH  $365,000 Reduced  358
6284337745  76.6%  PURCH  $480,000 Reduced  359
6287952250  89.9%  PURCH  $290,000 Standard 359
6293215973  79.9%  PURCH  $586,000 Reduced  359
6295171893  79.7%  PURCH  $340,000 Reduced  359
6297881200  78.9%  PURCH  $740,000 Reduced  359
6298580298  75.0%  PURCH  $380,000 Reduced  359
6301563208  79.2%  PURCH  $530,000 Reduced  359
6301598626  80.0%  PURCH  $430,000 Reduced  359
6303123845  79.9%  PURCH  $420,000 Reduced  359
6306301398  80.0%  PURCH  $389,000 Standard 359
6313134063  75.0%  REFI   $444,000 Standard 359
6316848974  68.0%  PURCH  $469,000 Reduced  359
6323061645  39.1% REFINO  $930,000 Reduced  359
6325783766  79.9%  PURCH  $349,000 Reduced  359
6333670963  62.5% REFINO  $800,000 Reduced  359
6335376288  77.6%  PURCH  $650,000 Reduced  358
6336319485  79.6%  PURCH  $370,000 Standard 358
6337429200  69.7%  PURCH  $717,000 Reduced  359
6342203038  80.0%  PURCH  $350,000 Reduced  359
6343427099  89.0%  PURCH  $295,000 Standard 358
6343846488  79.4%  PURCH  $400,000 Reduced  359
6346948802  78.0%  PURCH  $405,000 Standard 359
6357695250  79.9%  PURCH  $325,000 Standard 359
6359899314  78.3%  PURCH  $630,000 Reduced  359
6363384311  79.9%  PURCH  $500,000 Reduced  359
6364021581  80.0%  PURCH  $362,000 Standard 359
6365291811  80.0%  PURCH  $325,000 Reduced  359
6365403705  89.9%  PURCH  $320,000 Reduced  359
6367635049  78.4%  PURCH  $574,000 Reduced  359
6368585607  48.3%  PURCH  $775,000 Reduced  358
6370470954  79.9%  PURCH  $475,000 Reduced  357
6370858885  76.4%  PURCH  $371,000 Reduced  359
6375135834  79.1%  PURCH  $353,000 Reduced  359
6386687971  46.1%  PURCH $1,410,000Reduced  359
6393464141  80.0%  PURCH  $655,000 Reduced  359
6396169994  62.9%  REFI   $715,000 Standard 358
6401686149  78.1%  PURCH  $440,000 Reduced  358
6402324799  76.9%  PURCH  $390,000 Standard 358
6404503754  75.0%  PURCH  $400,000 Reduced  359
6410266396  80.0% REFINO  $372,000 Stated   359
6411598656  71.6% REFINO  $500,000 Stated   359
6423877353  75.4%  PURCH  $496,000 Standard 359
6430038346  79.6%  PURCH  $459,000 Reduced  357
6432491931  62.8%  PURCH  $955,000 Standard 359
6432996186  80.0%  PURCH  $365,000 Standard 358
6435747412  80.0% REFINO  $537,000 Standard 359
6441781827  79.9%  PURCH  $480,000 Reduced  358
6450885873  79.4%  PURCH  $328,000 Unknown  350
6452051383  70.0%  PURCH  $630,000 Reduced  358
6459999899  70.0%  PURCH  $920,000 Standard 359
6460278812  61.7%  REFI   $538,000 Standard 359
6466519870  79.1%  PURCH  $240,000 Standard 357
6473019666  68.8%  PURCH  $490,000 Reduced  358
6480283743  79.7%  PURCH  $390,000 Reduced  359
6488658912  69.3%  PURCH  $502,000 Standard 351
6494794628  73.5%  PURCH  $462,000 Reduced  359
6500902934  79.9%  PURCH  $440,000 Reduced  359
6506730727  93.1%  PURCH  $305,000 Standard 359
6525394844  80.0%  PURCH  $415,000 Reduced  358
6530820635  79.3%  PURCH  $665,000 Reduced  358
6534904419  71.6% REFINO  $550,000 Reduced  359
6555662243  89.9%  PURCH  $325,000 Reduced  358
6562531597  78.8%  PURCH  $360,000 Standard 359
6564594312  79.0%  PURCH  $400,000 Standard 359
6566441942  72.4%  PURCH  $455,000 Reduced  358
6573708028  80.0%  PURCH  $378,000 Reduced  359
6577567545  79.7%  PURCH  $464,000 Standard 358
6579852945  79.1%  PURCH  $149,000 Standard 358
6590134224  45.3%  PURCH  $850,000 Reduced  358
