WELLS FARGO ASSET SECURITIES CORP MORT BK SEC 2000-3 TRUST
8-K, EX-4, 2000-09-05
ASSET-BACKED SECURITIES
Previous: WELLS FARGO ASSET SECURITIES CORP MORT BK SEC 2000-3 TRUST, 8-K, 2000-09-05
Next: WELLS FARGO ASSET SECURITIES CORP MORT BK SEC 2000-3 TRUST, 424B5, 2000-09-05






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



                   WELLS FARGO ASSET SECURITIES CORPORATION

                                    (Seller)

                                       and

               WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION

                                (Master Servicer)

                                       and

                   UNITED STATES TRUST COMPANY OF NEW YORK

                                    (Trustee)

                                       and

                            FIRST UNION NATIONAL BANK

                              (Trust Administrator)

                         POOLING AND SERVICING AGREEMENT

                            Dated as of July 28, 2000

                                 $180,137,543.68

                       Mortgage Pass-Through Certificates

                                  Series 2000-3




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



<PAGE>





                                TABLE OF CONTENTS

                                    ARTICLE I

                                   DEFINITIONS

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


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF THE CERTIFICATES

Section 2.01  Conveyance of Mortgage Loans..............................
Section 2.02  Acceptance by Trust Administrator.........................
Section 2.03  Representations and Warranties of the Master Servicer and
               the Seller...............................................
Section 2.04  Execution and Delivery of Certificates....................
Section 2.05  Designation of Certificates; Designation of Startup Day
               and Latest Possible Maturity Date........................
Section 2.06  Optional Substitution of Mortgage Loans...................


                                   ARTICLE III

                ADMINISTRATION OF THE TRUST ESTATE: SERVICING
                              OF THE MORTGAGE LOANS

Section 3.01  Certificate Account.......................................
Section 3.02  Permitted Withdrawals from the Certificate Account........
Section 3.03  Advances by Master Servicer and Trust Administrator.......
Section 3.04  Trust Administrator to Cooperate;
               Release of Owner Mortgage Loan Files.....................
Section 3.05  Reports to the Trustee and the Trust Administrator;
               Annual Compliance Statements.............................
Section 3.06  Title, Management and Disposition of Any REO Mortgage
               Loan.....................................................
Section 3.07  Amendments to Servicing Agreements,
               Modification of Standard Provisions......................
Section 3.08  Oversight of Servicing....................................
Section 3.09  Termination and Substitution of Servicing Agreements......
Section 3.10  Application of Net Liquidation Proceeds...................
Section 3.11  Act Reports...............................................


                                   ARTICLE IV

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

Section 4.01  Distributions.............................................
Section 4.02  Allocation of Realized Losses.............................
Section 4.03  Paying Agent..............................................
Section 4.04  Statements to Certificateholders;
               Report to the Trust Administrator and the Seller.........
Section 4.05  Reports to Mortgagors and the Internal Revenue Service....
Section 4.06  Calculation of Amounts; Binding Effect of Interpretations
               and Actions of Master Servicer...........................


                                    ARTICLE V

                                THE CERTIFICATES

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


                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER

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


                                   ARTICLE VII

                                     DEFAULT

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


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

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


                                   ARTICLE IX

                                   TERMINATION

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


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

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


                                   ARTICLE XI

                             TERMS FOR CERTIFICATES



Section 11.01  Cut-Off Date..............................................
Section 11.02  Cut-Off Date Aggregate Principal Balance..................
Section 11.03  Original Class A Percentage...............................
Section 11.04  Original Principal Balances of the Classes of Class A
                Certificates.............................................
Section 11.05  Original Class A Non-PO Principal Balance.................
Section 11.06  Original Subordinated Percentage..........................
Section 11.07  Original Class B Principal Balance........................
Section 11.08  Original Principal Balances of the Classes of Class B
                Certificates.............................................
Section 11.09  Original Class B-1 Fractional Interest....................
Section 11.10  Original Class B-2 Fractional Interest....................
Section 11.11  Original Class B-3 Fractional Interest....................
Section 11.12  Original Class B-4 Fractional Interest....................
Section 11.13  Original Class B-5 Fractional Interest....................
Section 11.14  Original Class B-1 Percentage.............................
Section 11.15  Original Class B-2 Percentage.............................
Section 11.16  Original Class B-3 Percentage.............................
Section 11.17  Original Class B-4 Percentage.............................
Section 11.18  Original Class B-5 Percentage.............................
Section 11.19  Original Class B-6 Percentage.............................
Section 11.20  Closing Date..............................................
Section 11.21  Right to Purchase.........................................
Section 11.22  Wire Transfer Eligibility.................................
Section 11.23  Single Certificate........................................
Section 11.24  Servicing Fee Rate........................................
Section 11.25  Master Servicing Fee Rate.................................
<PAGE>


                                    EXHIBITS
                                    --------


EXHIBIT A-1        -     Form of Face of Class A-1 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 Series 2000-3 Certificates
EXHIBIT D          -     Reserved
EXHIBIT E          -     Custodial Agreement
EXHIBIT F-1        -     Schedule of Mortgage Loans Serviced by WFHM in
                           locations other than Frederick, Maryland
EXHIBIT F-2        -     Schedule of Mortgage Loans Serviced by WFHM in
                           Frederick, Maryland
EXHIBIT F-3        -     Schedule of Mortgage Loans Serviced by Other
                           Servicers
EXHIBIT G          -     Request for Release
EXHIBIT H          -     Affidavit Pursuant to Section 860E(e)(4) of the
                           Internal Revenue Code of 1986, as amended, and
                           for Non-ERISA Investors
EXHIBIT I          -     Letter from Transferor of Residual Certificates
EXHIBIT J          -     Transferee's Letter (Class [B-4] [B-5] [B-6]
                           Certificates)
EXHIBIT K          -     Transferee's Letter (Class [B-1] [B-2] [B-3]
                           Certificates)
EXHIBIT L          -     Servicing Agreements
EXHIBIT M          -     Form of Special Servicing Agreement



<PAGE>




            This Pooling and Servicing Agreement, dated as of July 28, 2000
executed by WELLS FARGO ASSET SECURITIES CORPORATION, as Seller, WELLS FARGO
BANK MINNESOTA, NATIONAL ASSOCIATION, as Master Servicer, UNITED STATES TRUST
COMPANY OF NEW YORK, as Trustee, and FIRST UNION NATIONAL BANK, as Trust
Administrator.

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

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


                                    ARTICLE I

                                   DEFINITIONS

            SECTION 1.01      DEFINITIONS.

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

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

            Adjusted Pool Amount: With respect to any Distribution Date, the
Cut-Off Date Aggregate Principal Balance of the Mortgage Loans minus the sum of
(i) all amounts in respect of principal received in respect of the Mortgage
Loans (including, without limitation, amounts received as Monthly Payments,
Periodic Advances, Unscheduled Principal Receipts and Substitution Principal
Amounts) and distributed to Holders of the Certificates on such Distribution
Date and all prior Distribution Dates, (ii) the principal portion of all
Liquidated Loan Losses incurred on such Mortgage Loans for which the Liquidation
Proceeds were received from the Cut-Off Date through the end of the Applicable
Unscheduled Principal Receipt Period with respect to Full Unscheduled Principal
Receipts for such Distribution Date and (iii) the principal portion of all
Bankruptcy Losses (other than Debt Service Reductions) incurred on the Mortgage
Loans from the Cut-Off Date through the end of the period corresponding to the
Applicable Unscheduled Principal Receipt Period with respect to Full Unscheduled
Principal Receipts for such Distribution Date.

            Adjusted Pool Amount (PO Portion): With respect to any Distribution
Date, the sum of the amounts, calculated as follows, with respect to all
Outstanding Mortgage Loans: the product of (i) the PO Fraction for each such
Mortgage Loan and (ii) the remainder of (A) the Cut-Off Date Principal Balance
of such Mortgage Loan minus (B) the sum of (x) all amounts in respect of
principal received in respect of such Mortgage Loan (including, without
limitation, amounts received as Monthly Payments, Periodic Advances, Unscheduled
Principal Receipts and Substitution Principal Amounts) and distributed to
Holders of the Certificates on such Distribution Date and all prior Distribution
Dates, (y) the principal portion of any Liquidated Loan Losses incurred on such
Mortgage Loans for which Liquidation Proceeds were received from the Cut-Off
Date through the end of the Applicable Unscheduled Principal Receipt Period with
respect to Full Unscheduled Principal Receipts for such Distribution Date and
(z) the principal portion of all Bankruptcy Losses (other than Debt Service
Reductions) incurred on the Mortgage Loans from the Cut-Off Date through the end
of the period corresponding to the Applicable Unscheduled Principal Receipt
Period with respect to Full Unscheduled Principal Receipts for such Distribution
Date.

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

            Adjustment Amount: For any Distribution Date, the difference between
(A) the sum of the Class A Principal Balance and the Class B Principal Balance
as of the related Determination Date and (B) the sum of (i) the sum of the Class
A Principal Balance and the Class B Principal Balance as of the Determination
Date succeeding such Distribution Date, (ii) the principal portion of Excess
Special Hazard Losses, Excess Fraud Losses and Excess Bankruptcy Losses
allocated to the Certificates with respect to such Distribution Date and (iii)
the aggregate amount that would have been distributed to all Classes as
principal in accordance with Section 4.01(a) for such Distribution Date without
regard to the provisos in the definitions of Class B-1 Optimal Principal Amount,
Class B-2 Optimal Principal Amount, Class B-3 Optimal Principal Amount, Class
B-4 Optimal Principal Amount, Class B-5 Optimal Principal Amount and Class B-6
Optimal Principal Amount.

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

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

            Aggregate Current Bankruptcy Losses: With respect to any
Distribution Date, the sum of all Bankruptcy Losses incurred on any of the
Mortgage Loans during the period corresponding to the Applicable Unscheduled
Principal Receipt Period with respect to Full Unscheduled Principal Receipts for
such Distribution Date.