6590157209  79.3%  PURCH  $459,000 Standard 359
6591438657  60.8%  PURCH  $575,000 Reduced  359
6592265364  78.6%  PURCH  $355,000 Reduced  358
6599517502  90.0%  PURCH  $300,000 Standard 359
6606514880  79.4%  PURCH  $755,000 Unknown  352
6608638349  66.0%  PURCH  $429,000 Unknown  350
6609328528  60.0%  PURCH  $650,000 Reduced  359
6610102003  80.0%  PURCH  $325,000 Standard 359
6612927548  76.4%  PURCH  $410,000 Reduced  358
6613111001  75.8%  PURCH  $415,000 Standard 358
6641126252  80.0%  PURCH  $407,000 Reduced  359
6641258451  80.0%  PURCH  $605,000 Reduced  359
6646724085  70.0%  PURCH  $495,000 Reduced  359
6654131363  69.9%  PURCH  $841,500 Standard 357
6654375986  74.8%  PURCH  $422,000 Standard 359
6666628927  66.4%  PURCH  $425,000 Standard 359
6667419672  71.2%  PURCH  $473,000 Reduced  358
6670667465  79.9%  PURCH  $550,000 Standard 359
6673582398  68.9%  PURCH  $435,000 Reduced  358
6679909272  79.2%  PURCH  $505,000 Reduced  359
6681101686  68.9%  REFI   $650,000 Standard 358
6683039892  92.6%  PURCH  $328,000 Standard 359
6683579434  62.8%  PURCH  $477,000 Reduced  358
6687411931  79.9%  PURCH  $589,900 Reduced  358
6692105064  80.0%  PURCH  $499,000 Reduced  359
6694106268  74.9%  PURCH  $399,000 Reduced  359
6699309511  80.0%  PURCH  $370,000 Reduced  359
6700893339  76.9%  PURCH  $100,000 Standard 359
6702402360  79.0%  PURCH  $425,000 Reduced  358
6706091680  43.8%  REFI   $800,000 Reduced  359
6711341567  70.0%  REFI   $465,000 Stated   359
6715843451  74.6%  PURCH  $710,000 Reduced  359
6721439799  62.1%  PURCH  $660,000 Reduced  358
6726679217  89.7%  PURCH  $290,000 Standard 359
6731892508  80.0%  PURCH  $325,000 Standard 359
6736927390  78.3% REFINO  $644,200 Reduced  353
6741887001  79.9%  PURCH  $388,000 Standard 358
6742883066  69.7%  PURCH  $430,000 Reduced  359
6745221041  56.4%  REFI   $550,000 Standard 359
6748256747  70.0%  PURCH  $430,000 Reduced  359
6751681963  79.9%  PURCH  $715,000 Reduced  359
6766857335  74.9%  PURCH  $380,000 Reduced  358
6772496623  76.7%  PURCH  $500,000 Reduced  354
6780461874  57.7%  PURCH  $485,000 Stated   359
6782702580  26.0%  PURCH $2,500,000Standard 359
6784560200  80.0%  PURCH  $630,000 Standard 358
6786560943  80.0%  PURCH  $346,000 Reduced  358
6787198750  80.0%  PURCH  $428,000 Reduced  358
6787487773  78.9%  PURCH  $355,000 Reduced  359
6791899583  79.9%  PURCH  $430,000 Reduced  357
6793154565  78.7% REFINO  $399,000 Reduced  358
6794547783  94.9%  PURCH  $305,000 Standard 359
6796250162  79.8%  PURCH  $164,000 Standard 355
6796322458  79.5%  PURCH  $355,000 Standard 358
6799385064  79.9%  PURCH  $625,000 Reduced  359
6801105864  79.9%  PURCH  $450,000 Reduced  359
6802518156  30.0%  PURCH $1,500,000Reduced  358
6802990793  87.8%  PURCH  $430,000 Reduced  359
6804210992  89.5%  PURCH  $342,000 Standard 358
6807495210  79.9%  PURCH  $455,000 Standard 358
6812934930  93.4%  PURCH  $288,000 Standard 357
6818014174  80.0%  PURCH  $345,000 Standard 359
6821611339  80.0%  PURCH  $345,500 Reduced  359
6830764335  79.4%  PURCH  $345,000          351
6830903222  66.7%  PURCH  $525,000 Reduced  359
6831657686  65.2%  PURCH  $765,500 Standard 358
6837793204  90.0%  PURCH  $310,000 Standard 359
6845349007  69.0%  PURCH  $420,000 Standard 358
6850555860  59.3%  REFI   $725,000 Standard 359
6855841364  94.9%  PURCH  $295,000 Standard 358
6856560039  80.0%  PURCH  $380,000 Reduced  359
6857792771  78.3%  PURCH  $485,000 Reduced  358
6864491912  79.7%  PURCH  $336,000 Reduced  358
6872223323  51.9%  PURCH  $675,000 Reduced  359
6877509973  79.9%  PURCH  $388,000 Reduced  359
6877572542  59.0%  PURCH  $678,000 Reduced  359
6878850319  89.9%  PURCH  $410,000 Reduced  359
6885500642  80.0%  PURCH  $350,000 Reduced  359
6886991907  89.9%  PURCH  $383,000 Reduced  359
6887559521  44.6%  PURCH  $840,000 Reduced  359
6891825132  78.9% REFINO  $395,000 Standard 359
6896971022  80.0%  PURCH  $595,000 Reduced  358
6897812118  75.1%  PURCH  $557,000 Reduced  358
6901382546  79.9%  PURCH  $380,000 Reduced  358
6908167221  45.2% REFINO  $885,000 Reduced  359
6910105268  76.0%  PURCH  $350,000 Standard 359
6910262606  78.5%  PURCH  $630,000 Reduced  359
6911056296  43.7%  PURCH  $629,000 Reduced  359
6912472039  80.0%  PURCH  $630,000 Reduced  359
6913672942  78.8%  PURCH  $440,000 Reduced  358
6920825343  65.0%  PURCH  $465,000 Standard 358
6924677336  79.0%  PURCH  $337,000 Unknown  351
6925328400  74.3%  PURCH  $538,000 Reduced  358
6929365408  78.3%  PURCH  $415,000 Reduced  358
6930166910  80.0%  PURCH  $338,000 Reduced  359
6932605857  79.9%  PURCH  $374,000 Reduced  358
6932969402  89.0%  PURCH  $365,000 Reduced  359
6939321441  77.7%  PURCH  $386,000 Reduced  357
6944255063  42.6%  REFI   $796,000 Reduced  359
6944981551  78.2%  PURCH  $447,000 Reduced  359
6949436064  62.9%  PURCH  $540,000 Reduced  358
6952962949  77.4%  PURCH  $370,000          351
6968328192  90.0% REFINO  $361,000 Reduced  359
6990395375  69.7%  PURCH  $831,000 Reduced  358
6990908359  80.0%  PURCH  $445,000 Standard 359
6995052740  71.4%  PURCH  $420,000 Reduced  359
0023935638  75.8% REFINO  $350,000 Standard 356
0023936867  87.4%  PURCH  $324,000 Standard 356
0023952609  79.2%  PURCH  $362,000 Standard 354
0023952997  79.6% REFINO  $530,000 Standard 353
0023953060  79.8% REFINO  $550,000 Standard 357
0023954027  68.1%  PURCH  $418,000 Reduced  356
0023954472  65.9%  PURCH  $605,000 Standard 356
0023968084  79.8%  PURCH  $465,000 Standard 357
0023968704  89.7%  PURCH  $315,000 Standard 357
0023968936  94.5%  PURCH  $335,000 Standard 357
0023969322  91.5%  PURCH  $284,000 Standard 357
0023969389  91.8%  PURCH  $320,000 Standard 357
0023969496  79.8%  PURCH  $459,000 Standard 357
0023969546  79.9%  PURCH  $621,000 Standard 358
0023969579  72.9%  PURCH  $484,500 Standard 357
0023969595  79.7%  PURCH  $340,000 Standard 357
0023969694  79.3%  PURCH  $462,500 Standard 357
0023969751  79.7%  PURCH  $360,000 Standard 357
0023969835  79.8%  PURCH  $330,000 Standard 358
0023970700  94.0%  PURCH  $313,000 Standard 356
0023970742  94.2%  PURCH  $270,000 Standard 356
0023971047  57.5%  PURCH  $484,500 Standard 356
0023971138  79.3%  PURCH  $528,000 Standard 355
0023971161  79.3%  PURCH  $380,000 Standard 357
0023971286  77.8%  PURCH  $615,000 Standard 356
0023971393  79.7%  PURCH  $358,500 Standard 356
0023971435  79.7%  PURCH  $453,000 Standard 356
0028450773  86.6%  PURCH  $425,000 Standard 358
0028450955  79.9% REFINO  $730,000 Standard 358
0028451029  79.9%  PURCH  $390,000 Standard 357
0028451169  74.2%  PURCH  $475,000 Standard 357
0028451235  65.5% REFINO  $700,000 Standard 358
</TABLE>