            Aggregate Current Fraud Losses: With respect to any Distribution
Date, the sum of all Fraud Losses incurred on any of the Mortgage Loans for
which Liquidation Proceeds were received during the Applicable Unscheduled
Principal Receipt Period with respect to Full Unscheduled Principal Receipts for
such Distribution Date.

            Aggregate Current Special Hazard Losses: With respect to any
Distribution Date, the sum of all Special Hazard Losses incurred on any of the
Mortgage Loans for which Liquidation Proceeds were received during the
Applicable Unscheduled Principal Receipt Period with respect to Full Unscheduled
Principal Receipts for such Distribution Date.

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

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

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

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

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

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

            Bankruptcy Loss Amount: As of any Distribution Date prior to the
first anniversary of the Cut-Off Date, the Bankruptcy Loss Amount will equal
$100,000.00 minus the aggregate amount of Bankruptcy Losses allocated solely to
the Class B Certificates in accordance with Section 4.02(a) since the Cut-Off
Date. As of any Distribution Date on or after the first anniversary of the
Cut-Off Date, an amount equal to (1) the lesser of (a) the Bankruptcy Loss
Amount calculated as of the close of business on the Business Day immediately
preceding the most recent anniversary of the Cut-Off Date coinciding with or
preceding such Distribution Date (the "Relevant Anniversary") and (b) such
lesser amount which, as determined on the Relevant Anniversary will not cause
any rated Certificates to be placed on credit review status (other than for
possible upgrading) by either Rating Agency minus (2) the aggregate amount of
Bankruptcy Losses allocated solely to the Class B Certificates in accordance
with Section 4.02(a) since the Relevant Anniversary. On and after the Cross-Over
Date the Bankruptcy Loss Amount shall be zero.

            Bank United  Mortgage Loan Sale  Agreement:  The mortgage loan
sale  agreement  dated as of August  17,  1998  between  Bank  United,  as
seller, and Norwest Funding, Inc., as purchaser.

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

            Book-Entry Certificate: The Class A-1 Certificates, beneficial
ownership and transfers of which shall be evidenced by, and made through, book
entries by the Clearing Agency as described in Section 5.01(b).

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

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

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

            Certificate Custodian:  Initially,  First Union National Bank;
thereafter any other  Certificate  Custodian  acceptable to The Depository
Trust Company and selected by the Trust Administrator.

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

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

            Class:  All  certificates  whose form is identical  except for
variations in the Percentage Interest evidenced thereby.

            Class A Certificate: Any one of the Class A-1 Certificates, Class
A-PO Certificates or Class A-R Certificate.

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

            Class A Distribution Amount: As to any Distribution Date and any
Class of Class A Certificates (other than the Class A-PO Certificates) the
amount distributable to such Class of Class A Certificates pursuant to
Paragraphs first, second and third clause (A) of Section 4.01(a). As to any
Distribution Date and the Class A-PO Certificates, the amount distributable to
the Class A-PO Certificates pursuant to Paragraphs third clause (B) and fourth
of Section 4.01(a) on such Distribution Date.

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

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

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

            Class A Loss  Denominator:  As to any  Determination  Date, an
amount equal to the Class A Non-PO Principal Balance.

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

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

            Class A Non-PO Optimal Principal Amount: As to any Distribution
Date, an amount equal to the sum, as to each Outstanding Mortgage Loan and, with
respect to clause0(y)(ii), each Mortgage Loan as to which there has been a
Recovery during the Applicable Unscheduled Principal Receipt Period of the
product of (x) the Non-PO Fraction with respect to such Mortgage Loan, and (y)
the sum of:

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

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

                  (iii) the Class A Prepayment Percentage of the Scheduled
      Principal Balance of such Mortgage Loan which, during the one month period
      ending on the day preceding the Determination Date for such Distribution
      Date, was repurchased by the Seller pursuant to Sections 2.02 or 2.03; and

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

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

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

            Class A Pass-Through Rate: As to the Class A-1 and Class A-R
Certificates, 7.250% per annum. The Class A-PO Certificates are not entitled to
interest and have no Class A Pass-Through Rate.

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

            Class A Prepayment Percentage: As to any Distribution Date to and
including the Distribution Date in July 2005, 100%. As to any Distribution Date
subsequent to July 2005 to and including the Distribution Date in July 2006, the
Class A Percentage as of such Distribution Date plus 70% of the Subordinated
Percentage as of such Distribution Date. As to any Distribution Date subsequent
to July 2006 to and including the Distribution Date in July 2007, the Class A
Percentage as of such Distribution Date plus 60% of the Subordinated Percentage
as of such Distribution Date. As to any Distribution Date subsequent to July
2007 to and including the Distribution Date in July 2008, the Class A Percentage
as of such Distribution Date plus 40% of the Subordinated Percentage as of such
Distribution Date. As to any Distribution Date subsequent to July 2008 to and
including the Distribution Date in July 2009, the Class A Percentage as of such
Distribution Date plus 20% of the Subordinated Percentage as of such
Distribution Date. As to any Distribution Date subsequent to July 2009, the
Class A Percentage as of such Distribution Date. The foregoing is subject to the
following: (i) if the aggregate distribution to the Class A Certificates on any
Distribution Date of the Class A Prepayment Percentage provided above of
Unscheduled Principal Receipts distributable on such Distribution Date would
reduce the Class A Non-PO Principal Balance below zero, the Class A Prepayment
Percentage for such Distribution Date shall be the percentage necessary to bring
the Class A Non-PO Principal Balance to zero and thereafter the Class A
Prepayment Percentage shall be zero and (ii) if the Class A Percentage as of any
Distribution Date is greater than the Original Class A Percentage, the Class A
Prepayment Percentage for such Distribution Date shall be 100%. Notwithstanding
the foregoing, with respect to any Distribution Date on which the following
criteria are not met, the reduction of the Class A Prepayment Percentage
described in the second through sixth sentences of this definition of Class A
Prepayment Percentage shall not be applicable with respect to such Distribution
Date. In such event, the Class A Prepayment Percentage for such Distribution
Date will be determined in accordance with the applicable provision, as set
forth in the first through fifth sentences above, which was actually used to
determine the Class A Prepayment Percentage for the Distribution Date occurring
in the July preceding such Distribution Date (it being understood that for the
purposes of the determination of the Class A Prepayment Percentage for the
current Distribution Date, the current Class A Percentage and Subordinated
Percentage shall be utilized). No reduction in the Class A Prepayment Percentage
referred to in the second through sixth sentences hereof shall be applicable,
with respect to any Distribution Date if (a) the average outstanding principal
balance on such Distribution Date and for the preceding five Distribution Dates
on the Mortgage Loans that were delinquent 60 days or more (including for this
purpose any payments due with respect to Mortgage Loans in foreclosure and REO
Mortgage Loans) were greater than or equal to 50% of the current Class B
Principal Balance or (b) cumulative Realized Losses on the Mortgage Loans exceed
(1) 30% of the Original Class B Principal Balance if such Distribution Date
occurs between and including August 2005 and July 2006, (2) 35% of the Original
Class B Principal Balance if such Distribution Date occurs between and including
August 2006 and July 2007, (3) 40% of the Original Class B Principal Balance if
such Distribution Date occurs between and including August 2007 and July 2008,
(4) 45% of the Original Class B Principal Balance if such Distribution Date
occurs between and including August 2008 and July 2009, and (5) 50% of the
Original Class B Principal Balance, if such Distribution Date occurs during or
after August 2009. With respect to any Distribution Date on which the Class A
Prepayment Percentage is reduced below the Class A Prepayment Percentage for the
prior Distribution Date, the Master Servicer shall certify to the Trust
Administrator, based upon information provided by each Servicer as to the
Mortgage Loans serviced by it that the criteria set forth in the preceding
sentence are met.

            Class A Principal Balance: As of any date, an amount equal to the
sum of the Principal Balances for the Class A-1 Certificates, Class A-PO
Certificates and Class A-R Certificate.

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

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

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

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

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

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

            Class A-PO Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum as to each Outstanding Mortgage Loan and, with respect
to clause (y)(ii), each Mortgage Loan as to which there has been a Recovery
during the Applicable Unscheduled Principal Receipt Period of the product of (x)
the PO Fraction with respect to such Mortgage Loan and (y) the sum of:

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

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

            (iii) the Scheduled Principal Balance of each Mortgage Loan which,
      during the one month period ending on the day preceding the Determination
      Date for such Distribution Date, was repurchased by the Seller pursuant to
      Sections 2.02 or 2.03; and

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

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

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

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

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

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

            Class B Interest Accrual Amount: With respect to any Distribution
Date, the sum of the Interest Accrual Amounts for the Classes of Class B
Certificates with respect to such Distribution Date.

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

            Class B Interest Shortfall Amount: Any of the Class B-1 Interest
Shortfall Amount, Class B-2 Interest Shortfall Amount, Class B-3 Interest
Shortfall Amount, Class B-4 Interest Shortfall Amount, Class B-5 Interest
Shortfall Amount or Class B-6 Interest Shortfall Amount.

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

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

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

            Class B Prepayment Percentage: Any of the Class B-1 Prepayment
Percentage, Class B-2 Prepayment Percentage, Class B-3 Prepayment Percentage,
Class B-4 Prepayment Percentage, Class B-5 Prepayment Percentage or Class B-6
Prepayment Percentage.

            Class B Principal Balance: As of any date, an amount equal to the
sum of the Class B-1 Principal Balance, Class B-2 Principal Balance, Class B-3
Principal Balance, Class B-4 Principal Balance, Class B-5 Principal Balance and
Class B-6 Principal Balance.

            Class B Unpaid Interest Shortfall: Any of the Class B-1 Unpaid
Interest Shortfall, Class B-2 Unpaid Interest Shortfall, Class B-3 Unpaid
Interest Shortfall, Class B-4 Unpaid Interest Shortfall, Class B-5 Unpaid
Interest Shortfall or Class B-6 Unpaid Interest Shortfall.

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

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

            Class B-1 Distribution Amount: As to any Distribution Date, any
amount distributable to the Holders of the Class B-1 Certificates pursuant to
Paragraphs fifth, sixth and seventh of Section 4.01(a).