<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 May 25,  2000,  among
            Bank of America Mortgage Securities,  Inc., as Depositor,  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>



1

                                    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 May 25, 2000, among Bank of America Mortgage Securities, Inc., as
Depositor, 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 2000-3, Class ___,
            having an initial aggregate Certificate Balance as of
            May 25, 2000 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 May 25, 2000, among Bank of America Mortgage Securities,
Inc., as Depositor, 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 2000-3, Class ___,
            having an initial aggregate Certificate Balance as of
            May 25, 2000 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 May 25, 2000, among Bank of America Mortgage
Securities, Inc., as Depositor, 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.

--------
(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.

      ___   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 2000-3, Class ___,
            having an initial aggregate Certificate Principal
            Balance as of May 25, 2000 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 May 25, 2000, among Bank of
America Mortgage Securities, Inc., as Depositor, 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 REFERENCED 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 SERVICER, 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 SERVICER 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 2000-3, Class ___,
            having an initial aggregate Certificate Principal
            Balance as of May 25, 2000 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 May 25, 2000, among Bank of
America Mortgage Securities, Inc., as Depositor, 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 CERTIFICATE PURSUANT TO SECTION 6.02

                    Bank of America Mortgage Securities, Inc.
                       Mortgage Pass-Through Certificates,
                                  Series 2000-3

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 May
25, 2000, (the "Agreement"), relating to the above-referenced Series, by and
among Bank of America Mortgage Securities, Inc., as depositor (the "Depositor"),
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.

      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 THE 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 AGREEMENT
                       -----------------------------------

            This Special Servicing Agreement (the "Agreement") is made and
entered into as of ___________________, between Bank of America, N.A. (the
"Servicer") and ___________________ (the "Loss Mitigation Advisor").

                              PRELIMINARY STATEMENT

      _________________ (the "Purchaser") 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 Servicer, and The Bank of New York, as Trustee.

            The Purchaser has requested the Servicer to engage the Loss
Mitigation Advisor, at the Purchaser's expense, to assist the Servicer with
respect to default management and reporting situations for the benefit of the
Purchaser.

            In consideration of the mutual agreements herein contained, the
receipt and sufficiency of which are hereby acknowledged, the Servicer hereby
engages the Loss Mitigation Advisor to provide advice in connection with default
management and reporting situations with respect to defaulted loans, including
providing to the Servicer recommendations with respect to foreclosures, the
acceptance of so-called short payoffs, deeds in lieu of or in aid of foreclosure
and deficiency notes, as well as with respect to the sale of REO properties. The
Loss Mitigation Advisor hereby accepts such engagement, and acknowledges that
its fees will be paid by the Purchaser and not the Servicer, and that it will
not look to the Servicer for financial remuneration. It is the intent of the
parties to this Agreement that the services of the Loss Mitigation Advisor are
provided without fee to the Servicer for the benefit of the Purchaser for the
life of the Class B Certificates.

                                    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.

            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, the posting, publishing, filing or
delivery of a notice of sale.

            Delay of Foreclosure: The postponement for more than three Business
Days of the scheduled sale of Mortgaged Property to obtain satisfaction of a
Mortgage Loan.

            Loss Mitigation Advisor:  ______________.

            Purchaser:  _______________________,  or the  holder  of record of
the Class B Certificates.

            Short Payoff: Liquidation of a Mortgage Loan at less than the full
amount of the outstanding balance of the Mortgage Loan plus advances and costs
through a negotiated settlement with the borrower, which may include a
deed-in-lieu of foreclosure or sale of the property or of the promissory note
secured by the collateral property to a third party, in either case with or
without a contribution toward any resulting deficiency by the borrower.


            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 Agreements.

                                   ARTICLE II

                          SPECIAL SERVICING PROCEDURES

            Section 2.01. Reports and Notices.

            (a) In connection with the performance of its duties under the
Pooling and Servicing Agreement relating to the realization upon defaulted
Mortgage Loans, the Servicer shall use reasonable efforts to provide to the Loss
Mitigation Advisor with the following notices and reports. All such notices and
reports may be sent to the Loss Mitigation Advisor by telecopier, electronic
mail, express mail or regular mail.

            (i) The Servicer shall within five Business Days after each
      Distribution Date either: (A) provide to the Loss Mitigation Advisor a
      written or electronic report, using the same methodology and calculations
      as in its standard servicing reports, indicating for the trust fund formed
      by the Pooling and Servicing Agreement, the number of Mortgage Loans that
      are (1) sixty days delinquent, (2) ninety days or more delinquent, (3) in
      foreclosure or (4) real estate owned (REO), and indicating for each such
      Mortgage Loan the loan number, whether the loan is in bankruptcy or paying
      under the terms of a repayment plan, the reason for default, and
      outstanding principal balance; or (B) provide the information detailed in
      (A) to a data service provider of the Loss Mitigation Advisor's choice in
      an electronic format acceptable to that data service provider. Provision
      of the information to a service provider other than that specified by the
      Loss Mitigation Advisor is acceptable.

            (ii) Prior to a Delay of Foreclosure in connection with any Mortgage
      Loan, the Servicer shall provide the Loss Mitigation Advisor with a notice
      of such proposed and imminent delay, stating the loan number, the
      aggregate amount owing under the Mortgage Loan, and the reason and
      justification for delaying foreclosure action. All notices and supporting
      documentation pursuant to this subsection may be provided via telecopier,
      express mail or electronic mail.

            (iii) Prior to accepting any Short Payoff in connection with any
      Mortgage Loan, the Servicer shall provide the Loss Mitigation Advisor with
      a notice of such proposed and imminent Short Payoff, stating the loan
      number, the aggregate amount owing under the Mortgage Loan, and the
      justification for accepting the proposed Short Payoff. Such notice may be
      sent by telecopier, express mail, electronic mail or regular mail.