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

            Class B-1 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan and, with respect
to clause (y)(ii), each Mortgage Loan as to which there has been a Recovery
during the Applicable Unscheduled Principal Receipt Period of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

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

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

            (iii) the Class B-1 Prepayment Percentage of the Scheduled Principal
      Balance of such Mortgage Loan which, during the one month period ending on
      the day preceding the Determination Date for such Distribution Date, was
      repurchased by the Seller pursuant to Sections 2.02 or 2.03; and

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

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

            Class B-1 Percentage: As to any Distribution Date, the percentage
calculated by multiplying the Subordinated Percentage by either (i) if any Class
B Certificates (other than the Class B-1 Certificates) are eligible to receive
principal distributions for such Distribution Date in accordance with Section
4.01(d), a fraction, the numerator of which is the Class B-1 Principal Balance
(determined as of the Determination Date preceding such Distribution Date) and
the denominator of which is the sum of the Principal Balances of the Classes of
Class B Certificates eligible to receive principal distributions for such
Distribution Date in accordance with the provisions of Section 4.01(d) or (ii)
except as set forth in Section 4.01(d)(ii), in the event that the Class B
Certificates (other than the Class B-1 Certificates) are not eligible to receive
distributions of principal in accordance with Section 4.01(d)(i), one.

            Class B-1 Prepayment Percentage: As to any Distribution Date, the
percentage calculated by multiplying the Subordinated Prepayment Percentage by
either (i) if any Class B Certificates (other than the Class B-1 Certificates)
are eligible to receive principal distributions for such Distribution Date in
accordance with Section 4.01(d), a fraction, the numerator of which is the Class
B-1 Principal Balance (determined as of the Determination Date preceding such
Distribution Date) and the denominator of which is the sum of the Principal
Balances of the Classes of Class B Certificates eligible to receive principal
distributions for such Distribution Date in accordance with the provisions of
Section 4.01(d) or (ii) except as set forth in Section 4.01(d)(ii), in the event
that the Class B Certificates (other than the Class B-1 Certificates) are not
eligible to receive distributions of principal in accordance with Section
4.01(d)(i), one.

            Class B-1 Principal Balance: As to the first Determination Date, the
Original Class B-1 Principal Balance. As of any subsequent Determination Date,
the Original Class B-1 Principal Balance less the sum of (a) all amounts
previously distributed in respect of the Class B-1 Certificates on prior
Distribution Dates (A) pursuant to Paragraph seventh of Section 4.01(a) and (B)
as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-1 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-1 Certificates are the most
subordinate Certificates outstanding, the Class B-1 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the Class A Principal Balance as of such Determination
Date.

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

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

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

            Class B-2 Distribution Amount: As to any Distribution Date, any
amount distributable to the Holders of the Class B-2 Certificates pursuant to
Paragraphs eighth, ninth and tenth of Section 4.01(a).

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

            Class B-2 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan and, with respect
to clause (y)(ii), each Mortgage Loan as to which there has been a Recovery
during the Applicable Unscheduled Principal Receipt Period, of the product of
(x) the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

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

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

            (iii) the Class B-2 Prepayment Percentage of the Scheduled Principal
      Balance of such Mortgage Loan which, during the one month period ending on
      the day preceding the Determination Date for such Distribution Date, was
      repurchased by the Seller pursuant to Sections 2.02 or 2.03; and

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

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

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

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

            Class B-2 Principal Balance: As to the first Determination Date, the
Original Class B-2 Principal Balance. As of any subsequent Determination Date,
the Original Class B-2 Principal Balance less the sum of (a) all amounts
previously distributed in respect of the Class B-2 Certificates on prior
Distribution Dates (A) pursuant to Paragraph tenth of Section 4.01(a) and (B) as
a result of a Principal Adjustment and (b) the Realized Losses allocated through
such Determination Date to the Class B-2 Certificates pursuant to Section
4.02(b); provided, however, if the Class B-2 Certificates are the most
subordinate Certificates outstanding, the Class B-2 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance and the Class
B-1 Principal Balance as of such Determination Date.

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

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

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

            Class B-3 Distribution Amount: As to any Distribution Date, any
amount distributable to the Holders of the Class B-3 Certificates pursuant to
Paragraphs eleventh, twelfth and thirteenth of Section 4.01(a).

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

            Class B-3 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan and, with respect
to clause (y)(ii), each Mortgage Loan as to which there has been a Recovery
during the Applicable Unscheduled Principal Receipt Period, of the product of
(x) the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

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

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

            (iii) the Class B-3 Prepayment Percentage of the Scheduled Principal
      Balance of such Mortgage Loan which, during the one month period ending on
      the day preceding the Determination Date for such Distribution Date, was
      repurchased by the Seller pursuant to Sections 2.02 or 2.03; and

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

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

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

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

            Class B-3 Principal Balance: As to the first Determination Date, the
Original Class B-3 Principal Balance. As of any subsequent Determination Date,
the Original Class B-3 Principal Balance less the sum of (a) all amounts
previously distributed in respect of the Class B-3 Certificates on prior
Distribution Dates (A) pursuant to Paragraph thirteenth of Section 4.01(a) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-3 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-3 Certificates are the most
subordinate Certificates outstanding, the Class B-3 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance and the Class B-2 Principal Balance as of such Determination
Date.

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

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

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

            Class B-4 Distribution Amount: As to any Distribution Date, any
amount distributable to the Holders of the Class B-4 Certificates pursuant to
Paragraphs fourteenth, fifteenth and sixteenth of Section 4.01(a).

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

            Class B-4 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan and, with respect
to clause (y)(ii), each Mortgage Loan as to which there has been a Recovery
during the Applicable Unscheduled Principal Receipt Period, of the product of
(x) the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

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

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

            (iii) the Class B-4 Prepayment Percentage of the Scheduled Principal
      Balance of such Mortgage Loan which, during the one month period ending on
      the day preceding the Determination Date for such Distribution Date, was
      repurchased by the Seller pursuant to Sections 2.02 or 2.03; and

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

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

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

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

            Class B-4 Principal Balance: As to the first Determination Date, the
Original Class B-4 Principal Balance. As of any subsequent Determination Date,
the Original Class B-4 Principal Balance less the sum of (a) all amounts
previously distributed in respect of the Class B-4 Certificates on prior
Distribution Dates (A) pursuant to Paragraph sixteenth of Section 4.01(a) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-4 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-4 Certificates are the most
subordinate Certificates outstanding, the Class B-4 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance, the Class B-2 Principal Balance and the Class B-3 Principal
Balance as of such Determination Date.

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

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

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

            Class B-5 Distribution Amount: As to any Distribution Date, any
amount distributable to the Holders of the Class B-5 Certificates pursuant to
Paragraphs seventeenth, eighteenth and nineteenth of Section 4.01(a).

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

            Class B-5 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan and, with respect
to clause (y)(ii), each Mortgage Loan as to which there has been a Recovery
during the Applicable Unscheduled Principal Receipt Period of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

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

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

            (iii) the Class B-5 Prepayment Percentage of the Scheduled Principal
      Balance of such Mortgage Loan which, during the one month period ending on
      the day preceding the Determination Date for such Distribution Date, was
      repurchased by the Seller pursuant to Sections 2.02 or 2.03; and

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

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

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

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

            Class B-5 Principal Balance: As to the first Determination Date, the
Original Class B-5 Principal Balance. As of any subsequent Determination Date,
the Original Class B-5 Principal Balance less the sum of (a) all amounts
previously distributed in respect of the Class B-5 Certificates on prior
Distribution Dates (A) pursuant to Paragraph nineteenth of Section 4.01(a) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-5 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-5 Certificates are the most
subordinate Certificates outstanding, the Class B-5 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance, the Class B-2 Principal Balance, the Class B-3 Principal
Balance and the Class B-4 Principal Balance as of such Determination Date.

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

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

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

            Class B-6 Distribution Amount: As to any Distribution Date, any
amount distributable to the Holders of the Class B-6 Certificates pursuant to
Paragraphs twentieth, twenty-first and twenty-second of Section 4.01(a).

            Class B-6 Interest Shortfall Amount: As to any Distribution Date,
any amount by which the Interest Accrual Amount of the Class B-6 Certificates
with respect to such Distribution Date exceeds the amount distributed in respect
of the Class B-6 Certificates on such Distribution Date pursuant to Paragraph
twentieth of Section 4.01(a).

            Class B-6 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum, as to each Outstanding Mortgage Loan and, with respect
to clause (y)(ii), each Mortgage Loan as to which there has been a Recovery
during the Applicable Unscheduled Principal Receipt Period of the product of (x)
the Non-PO Fraction with respect to such Mortgage Loan and (y) the sum of:

            (i) the Class B-6 Percentage of (A) the principal portion of the
      Monthly Payment due on the Due Date occurring in the month of such
      Distribution Date on such Mortgage Loan, less (B) if the Bankruptcy Loss
      Amount has been reduced to zero, the principal portion of any Debt Service
      Reduction with respect to such Mortgage Loan;

            (ii) the Class B-6 Prepayment Percentage of all Unscheduled
      Principal Receipts that were received by a Servicer with respect to such
      Mortgage Loan during the Applicable Unscheduled Principal Receipt Period
      relating to such Distribution Date for each applicable type of Unscheduled
      Principal Receipt;

            (iii) the Class B-6 Prepayment Percentage of the Scheduled Principal
      Balance of such Mortgage Loan which, during the one month period ending on
      the day preceding the Determination Date for such Distribution Date, was
      repurchased by the Seller pursuant to Sections 2.02 or 2.03; and

            (iv) the Class B-6 Percentage of the excess of the unpaid principal
      balance of such Mortgage Loan substituted for a Mortgage Loan during the
      one month period ending on the day preceding the Determination Date for
      such Distribution Date over the unpaid principal balance of such Mortgage
      Loan, less the amount allocable to the principal portion of any
      unreimbursed Periodic Advances previously made by the applicable Servicer,
      the Master Servicer or the Trust Administrator in respect of such Mortgage
      Loan;

provided, however, that if an Optimal Adjustment Event occurs with respect to
such Class and such Distribution Date, the Class B-6 Optimal Principal Amount
will equal the lesser of (A) the Class B-6 Optimal Principal Amount calculated
as described in the preceding provisions and (B) the Adjusted Principal Balance
for the Class B-6 Certificates.

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

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

            Class B-6 Principal Balance: As to the first Determination Date, the
Original Class B-6 Principal Balance. As of any subsequent Determination Date,
the Original Class B-6 Principal Balance less the sum of (a) all amounts
previously distributed in respect of the Class B-6 Certificates on prior
Distribution Dates pursuant to Paragraph twenty-second of Section 4.01(a) and
(b) the Realized Losses allocated through such Determination Date to the Class
B-6 Certificates pursuant to Section 4.02(b); provided, however, if the Class
B-6 Certificates are outstanding, the Class B-6 Principal Balance will equal the
difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance, the Class B-2 Principal Balance, the Class B-3 Principal
Balance, the Class B-4 Principal Balance and the Class B-5 Principal Balance as
of such Determination Date.

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

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

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

            Closing   Date:   The  date  of   initial   issuance   of  the
Certificates, as set forth in Section 11.20.

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

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

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

            Corporate Trust Office: The principal office of the Trust
Administrator or Trustee, as the case may be, at which at any particular time
its corporate trust business shall be administered, which office with respect to
the Trust Administrator at the date of the execution of this instrument is
located at 401 South Tryon Street, NC 1179, Charlotte, North Carolina 28202 and
with respect to the Trustee, at the date of execution of this instrument is
located at 114 West 47th Street, New York, New York 10036.

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

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

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

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

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

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

            Current Class B-1 Fractional Interest: As to any Distribution Date
subsequent to the first Distribution Date, the percentage obtained by dividing
the sum of the Principal Balances of the Class B-2, Class B-3, Class B-4, Class
B-5 and Class B-6 Certificates by the sum of the Class A Non-PO Principal
Balance and the Class B Principal Balance. As to the first Distribution Date,
the Original Class B-1 Fractional Interest.

            Current Class B-2 Fractional Interest: As to any Distribution Date
subsequent to the first Distribution Date, the percentage obtained by dividing
the sum of the Principal Balances of the Class B-3, Class B-4, Class B-5 and
Class B-6 Certificates by the sum of the Class A Non-PO Principal Balance and
the Class B Principal Balance. As to the first Distribution Date, the Original
Class B-2 Fractional Interest.

            Current Class B-3 Fractional Interest: As to any Distribution Date
subsequent to the first Distribution Date, the percentage obtained by dividing
the sum of the Principal Balances of the Class B-4, Class B-5 and Class B-6
Certificates by the sum of the Class A Non-PO Principal Balance and the Class B
Principal Balance. As to the first Distribution Date, the Original Class B-3
Fractional Interest.

            Current Class B-4 Fractional Interest: As to any Distribution Date
subsequent to the first Distribution Date, the percentage obtained by dividing
the sum of the Principal Balances of the Class B-5 and Class B-6 Certificates by
the sum of the Class A Non-PO Principal Balance and the Class B Principal
Balance. As to the first Distribution Date, the Original Class B-4 Fractional
Interest.

            Current Class B-5 Fractional Interest: As to any Distribution Date
subsequent to the first Distribution Date, the percentage obtained by dividing
the Principal Balance of the Class B-6 Certificates by the sum of the Class A
Non-PO Principal Balance and the Class B Principal Balance. As to the first
Distribution Date, the Original Class B-5 Fractional Interest.

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

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

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

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

            Cut-Off Date: The first day of the month of initial issuance of the
Certificates as set forth in Section 11.01.

            Cut-Off Date  Aggregate  Principal  Balance:  The aggregate of
the  Cut-Off  Date  Principal  Balances  of the  Mortgage  Loans is as set
forth in Section 11.02.

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

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

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

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

            Denomination: The amount, if any, specified on the face of each
Certificate representing the principal portion of the Cut-Off Date Aggregate
Principal Balance evidenced by such Certificate.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            Excess Fraud Loss: With respect to any Distribution Date and any
Mortgage Loan as to which a Fraud Loss is realized and as to which Liquidation
Proceeds were received during the Applicable Unscheduled Principal Receipt
Period with respect to Full Unscheduled Principal Receipts for such Distribution
Date, (i) if the Aggregate Current Fraud Losses with respect to such
Distribution Date exceed the then-applicable Fraud Loss Amount, then the portion
of such Fraud Loss represented by the ratio of (a) the excess of the Aggregate
Current Fraud Losses over the then-applicable Fraud Loss Amount, divided by (b)
the Aggregate Current Fraud Losses, or (ii) if the Aggregate Current Fraud
Losses with respect to such Distribution Date are less than or equal to the
then-applicable Fraud Loss Amount, then zero. In addition, any Fraud Loss
occurring with respect to a Mortgage Loan on or after the Cross-Over Date will
be an Excess Fraud Loss.

            Excess Special Hazard Loss: With respect to any Distribution Date
and any Mortgage Loan as to which a Special Hazard Loss is realized and as to
which Liquidation Proceeds were received during the Applicable Unscheduled
Principal Receipt Period with respect to Full Unscheduled Principal Receipts for
such Distribution Date, (i) if the Aggregate Current Special Hazard Losses with
respect to such Distribution Date exceed the then-applicable Special Hazard Loss
Amount, then the portion of such Special Hazard Loss represented by the ratio of
(a) the excess of the Aggregate Current Special Hazard Losses over the
then-applicable Special Hazard Loss Amount, divided by (b) the Aggregate Current
Special Hazard Losses, or (ii) if the Aggregate Current Special Hazard Losses
with respect to such Distribution Date are less than or equal to the
then-applicable Special Hazard Loss Amount, then zero. In addition, any Special
Hazard Loss occurring with respect to a Mortgage Loan on or after the Cross-Over
Date will be an Excess Special Hazard Loss.

            Exhibit F-1 Mortgage Loan: Any of the Mortgage Loans identified in
Exhibit F-1 hereto, as such Exhibit may be amended from time to time in
connection with a substitution pursuant to Sections 2.02 or 2.06, which Mortgage
Loan is serviced in locations other than Frederick, Maryland under the WFHM
Servicing Agreement.

            Exhibit F-2 Mortgage Loan: Any of the Mortgage Loans identified in
Exhibit F-2 hereto, as such Exhibit may be amended from time to time in
connection with a substitution pursuant to Sections 2.02 or 2.06, which Mortgage
Loan is serviced in Frederick, Maryland under the WFHM Servicing Agreement.

            Exhibit F-3 Mortgage Loan: Any of the Mortgage Loans identified in
Exhibit F-3 hereto, as such Exhibit may be amended from time to time in
connection with a substitution pursuant to Sections 2.02 or 2.06, which Mortgage
Loan is serviced under an Other Servicing Agreement.

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

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

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

            Final Scheduled Maturity Date: The Final Scheduled Maturity Date for
each Class of Certificates is August 25, 2015, which corresponds to the "latest
possible maturity date" for purposes of Section 860G(a)(1) of the Internal
Revenue Code of 1986, as amended.

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

            Fixed Retained Yield: The fixed percentage of interest on each
Mortgage Loan with a Mortgage Interest Rate greater than the sum of (a) 7.250%,
(b) the Servicing Fee Rate and (c) the Master Servicing Fee Rate, which will be
determined on a loan by loan basis and will equal the Mortgage Interest Rate on
each Mortgage Loan minus the sum of (a), (b) and (c), which is not assigned to
and not part of the Trust Estate.

            Fixed Retained Yield Rate: With respect to each Mortgage Loan, a per
annum rate equal to the greater of (a) zero and (b) the Mortgage Interest Rate
on such Mortgage Loan minus the sum of (i) 7.250%, (ii) the Servicing Fee Rate
and (iii) the Master Servicing Fee Rate.

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

            Fraud Loss Amount: As of any Distribution Date after the Cut-Off
Date an amount equal to: (X) prior to the first anniversary of the Cut-Off Date
an amount equal to $3,602,750.87 minus the aggregate amount of Fraud Losses
allocated solely to the Class B Certificates in accordance with Section 4.02(a)
since the Cut-Off Date, and (Y) from the first through fifth anniversary of the
Cut-Off Date, an amount equal to (1) the lesser of (a) the Fraud Loss Amount as
of the most recent anniversary of the Cut-Off Date and (b) 1.00% of the
aggregate outstanding principal balance of all of the Mortgage Loans as of the
most recent anniversary of the Cut-Off Date minus (2) the Fraud Losses allocated
solely to the Class B Certificates in accordance with Section 4.02(a) since the
most recent anniversary of the Cut-Off Date. On and after the Cross-Over Date or
after the fifth anniversary of the Cut-Off Date the Fraud Loss Amount shall be
zero.

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

            Holder: See "Certificateholder."

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            Master Servicing Fee Rate: As set forth in Section 11.25.

            MERS:  As defined in Section 2.01.

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

            MLCC  Additional  Collateral:  The Additional  Collateral,  as
defined in the MLCC Servicing Agreement.

            MLCC  Additional  Collateral  Mortgage  Loans:  The Additional
Collateral Mortgage Loans, as defined in the MLCC Servicing Agreement.

            MLCC Mortgage Loan Purchase Agreement: The master mortgage loan
purchase agreement dated as of April 1, 1998 between Merrill Lynch Credit
Corporation, as seller, and Wells Fargo Funding, Inc., as purchaser.

            MLCC Servicing Agreement: The Servicing Agreement, dated April 1,
1998 between Merrill Lynch Credit Corporation, as Servicer and WFHM, as owner.

            MLCC  Surety  Bond:  The Surety  Bond,  as defined in the MLCC
Servicing Agreement.

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

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

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

            Mortgage  100sm  Pledge  Agreement:  As  defined  in the  MLCC
Servicing Agreement.