            (iv) Within five (5) business days of each Distribution Date, the
      Servicer shall provide the Loss Mitigation Advisor with a report listing
      each loan that has resulted in a realized loss that has been reported to
      the trustee. Such report shall specify the loan number, the outstanding
      principal balance of the loan upon its liquidation, the realized loss, and
      the following components of realized loss: foreclosure costs, advances,
      mortgage insurance proceeds, marketing and property rehabilitation costs,
      and other costs. Such report may be provided by telecopier, express mail,
      regular mail or electronic mail. The Loss Mitigation Advisor shall have at
      least ten (10) business days in which to respond with reasonable questions
      or requests for additional information regarding the amounts reported as
      realized losses, and the Servicer shall within five (5) business days of
      receipt of the Loss Mitigation Advisor's questions or additional
      information requests provide responses to such questions and requests.

            (v) Within five (5) business days of receipt by the Servicer of an
      offer to acquire an REO property at an amount that is more than 15% below
      the most recent market valuation of that property obtained by the Servicer
      (or if no such valuation has been obtained, the appraisal used in
      connection with the originating of the related Mortgage Loan), the
      Servicer shall notify the Loss Mitigation Advisor of such offer and shall
      provide a justification for accepting such offer, if that is the
      Servicer's recommendation.

            (vi) Within five (5) business days of receipt by the Servicer that a
      claim filed for mortgage insurance, or any part thereof, has been rejected
      by the mortgage insurance provider, the Servicer shall provide a copy of
      the rejected claim with explanations for the item or items rejected to the
      Loss Mitigation Advisor.

            (vii) Within five (5) business days of providing the trustee with
      any notice regarding a mortgage loan substitution, loan modification, or
      loan repurchase, the Servicer shall provide the Loss Mitigation Advisor
      with a copy of the notice.

            (b) If requested by the Loss Mitigation Advisor, the Servicer shall
make its servicing personnel available during its normal business hours to
respond to reasonable inquiries, in writing by facsimile transmission, express
mail or electronic mail, by the Loss Mitigation Advisor in connection with any
Mortgage Loan identified in a report under subsection 2.01 (a)(i), (a)(ii),
(a)(iii) or (a)(iv) which has been given to the Loss Mitigation Advisor;
provided that the Servicer shall only be required to provide information that is
readily accessible to their servicing personnel.

            (c) In addition to the foregoing, the Servicer shall provide to the
Loss Mitigation Advisor such information as the Loss Mitigation Advisor may
reasonably request concerning each Mortgage Loan that is at least sixty days
delinquent and each Mortgage Loan which has become real estate owned, provided
that the Servicer shall only be required to provide information that is readily
accessible to its servicing personnel.

            (d) With respect to all Mortgage Loans which are serviced at any
time by the Servicer through a subservicer, the Servicer shall be entitled to
rely for all purposes hereunder, including for purposes of fulfilling its
reporting obligations under this Section 2.01, on the accuracy and completeness
of any information provided to it by the applicable subservicer.

            Section 2.02. Loss  Mitigation  Advisor's  Recommendations With
Respect to Defaulted Loans.

            (a) All parties to this Agreement acknowledge that the Loss
Mitigation Advisor's advice is made in the form of recommendations, and that the
Loss Mitigation Advisor does not have the right to direct the Servicer in
performing its duties under the Pooling and Servicing Agreement. The Servicer
may, after review and analysis of the Loss Mitigation Advisor's recommendation,
accept or reject it, in the Servicer's sole discretion, subject to the standards
of the Servicer to protect the interest of the Certificateholders set forth in
the Pooling and Servicing Agreement.