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

            Mortgage   Loan   Purchase   Agreement:   The  mortgage   loan
purchase  agreement  dated as of July 28,  2000 between  WFHM,  as seller,
and the Seller, as purchaser.

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

            Mortgage Loan Schedule: The list of the Mortgage Loans transferred
to the Trust Administrator on the Closing Date as part of the Trust Estate and
attached hereto as Exhibits F-1, F-2 and F-3, which list may be amended
following the Closing Date upon conveyance of a Substitute Mortgage Loan
pursuant to Sections 2.02, 2.03 or 2.06 and which list shall set forth at a
minimum the following information of the close of business on the Cut-Off Date
(or, with respect to Substitute Mortgage Loans, as of the close of business on
the day of substitution) as to each Mortgage Loan:

             (i)  the Mortgage Loan identifying number;

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

           (iii)  the type of property;

            (iv)  the Mortgage Interest Rate;

             (v)  the Net Mortgage Interest Rate;

            (vi)  the Monthly Payment;

           (vii)  the original number of months to maturity;

          (viii)  the scheduled maturity date;

            (ix)  the Cut-Off Date Principal Balance;

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

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

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

          (xiii)  the Servicing Fee Rate;

           (xiv)  the Master Servicing Fee Rate;

            (xv)  Fixed Retained Yield, if applicable; and

            (xvi) for each Exhibit F-3 Mortgage Loan, the name of the Servicer
                  with respect thereto.

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

            Mortgage Loans: Each of the mortgage loans transferred and assigned
to the Trustee on the Closing Date pursuant to Section 2.01 and any mortgage
loans substituted therefor pursuant to Sections 2.02, 2.03 or 2.06, in each case
as from time to time are included in the Trust Estate as identified in the
Mortgage Loan Schedule.

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

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

            Mortgagor: The obligor on a Mortgage Note.

            Net Liquidation  Proceeds:  As to any defaulted Mortgage Loan,
Liquidation Proceeds net of Liquidation Expenses.

            Net Mortgage Interest Rate: With respect to each Mortgage Loan, a
rate equal to (i) the Mortgage Interest Rate on such Mortgage Loan minus (ii)
the sum of (a) the Servicing Fee Rate, as set forth in Section 11.24 with
respect to such Mortgage Loan, (b) the Master Servicing Fee Rate, as set forth
in Section 11.25 with respect to such Mortgage Loan and (c) the Fixed Retained
Yield Rate, if any, with respect to such Mortgage Loan. Any regular monthly
computation of interest at such rate shall be based upon annual interest at such
rate on the applicable amount divided by twelve.

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

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

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

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

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

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

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

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

            Optimal Adjustment Event: With respect to any Class of Class B
Certificates and any Distribution Date, an Optimal Adjustment Event will occur
with respect to such Class if: (i) the Principal Balance of such Class on the
Determination Date succeeding such Distribution Date would have been reduced to
zero (regardless of whether such Principal Balance was reduced to zero as a
result of principal distribution or the allocation of Realized Losses) and (ii)
(a) the Principal Balance of any Class of Class A Certificates would be subject
to further reduction as a result of the third or fifth sentences of the
definition of Principal Balance or (b) the Principal Balance of a Class of Class
B Certificates with a lower numerical designation would be reduced with respect
to such Distribution Date as a result of the application of the proviso in the
definition of Class B-1 Principal Balance, Class B-2 Principal Balance, Class
B-3 Principal Balance, Class B-4 Principal Balance, Class B-5 Principal Balance
or Class B-6 Principal Balance.

            Original Class A Non-PO Principal Balance: The sum of the Original
Principal Balances of the Class A-1 and Class A-R Certificates, as set forth in
Section 11.05.

            Original  Class A  Percentage:  The Class A  Percentage  as of
the Cut-Off Date, as set forth in Section 11.03.

            Original Class B Principal Balance: The sum of the Original Class
B-1 Principal Balance, Original Class B-2 Principal Balance, Original Class B-3
Principal Balance, Original Class B-4 Principal Balance, Original Class B-5
Principal Balance and Original Class B-6 Principal Balance, as set forth in
Section 11.07.

            Original Class B-1 Fractional Interest: As to the first Distribution
Date, the percentage obtained by dividing the sum of the Original Class B-2
Principal Balance, the Original Class B-3 Principal Balance, the Original Class
B-4 Principal Balance, Original Class B-5 Principal Balance and the Original
Class B-6 Principal Balance by the sum of the Original Class A Non-PO Principal
Balance and the Original Class B Principal Balance. The Original Class B-1
Fractional Interest is specified in Section 11.09.

            Original Class B-2 Fractional Interest: As to the first Distribution
Date, the percentage obtained by dividing the sum of the Original Class B-3
Principal Balance, the Original Class B-4 Principal Balance, Original Class B-5
Principal Balance and the Original Class B-6 Principal Balance by the sum of the
Original Class A Non-PO Principal Balance and the Original Class B Principal
Balance. The Original Class B-2 Fractional Interest is specified in Section
11.10.

            Original Class B-3 Fractional Interest: As to the first Distribution
Date, the percentage obtained by dividing the sum of the Original Class B-4
Principal Balance, the Original Class B-5 Principal Balance and the Original
Class B-6 Principal Balance by the sum of the Original Class A Non-PO Principal
Balance and the Original Class B Principal Balance. The Original Class B-3
Fractional Interest is specified in Section 11.11.

            Original Class B-4 Fractional Interest: As to the first Distribution
Date, the percentage obtained by dividing the sum of the Original Class B-5
Principal Balance and the Original Class B-6 Principal Balance by the sum of the
Original Class A Non-PO Principal Balance and the Original Class B Principal
Balance. The Original Class B-4 Fractional Interest is specified in Section
11.12.

            Original Class B-5 Fractional Interest: As to the first Distribution
Date, the percentage obtained by dividing the Original Class B-6 Principal
Balance by the sum of the Original Class A Non-PO Principal Balance and the
Original Class B Principal Balance. The Original Class B-5 Fractional Interest
is specified in Section 11.13.

            Original  Class B-1  Percentage:  The Class B-1  Percentage as
of the Cut-Off Date, as set forth in Section 11.14.

            Original  Class B-2  Percentage:  The Class B-2  Percentage as
of the Cut-Off Date, as set forth in Section 11.15.

            Original  Class B-3  Percentage:  The Class B-3  Percentage as
of the Cut-Off Date, as set forth in Section 11.16.

            Original  Class B-4  Percentage:  The Class B-4  Percentage as
of the Cut-Off Date, as set forth in Section 11.17.

            Original  Class B-5  Percentage:  The Class B-5  Percentage as
of the Cut-Off Date, as set forth in Section 11.18.

            Original  Class B-6  Percentage:  The Class B-6  Percentage as
of the Cut-Off Date, as set forth in Section 11.19.

            Original   Class B-1   Principal   Balance:    The   Class B-1
Principal Balance as of the Cut-Off Date, as set forth in Section 11.08.

            Original   Class B-2   Principal   Balance:    The   Class B-2
Principal Balance as of the Cut-Off Date, as set forth in Section 11.08.

            Original   Class B-3   Principal   Balance:    The   Class B-3
Principal Balance as of the Cut-Off Date, as set forth in Section 11.08.

            Original   Class B-4   Principal   Balance:    The   Class B-4
Principal Balance as of the Cut-Off Date, as set forth in Section 11.08.

            Original   Class B-5   Principal   Balance:    The   Class B-5
Principal Balance as of the Cut-Off Date, as set forth in Section 11.08.

            Original   Class B-6   Principal   Balance:    The   Class B-6
Principal Balance as of the Cut-Off Date, as set forth in Section 11.08.

            Original Principal Balance: Any of the Original Principal Balances
of the Classes of Class A Certificates as set forth in Section 11.04; the
Original Class B-1 Principal Balance, Original Class B-2 Principal Balance,
Original Class B-3 Principal Balance, Original Class B-4 Principal Balance,
Original Class B-5 Principal Balance or Original Class B-6 Principal Balance as
set forth in Section 11.08.

            Original    Subordinated    Percentage:    The    Subordinated
Percentage as of the Cut-Off Date, as set forth in Section 11.06.

            Other Servicer: Any of the Servicers other than WFHM.

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

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

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

     Parent Power Registered  Trademark Guaranty Agreement for Real Estate:
As defined in the MLCC Servicing Agreement.

            Parent Power Registered Trademark Guaranty and Security  Agreement
for Security Account:  As defined in the MLCC Servicing Agreement.

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

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

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

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

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

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

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

            Plan: As defined in Section 5.02(c).

            PMI Advance: As defined in the related Servicing Agreement, if
applicable.

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

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

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

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

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

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

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

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

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

            (f) all repurchase proceeds with respect to Mortgage Loans
      repurchased by the Seller pursuant to Sections 2.02 or 2.03 on or
      following the Determination Date in the month in which such Distribution
      Date occurs and the difference between the unpaid principal balance of a
      Mortgage Loan substituted for a Mortgage Loan pursuant to Sections 2.02,
      2.03 or 2.06 on or following the Determination Date in the month in which
      such Distribution Date occurs and the unpaid principal balance of such
      Mortgage Loan;

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

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

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

            (j)  Liquidation Profits;

            (k)  Month End Interest; and

            (l)  all amounts reimbursable to a Servicer for PMI Advances.

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

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

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

            Principal Adjustment: In the event that the Class B-1 Optimal
Principal Amount, Class B-2 Optimal Principal Amount, Class B-3 Optimal
Principal Amount, Class B-4 Optimal Principal Amount, Class B-5 Optimal
Principal Amount or Class B-6 Optimal Principal Amount is calculated in
accordance with the proviso in such definition with respect to any Distribution
Date, the Principal Adjustment for such Class of Class B Certificates shall
equal the difference between (i) the amount that would have been distributed to
such Class as principal in accordance with Section 4.01(a) for such Distribution
Date, calculated without regard to such proviso and assuming there are no
Principal Adjustments for such Distribution Date and (ii) the Adjusted Principal
Balance for such Class.

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

            As of any subsequent Determination Date prior to the Cross-Over Date
and as to the Class A-PO Certificates, the Original Principal Balance of such
Class less the sum of (a) all amounts previously distributed in respect of the
Class A-PO Certificates on prior Distribution Dates pursuant to Paragraphs third
clause (B) and fourth of Section 4.01(a), and (b) the Realized Losses allocated
through such Determination Date to the Class A-PO Certificates pursuant to
Section 4.02(b). After the Cross-Over Date, the Adjusted Pool Amount (PO
Portion) for the preceding Distribution Date.

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

            Notwithstanding the foregoing, no Principal Balance of a Class will
be increased on any Determination Date such that the Principal Balance of such
Class exceeds its Original Principal Balance less all amounts previously
distributed in respect of such Class on prior Distribution Dates pursuant to
Paragraph third clause (A) of Section 4.01(a), Paragraph third clause (B) of
Section 4.01(a), or Paragraphs seventh, tenth, thirteenth, sixteenth, nineteenth
or twenty-second of Section 4.01(a).

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

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

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

            Prospectus: The prospectus dated July 19, 2000 as supplemented by
the prospectus supplement dated July 20, 2000, relating to the Class A, Class
B-1, Class B-2 and Class B-3 Certificates.

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

            Rating Agency: Any nationally recognized statistical credit rating
agency, or its successor, that rated one or more Classes of the Certificates at
the request of the Seller at the time of the initial issuance of the
Certificates. The Rating Agencies for the Class A Certificates are S&P and
Fitch. The Rating Agency for the Class B-1, Class B-2, Class B-3, Class B-4, and
Class B-5 Certificates is Fitch. If any such agency or a successor is no longer
in existence, "Rating Agency" shall be such statistical credit rating agency, or
other comparable Person, designated by the Seller, notice of which designation
shall be given to the Trust Administrator and the Master Servicer. References
herein to the highest short-term rating category of a Rating Agency shall mean
A-1+ in the case of S&P and F-1+ in the case of Fitch and in the case of any
other Rating Agency shall mean its equivalent of such ratings. References herein
to the highest long-term rating categories of a Rating Agency shall mean AAA and
in the case of any other Rating Agency shall mean its equivalent of such rating
without any plus or minus.

            Realized Losses: With respect to any Distribution Date, (i)
Liquidated Loan Losses (including Special Hazard Losses and Fraud Losses)
incurred on Liquidated Loans for which the Liquidation Proceeds were received
during the Applicable Unscheduled Principal Receipt Period with respect to Full
Unscheduled Principal Receipts with respect to such Distribution Date and (ii)
Bankruptcy Losses incurred during the period corresponding to the Applicable
Unscheduled Principal Receipt Period with respect to Full Unscheduled Principal
Receipts for such Distribution Date.

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

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

            Relevant Anniversary: See "Bankruptcy Loss Amount."

            REMIC: A "real estate mortgage investment conduit" as defined in
Code Section 860D. "The REMIC" means the REMIC constituted by the Trust Estate.

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

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

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

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

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

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

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

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

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

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

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

            Servicers: Each of WFHM, Merrill Lynch Credit Corporation, National
City Mortgage Co., Chase Manhattan Mortgage Corporation, Fleet Funding Corp.,
Countrywide Home Loans, Inc., Lighthouse Community Bank, Bank United, Downey
Savings & Loan Association, F.A., Brenton Mortgages, Inc., The Huntington
Mortgage Company, SunTrust Mortgage, Inc., Hibernia National Bank, First Union
Mortgage Corporation, HomeSide Lending, Bank of America, N.A. and First Horizon
Home Loan Corporation, as Servicer under the related Servicing Agreement.

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

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

            Servicing Fee Rate: With respect to a Mortgage Loan, as set forth in
Section 11.24.

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

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

            Single Certificate: A Certificate of any Class that evidences the
smallest permissible Denomination for such Class, as set forth in Section 11.23.

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

            (1)   normal wear and tear;

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

            (3)   errors in design, faulty workmanship or faulty materials,
                  unless the collapse of the property or a part thereof ensues;

or (ii) any Liquidated Loan Loss suffered by the Trust Estate arising from or
related to the presence or suspected presence of hazardous wastes or hazardous
substances on a Mortgaged Property unless such loss to a Mortgaged Property is
covered by a hazard policy or a flood insurance policy maintained in respect of
such Mortgaged Property pursuant to the Servicing Agreement.

            Special Hazard Loss Amount: As of any Distribution Date, an amount
equal to $2,379,054.00 minus the sum of (i) the aggregate amount of Special
Hazard Losses allocated solely to the Class B Certificates in accordance with
Section 4.02(a) and (ii) the Special Hazard Adjustment Amount (as defined below)
as most recently calculated. For each anniversary of the Cut-Off Date, the
Special Hazard Adjustment Amount shall be calculated and shall be equal to the
amount, if any, by which the amount calculated in accordance with the preceding
sentence (without giving effect to the deduction of the Special Hazard
Adjustment Amount for such anniversary) exceeds the greater of (A) the product
of the Special Hazard Percentage for such anniversary multiplied by the
outstanding principal balance of all the Mortgage Loans on the Distribution Date
immediately preceding such anniversary, (B) twice the outstanding principal
balance of the Mortgage Loan which has the largest outstanding principal balance
on the Distribution Date immediately preceding such anniversary and (C) that
which is necessary to maintain the original ratings on the Certificates as
evidenced by letters to that effect delivered by Rating Agencies to the Master
Servicer and the Trust Administrator. On and after the Cross-Over Date, the
Special Hazard Loss Amount shall be zero.

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

            Startup Day: As defined in Section 2.05.

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

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

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

            Substitute Mortgage Loan: As defined in Section 2.02

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

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

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

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

            Unpaid Interest Shortfalls: Each of the Class A Unpaid Interest
Shortfalls, the Class B-1 Unpaid Interest Shortfall, the Class B-2 Unpaid
Interest Shortfall, the Class B-3 Unpaid Interest Shortfall, the Class B-4
Unpaid Interest Shortfall, the Class B-5 Unpaid Interest Shortfall and the Class
B-6 Unpaid Interest Shortfall.

            Unscheduled Principal Receipt: Any Principal Prepayment or other
recovery of principal on a Mortgage Loan, including, without limitation,
Liquidation Proceeds, Net REO Proceeds, Recoveries and proceeds received from
any condemnation award or proceeds in lieu of condemnation other than that
portion of such proceeds released to the Mortgagor in accordance with the terms
of the Mortgage or Prudent Servicing Practices, but excluding any Liquidation
Profits and proceeds of a repurchase of a Mortgage Loan by the Seller and any
Substitution Principal Amounts.

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

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

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

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

            WFHM: Wells Fargo Home Mortgage, Inc., or its successor in interest.

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

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

            SECTION 1.02      ACTS OF HOLDERS.

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

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

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

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

            SECTION 1.03      EFFECT OF HEADINGS AND TABLE OF CONTENTS.

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

            SECTION 1.04      BENEFITS OF AGREEMENT.

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


<PAGE>




                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                  ORIGINAL ISSUANCE OF THE CERTIFICATES

            SECTION 2.01      CONVEYANCE OF MORTGAGE LOANS.

     The Seller, concurrently with the execution and delivery hereof, does
hereby assign to the Trustee, without recourse all the right, title and interest
of the Seller in and to (a) the Trust Estate, including all interest (other than
the portion, if any, representing the Fixed Retained Yield) and principal
received by the Seller on or with respect to the Mortgage Loans after the
Cut-Off Date (and including scheduled payments of principal and interest due
after the Cut-Off Date but received by the Seller on or before the Cut-Off Date
and Unscheduled Principal Receipts received or applied on the Cut-Off Date, but
not including payments of principal and interest due on the Mortgage Loans on or
before the Cut-Off Date), (b) the Insurance Policies, (c) the obligations of the
Servicers under the Servicing Agreements with respect to the Mortgage Loans, (d)
all of the Seller's right, title and interest in and to each Mortgage 100SM
Pledge Agreement, each Parent Power Registered Trademark Guaranty and Security
Agreement for Securities Account and each Parent Power Registered Trademark
Guaranty Agreement for Real Estate with respect to each MLCC Additional
Collateral Mortgage Loan, and (e) proceeds of all the foregoing.

            In connection with such assignment, the Seller shall, with respect
to each Mortgage Loan, deliver, or cause to be delivered, to the Trust
Administrator, as initial Custodian, on or before the Closing Date, an Owner
Mortgage Loan File. If any Mortgage or an assignment of a Mortgage to the Trust
Administrator or any prior assignment is in the process of being recorded on the
Closing Date, the Seller shall deliver a copy thereof, certified by WFHM or the
applicable WFHM Correspondent to be a true and complete copy of the document
sent for recording, and the Seller shall use its best efforts to cause each such
original recorded document or certified copy thereof to be delivered to the
Trust Administrator promptly following its recordation, but in no event later
than one (1) year following the Closing Date. If any Mortgage has been recorded
in the name of Mortgage Electronic Registration System, Inc. ("MERS") or its
designee, no assignment of Mortgage in favor of the Trust Administrator will be
required to be prepared or delivered and instead, the Master Servicer shall take
all actions as are necessary to cause the Trust Estate to be shown as the owner
of the related Mortgage Loan on the records of MERS for the purpose of the
system of recording transfers of beneficial ownership of mortgages maintained by
MERS. The Seller shall also cause to be delivered to the Trust Administrator any
other original mortgage loan document to be included in the Owner Mortgage Loan
File if a copy thereof has been delivered. The Seller shall pay from its own
funds, without any right of reimbursement therefor, the amount of any costs,
liabilities and expenses incurred by the Trust Estate by reason of the failure
of the Seller to cause to be delivered to the Trust Administrator within one (1)
year following the Closing Date any original Mortgage or assignment of a
Mortgage (except with respect to any Mortgage recorded in the name of MERS) not
delivered to the Trust Administrator on the Closing Date.