            (b) Within two (2) business days of receipt of a notice of a
foreclosure delay, the Loss Mitigation Advisor shall provide the Servicer with a
recommendation regarding the delay, provided, however, that if additional
information is required on which to base a recommendation, the Loss Mitigation
Advisor shall notify the Servicer of the additional information needed within
the allotted time, and the Servicer shall promptly provide such information and
the Loss Mitigation Advisor shall then submit to the Servicer its
recommendation. The Loss Mitigation Advisor may recommend that additional
procedures be undertaken to further analyze the property, the borrower, or
issues related to the default or foreclosure. Such additional procedures may
include asset searches, property valuations, legal analysis or other procedures
that are warranted by the circumstances of the property, borrower or
foreclosure. The Loss Mitigation Advisor may recommend such other actions as are
warranted by the circumstances of the property, borrower or foreclosure.

            (c) Within two (2) business days of receipt of a notice of a
proposed Short Payoff, the Loss Mitigation Advisor shall provide the Servicer
with a recommendation regarding the proposed Short Payoff, provided, however,
that if additional information is required on which to base a recommendation,
the Loss Mitigation Advisor shall notify the Servicer of the additional
information needed within two business days, and the Servicer shall promptly
provide such information and the Loss Mitigation Advisor shall then submit to
the Servicer its recommendation. The Loss Mitigation Advisor's recommendation
may take the form of concurring with the proposed Short Payoff, recommending
against such Short Payoff, with a justification provided, or proposing a
counteroffer.

            (d) Within two (2) business days of receipt of a notice of an REO
sale at an amount that is more than 15% below the recent market valuation of
that property, the Loss Mitigation Advisor shall provide the Servicer with its
recommendation. The Loss Mitigation Advisor's recommendation may take the form
of concurring with the proposed below-market sale, recommending against such
below-market sale, or proposing a counteroffer.

            Section 2.03.  Termination.

            (a) With respect to all Mortgage Loans included in a trust fund, the
Servicer's obligations under Section 2.01 and Section 2.02 shall terminate at
such time as the Certificate Principal Balances of the related Class B
Certificates have been reduced to zero.

            (b) The Loss Mitigation Advisor's responsibilities under this
Agreement shall terminate upon the termination of the fee agreement between the
Purchaser or its successor and the Loss Mitigation Advisor. The Loss Mitigation
Advisor shall promptly notify the Servicer of the date of termination of such
fee agreement, but in no event later than 5:00 P.M., EST, on the effective date
thereof.

            (c) Neither the Servicer nor any of its directors, officers,
employees or agents shall be under any liability 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 Servicer or any such Person against any liability which
would otherwise be imposed by reason of willful misfeasance, bad faith or gross
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties hereunder. The Servicer and the Loss Mitigation Advisor
and any director, officer, employee or agent thereof 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. Neither the Loss Mitigation
Advisor, its directors, officers, employees or agents shall be under any
liability for any actions taken by the Servicer based upon the recommendation
pursuant to this Agreement, provided they are made in good faith.

                                   ARTICLE III

                            MISCELLANEOUS PROVISIONS

            Section 3.01. Amendment.

            This Agreement may be amended from time to time by the Servicer and
the Loss Mitigation Advisor by written agreement signed by the Servicer and the
Loss Mitigation Advisor.

            Section 3.02. Counterparts.

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

            Section 3.03.  Governing Law.

            This Agreement shall be construed in accordance with the laws of the
State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws.

            Section 3.04.  Notices.

            All demands, notices and direction hereunder shall be in writing or
by telecopier and shall be deemed effective upon receipt to:

            (a)  in the case of the Servicer,

                  Bank of America, N.A.
                  201 North Tryon Street
                  Charlotte, North Carolina  28255
                  Attn: Secondary Marketing with a copy to the General Counsel

or such other address as may hereafter be furnished in writing by the
Servicer,

            (b)  in the case of the Loss Mitigation Advisor,

                 __________________________________________



            (c)  in the case of the Purchaser:

                 ____________________________________________



            Section 3.05.  Severability of Provisions.