            In lieu of recording an assignment of any Mortgage the Seller may,
to the extent set forth in the applicable Servicing Agreement, deliver or cause
to be delivered to the Trust Administrator the assignment of the Mortgage Loan
from the Seller to the Trust Administrator in a form suitable for recordation,
in the states as to which the Trustee has received an Opinion of Counsel
acceptable to it that such recording is not required to make an assignment
effective against the parties to the Mortgage or subsequent purchasers or
encumbrancers of the Mortgaged Property. In the event that the Master Servicer
receives notice that recording is required to protect the right, title and
interest of the Trustee in and to any such Mortgage Loan for which recordation
of an assignment has not previously been required, the Master Servicer shall
promptly notify the Trust Administrator and the Trust Administrator shall within
five Business Days (or such other reasonable period of time mutually agreed upon
by the Master Servicer and the Trust Administrator) of its receipt of such
notice deliver each previously unrecorded assignment to the related Servicer for
recordation.

            SECTION 2.02      ACCEPTANCE BY TRUST ADMINISTRATOR.

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

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

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

            SECTION 2.03      REPRESENTATIONS AND WARRANTIES OF THE
                              MASTER SERVICER AND THE SELLER.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

               (viii) Except for Mortgage Loans secured by Co-op Shares and
      Mortgage Loans secured by residential long-term leases, the Mortgaged
      Property consists of a fee simple estate in real property; all of the
      improvements which are included for the purpose of determining the
      appraised value of the Mortgaged Property lie wholly within the boundaries
      and building restriction lines of such property and no improvements on
      adjoining properties encroach upon the Mortgaged Property (unless insured
      against under the related title insurance policy); and to the best of the
      Seller's knowledge, the Mortgaged Property and all improvements thereon
      comply with all requirements of any applicable zoning and subdivision laws
      and ordinances;

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

               (x) To the best of the Seller's knowledge, all inspections,
      licenses and certificates required to be made or issued with respect to
      all occupied portions of the Mortgaged Property and, with respect to the
      use and occupancy of the same, including, but not limited to, certificates
      of occupancy and fire underwriting certificates, have been made or
      obtained from the appropriate authorities;

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

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

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

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

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

               (xvi) The Mortgaged Property securing each Mortgage Loan is
      insured by an insurer acceptable to Fannie Mae or Freddie Mac against loss
      by fire and such hazards as are covered under a standard extended coverage
      endorsement, in an amount which is not less than the lesser of 100% of the
      insurable value of the Mortgaged Property and the outstanding principal
      balance of the Mortgage Loan, but in no event less than the minimum amount
      necessary to fully compensate for any damage or loss on a replacement cost
      basis; if the Mortgaged Property is a condominium unit, it is included
      under the coverage afforded by a blanket policy for the project; if upon
      origination of the Mortgage Loan, the improvements on the Mortgaged
      Property were in an area identified in the Federal Register by the Federal
      Emergency Management Agency as having special flood hazards, a flood
      insurance policy meeting the requirements of the current guidelines of the
      Federal Insurance Administration is in effect with a generally acceptable
      insurance carrier, in an amount representing coverage not less than the
      least of (A) the outstanding principal balance of the Mortgage Loan, (B)
      the full insurable value of the Mortgaged Property and (C) the maximum
      amount of insurance which was available under the National Flood Insurance
      Act of 1968, as amended; and each Mortgage obligates the Mortgagor
      thereunder to maintain all such insurance at the Mortgagor's cost and
      expense;

               (xvii) To the best of the Seller's knowledge, there is no
      default, breach, violation or event of acceleration existing under the
      Mortgage or the related Mortgage Note and no event which, with the passage
      of time or with notice and the expiration of any grace or cure period,
      would constitute a default, breach, violation or event of acceleration;
      the Seller has not waived any default, breach, violation or event of
      acceleration; and no foreclosure action is currently threatened or has
      been commenced with respect to the Mortgage Loan;

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

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

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

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

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

               (xxiii) The Mortgage Loan is a "qualified mortgage" within the
      meaning of Section 860G(a)(3) of the Code;

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

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

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

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

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

            (c) Upon discovery by either the Seller, the Master Servicer, the
Trustee, the Trust Administrator or the Custodian that any of the
representations and warranties made in subsection (b) above is not accurate
(referred to herein as a "breach") and, except for a breach of the
representation and warranty set forth in subsection (b)(i), where such breach is
a result of the Cut-Off Date Principal Balance of a Mortgage Loan being greater,
by $5,000 or greater, than the Cut-Off Date Principal Balance of such Mortgage
Loan indicated on the Mortgage Loan Schedule, that such breach materially and
adversely affects the interests of the Certificateholders in the related
Mortgage Loan, the party discovering such breach shall give prompt written
notice to the other parties (any Custodian being so obligated under a Custodial
Agreement). Within 60 days of the earlier of its discovery or its receipt of
notice of any such breach, the Seller shall cure such breach in all material
respects or shall either (i) repurchase the Mortgage Loan or any property
acquired in respect thereof from the Trust Estate at a price equal to (A) 100%
of the unpaid principal balance of such Mortgage Loan plus (B) accrued interest
at the Net Mortgage Interest Rate for such Mortgage Loan through the last day of
the month in which such repurchase took place or (ii) if within two years of the
Startup Day, or such other period permitted by the REMIC Provisions, substitute
for such Mortgage Loan in the manner described in Section 2.02. The purchase
price of any repurchase described in this paragraph and the Substitution
Principal Amount, if any, plus accrued interest thereon and the other amounts
referred to in Section 2.02, shall be deposited in the Certificate Account. It
is understood and agreed that the obligation of the Seller to repurchase or
substitute for any Mortgage Loan or property as to which such a breach has
occurred and is continuing shall constitute the sole remedy respecting such
breach available to Certificateholders, the Trust Administrator on behalf of the
Trustee, or the Trustee on behalf of Certificateholders, and such obligation
shall survive until termination of the Trust Estate hereunder.

            SECTION 2.04      EXECUTION AND DELIVERY OF CERTIFICATES.

            The Trust Administrator acknowledges the assignment to it of the
Mortgage Loans and the delivery of the Owner Mortgage Loan Files to it, and,
concurrently with such delivery, has executed and delivered to or upon the order
of the Seller, in exchange for the Mortgage Loans together with all other assets
included in the definition of "Trust Estate," receipt of which is hereby
acknowledged, Certificates in authorized denominations which evidence ownership
of the entire Trust Estate.

            SECTION 2.05      DESIGNATION OF CERTIFICATES; DESIGNATION
                              OF STARTUP DAY AND LATEST POSSIBLE MATURITY DATE.

            The Seller hereby designates the Classes of Class A Certificates
(other than the Class 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. The Closing Date is hereby designated
as the "Startup Day" of the REMIC within the meaning of Code Section 860G(a)(9).
The "latest possible maturity date" of the regular interests in the REMIC is
August 25, 2015 for purposes of Code Section 860G(a)(1).

            SECTION 2.06      OPTIONAL SUBSTITUTION OF MORTGAGE LOANS.

            During the three-month period beginning on the Startup Date, the
Seller shall have the right, but not the obligation, in its sole discretion for
any reason, to substitute for any Mortgage Loan a Substitute Mortgage Loan
meeting the requirements of Section 2.02. Any such substitution shall be carried
out in the manner described in Section 2.02. The Substitution Principal Amount,
if any, plus accrued interest thereon and the other amounts referred to in
Section 2.02, shall be deposited in the Certificate Account.


<PAGE>




                                   ARTICLE III

                  ADMINISTRATION OF THE TRUST ESTATE: SERVICING
                              OF THE MORTGAGE LOANS

            SECTION 3.01      CERTIFICATE ACCOUNT.

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

            (b) The Master Servicer shall deposit into the Certificate Account
on the day of receipt thereof all amounts received by it from any Servicer
pursuant to any of the Servicing Agreements, any amounts received by it upon the
sale of any MLCC Additional Collateral pursuant to the terms of the Mortgage
100SM Pledge Agreement, the Parent Power Registered Trademark Guaranty and
Security Agreement for Securities Account or the Parent Power Registered
Trademark Guaranty Agreement for Real Estate or any amounts received pursuant to
the MLCC Surety Bond, and shall, in addition, deposit into the Certificate
Account the following amounts, in the case of amounts specified in clause (i),
not later than the Distribution Date on which such amounts are required to be
distributed to Certificateholders and, in the case of the amounts specified in
clause (ii), not later than the Business Day next following the day of receipt
and posting by the Master Servicer:

               (i)  Periodic Advances pursuant to Section 3.03(a) made by the
      Master Servicer or the Trust Administrator, if any and any amounts deemed
      received by the Master Servicer pursuant to Section 3.01(d); and

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

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

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

            SECTION 3.02      PERMITTED WITHDRAWALS FROM THE CERTIFICATE
                              ACCOUNT.

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

               (i) to reimburse the Master Servicer, the Trust Administrator or
      any Servicer for Periodic Advances made by the Master Servicer or the
      Trust Administrator pursuant to Section 3.03(a) or any Servicer pursuant
      to any Servicing Agreement with respect to previous Distribution Dates,
      such right to reimbursement pursuant to this subclause (i) being limited
      to amounts received on or in respect of particular Mortgage Loans
      (including, for this purpose, Liquidation Proceeds, REO Proceeds and
      proceeds from the purchase, sale, repurchase or substitution of Mortgage
      Loans pursuant to Sections 2.02, 2.03, 2.06, 3.08 or 9.01) respecting
      which any such Periodic Advance was made;

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

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

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

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

               (vi) to pay to the Seller or other purchaser with respect to each
      Mortgage Loan or property acquired in respect thereof that has been
      repurchased or replaced pursuant to Sections 2.02, 2.03 or 2.06 or
      auctioned pursuant to Section 3.08 or to pay to the Master Servicer with
      respect to each Mortgage Loan or property acquired in respect thereof that
      has been purchased pursuant to Section 3.08 or 9.01, all amounts received
      thereon and not required to be distributed as of the date on which the
      related repurchase or purchase price or Scheduled Principal Balance was
      determined;

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

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

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

               (x) to pay to the Master Servicer as additional master servicing
      compensation any Liquidation Profits which a Servicer is not entitled to
      pursuant to the applicable Servicing Agreement;

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

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

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

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

            SECTION 3.03      ADVANCES BY MASTER SERVICER AND TRUST
                              ADMINISTRATOR.

            (a) In the event an Other Servicer fails to make any required
Periodic Advances of principal and interest on a Mortgage Loan as required by
the related Other Servicing Agreement prior to the Distribution Date occurring
in the month during which such Periodic Advance is due, the Master Servicer
shall make Periodic Advances to the extent provided hereby. In addition, if
under the terms of an Other Servicing Agreement, the applicable Servicer is not
required to make Periodic Advances on a Mortgage Loan or REO Mortgage Loan
through the liquidation of such Mortgage Loan or REO Mortgage Loan, the Master
Servicer to the extent provided hereby shall make the Periodic Advances thereon
during the period the Servicer is not obligated to do so. In the event WFHM
fails to make any required Periodic Advances of principal and interest on a
Mortgage Loan as required by the WFHM Servicing Agreement prior to the
Distribution Date occurring in the month during which such Periodic Advance is
due, the Trust Administrator shall, to the extent required by Section 8.15, make
such Periodic Advance to the extent provided hereby, provided that the Trust
Administrator has previously received the certificate of the Master Servicer
described in the following sentence. The Master Servicer shall certify to the
Trust Administrator with respect to any such Distribution Date (i) the amount of
Periodic Advances required of WFHM or such Other Servicer, as the case may be,
(ii) the amount actually advanced by WFHM or such Other Servicer, (iii) the
amount that the Trust Administrator or Master Servicer is required to advance
hereunder, including any amount the Master Servicer is required to advance
pursuant to the second sentence of this Section 3.03(a) and (iv) whether the
Master Servicer has determined that it reasonably believes that such Periodic
Advance is a Nonrecoverable Advance. Amounts advanced by the Trust Administrator
or Master Servicer shall be deposited in the Certificate Account on the related
Distribution Date. Notwithstanding the foregoing, neither the Master Servicer
nor the Trust Administrator will be obligated to make a Periodic Advance that it
reasonably believes to be a Nonrecoverable Advance. The Trust Administrator may
conclusively rely for any determination to be made by it hereunder upon the
determination of the Master Servicer as set forth in its certificate.

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

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

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

            SECTION 3.04      TRUST ADMINISTRATOR TO COOPERATE;
                              RELEASE OF OWNER MORTGAGE LOAN FILES.

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

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

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

            SECTION 3.05      REPORTS TO THE TRUSTEE AND THE TRUST
                              ADMINISTRATOR; ANNUAL COMPLIANCE STATEMENTS.

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

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

            SECTION 3.06      TITLE, MANAGEMENT AND DISPOSITION OF ANY
                              REO MORTGAGE LOAN.

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

            SECTION 3.07      AMENDMENTS TO SERVICING AGREEMENTS,
                              MODIFICATION OF STANDARD PROVISIONS.

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

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

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

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

            SECTION 3.08      OVERSIGHT OF SERVICING.

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

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

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

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

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

            The Seller shall be entitled to repurchase at its option (i) any
defaulted Mortgage Loan or any Mortgage Loan as to which default is reasonably
foreseeable from the Trust Estate if, in the Seller's judgment, the default is
not likely to be cured by the Mortgagor or (ii) any Mortgage Loan in the Trust
Estate which, pursuant to paragraph 5(b) of the Mortgage Loan Purchase
Agreement, WFHM requests the Seller to repurchase and to sell to WFHM to
facilitate the exercise of WFHM's rights against the originator or a prior
holder of such Mortgage Loan. The purchase price for any such Mortgage Loan
shall be 100% of the unpaid principal balance of such Mortgage Loan plus accrued
interest thereon at the Mortgage Interest Rate for such Mortgage Loan, through
the last day of the month in which such repurchase occurs. Upon the receipt of
such purchase price, the Master Servicer shall provide to the Trust
Administrator the certification required by Section 3.04 and the Trust
Administrator and the Custodian, if any, shall promptly release to the Seller
the Owner Mortgage Loan File relating to the Mortgage Loan being repurchased.

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

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

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

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

            SECTION 3.09      TERMINATION AND SUBSTITUTION OF SERVICING
                              AGREEMENTS.

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

            SECTION 3.10      APPLICATION OF NET LIQUIDATION PROCEEDS.

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

            SECTION 3.11      ACT REPORTS.

            The Master Servicer shall, on behalf of the Seller, make all filings
required to be made by the Seller with respect to the Class A Certificates and
the Class B-1, Class B-2 and Class B-3 Certificates pursuant to the Securities
Exchange Act of 1934, as amended.


<PAGE>



                                   ARTICLE IV

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

            SECTION 4.01      DISTRIBUTIONS.

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

            first, to the Class A Certificates, pro rata, based upon their
respective Interest Accrual Amounts, in an aggregate amount up to the Class A
Interest Accrual Amount with respect to such Distribution Date;

            second, to the Class A Certificates, pro rata, based upon their
respective Class A Unpaid Interest Shortfalls, in an aggregate amount up to the
Aggregate Class A Unpaid Interest Shortfall with respect to such Distribution
Date;

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

            fourth, to the Class A-PO Certificates in an amount up to the Class
A-PO Deferred Amount from amounts otherwise distributable (without regard to
this Paragraph fourth) first to the Class B-6 Certificates pursuant to Paragraph
twenty-second below, second to the Class B-5 Certificates pursuant to Paragraph
nineteenth below, third to the Class B-4 Certificates pursuant to Paragraph
sixteenth below, fourth to the Class B-3 Certificates pursuant to Paragraph
thirteenth below, fifth to the Class B-2 Certificates pursuant to Paragraph
tenth below, and sixth to the Class B-1 Certificates pursuant to Paragraph
seventh below;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            second, to the Class A-1 Certificates, until the Principal Balance
thereof has been reduced to zero.

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

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

            (A) if the Current Class B-1 Fractional Interest is less than the
      Original Class B-1 Fractional Interest and the Class B-1 Principal Balance
      is greater than zero, the Class B-2, Class B-3, Class B-4, Class B-5 and
      Class B-6 Certificates shall not be eligible to receive distributions of
      principal; or

            (B) if the Current Class B-2 Fractional Interest is less than the
      Original Class B-2 Fractional Interest and the Class B-2 Principal Balance
      is greater than zero, the Class B-3, Class B-4, Class B-5 and Class B-6
      Certificates shall not be eligible to receive distributions of principal;
      or

            (C) if the Current Class B-3 Fractional Interest is less than the
      Original Class B-3 Fractional Interest and the Class B-3 Principal Balance
      is greater than zero, the Class B-4, Class B-5 and Class B-6 Certificates
      shall not be eligible to receive distributions of principal; or

            (D) if the Current Class B-4 Fractional Interest is less than the
      Original Class B-4 Fractional Interest and the Class B-4 Principal Balance
      is greater than zero, the Class B-5 and Class B-6 Certificates shall not
      be eligible to receive distributions of principal; or

            (E) if the Current Class B-5 Fractional Interest is less than the
      Original Class B-5 Fractional Interest and the Class B-5 Principal Balance
      is greater than zero, the Class B-6 Certificates shall not be eligible to
      receive distributions of principal.

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

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

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

            (f) The Paying Agent (or if no Paying Agent is appointed by the
Master Servicer, the Master Servicer) shall withhold or cause to be withheld
such amounts as may be required by the Code (giving full effect to any
exemptions from withholding and related certifications required to be furnished
by Certificateholders and any reductions to withholding by virtue of any
bilateral tax treaties and any applicable certification required to be furnished
by Certificateholders with respect thereto) from distributions to be made to
Persons other than U.S. Persons ("Non-U.S. Persons"). Amounts withheld pursuant
to this Section 4.01(f) shall be treated as having been distributed to the
related Certificateholder for all purposes of this Agreement. For the purposes
of this paragraph, a "U.S. Person" is a citizen or resident of the United
States, a corporation or partnership (unless, in the case of a partnership,
Treasury regulations are adopted that provide otherwise) created or organized in
or under the laws of the United States, any state thereof or the District of
Columbia, including an entity treated as a corporation or partnership for
federal income tax purposes, an estate whose income is subject to United States
federal income tax regardless of its source, or a trust if a court within the
United States is able to exercise primary supervision over the administration of
such trust, and one or more such U.S. Persons have the authority to control all
substantial decisions of such trust (or, to the extent provided in applicable
Treasury regulations, certain trusts in existence on August 20, 1996 which are
eligible to elect to be treated as U.S. Persons).

            SECTION 4.02      ALLOCATION OF REALIZED LOSSES.

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

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

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

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

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

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

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

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

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

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

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

            (d)   [Intentionally Left Blank]

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

            (f) Realized Losses allocated in accordance with this Section 4.02
will be allocated as follows: (i) Liquidated Loan Losses on Liquidated Loans for
which the Liquidation Proceeds were received during, and Bankruptcy Losses
incurred in a period corresponding to, an Unscheduled Principal Receipt Period
for Full Unscheduled Principal Receipts that is a Mid-Month Receipt Period will
be allocated on the Determination Date in the month following the month in which
such Mid-Month Receipt Period ended and (ii) Liquidated Loan Losses on
Liquidated Loans for which the Liquidation Proceeds were received during, and
Bankruptcy Losses incurred in a period corresponding to, an Unscheduled
Principal Receipt Period for Full Unscheduled Principal Receipts that is a Prior
Month Receipt Period will be allocated on the Determination Date in the second
month following the month which is such Prior Month Receipt Period.

            SECTION 4.03      PAYING AGENT.

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

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

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

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

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

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

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

            SECTION 4.04      STATEMENTS TO CERTIFICATEHOLDERS;
                              REPORT TO THE TRUST ADMINISTRATOR AND THE SELLER.

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

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

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

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

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

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

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

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

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

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

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

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

               (xii