            If any one or more of the covenants, agreements, provisions or terms
of this Agreement shall be for any reason whatsoever, including regulatory, 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.

            Section 3.06.  Successors and Assigns.

            (a) The provisions of this Agreement shall be binding upon and inure
to the benefit of the respective successors and assigns of the parties hereto,
and all such provisions shall inure to the benefit of the Certificateholders.

            (b) The Servicer shall notify the Loss Mitigation Advisor of the
assignment of its duties to any successor servicer within thirty (30) days prior
to such assignment, and shall provide the name, address, telephone number and
telecopier number for the successor to the Loss Mitigation Advisor.

            Section 3.07.  Article and Section Headings.

            The article and section headings herein are for convenience of
reference only and shall not limit or otherwise affect the meaning hereof.

            Section 3.08.  Confidentiality.

            The Servicer acknowledges the confidentiality of this Agreement and
will not release or republish its contents without the consent of the Loss
Mitigation Advisor except to the extent required by law, regulation or court
order.

            The Loss Mitigation Advisor agrees that all information supplied by
or on behalf of the Servicer under this Agreement, is the property of the
Servicer. The Loss Mitigation Advisor shall keep in strictest confidence all
information relating to this Agreement, including, without limitation,
individual account information and other information supplied by or on behalf of
the Servicer pursuant to Section 2.01, and that information which may be
acquired in connection with or as a result of this Agreement. During the term of
this Agreement and at any time thereafter, without the prior written consent of
the Servicer, the Loss Mitigation Advisor shall not publish, communicate,
divulge, disclose or use any of such information. Upon termination or expiration
of this Agreement, the Loss Mitigation Advisor shall deliver all records, data,
information, and other documents and all copies thereof supplied by or on behalf
of the Servicer pursuant to Section 2.01 to the Servicer and such shall remain
the property of the Servicer.

            Section 3.09.  Independent Contractor.

            In all matters relating to this Agreement, the Loss Mitigation
Advisor shall be acting as an independent contractor. Neither the Loss
Mitigation Advisor nor any employees of the Loss Mitigation Advisor are
employees or agents of the Servicer under the meaning or application of any
Federal or State Unemployment or Insurance Laws or Workmen's Compensation Laws,
or otherwise. The Loss Mitigation Advisor shall assume all liabilities or
obligations imposed by any one or more of such laws with respect to the
employees of the Loss Mitigation Advisor in the performance of this Agreement.
The Loss Mitigation Advisor shall not have any authority to assume or create any
obligation, express or implied, on behalf of the Servicer, and the Loss
Mitigation Advisor shall not have the authority to represent itself as an agent,
employee, or in any other capacity of the Servicer.


<PAGE>



            IN WITNESS WHEREOF, the Servicer and the Loss Mitigation Advisor
have caused their names to be signed hereto by their respective officers
thereunto duly authorized, all as of the day and year first above written.

                                          Bank of America, N.A.

                                          By:___________________________________
                                          Name:_________________________________
                                          Title:________________________________


                                          Loss Mitigation Advisor
                                          ______________________________________

                                          By:___________________________________
                                          Name:_________________________________
                                          Title:________________________________


                    PURCHASER'S ACKNOWLEDGEMENT AND AGREEMENT

Purchaser executes this agreement for the purpose of acknowledging the limited
obligations of the Servicer in respect of the Loss Mitigation Advisor's
recommendation, as described in Section 2.02(a) hereof and confirming to the
Servicer that (i) it shall be solely responsible for the payment of the fees of
the Loss Mitigation Advisor pursuant to the terms of an agreement between
Purchaser and Loss Mitigation Advisor dated _____________, 20__ and (ii)
Purchaser upon transfer of its interest in any of the Class B Certificates or
any part thereof will require its successor to consent to this Special Servicing
Agreement and to pay any of the fees due to the Loss Mitigation Advisor pursuant
to the agreement referenced in clause (i) above.

                                       Purchaser

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission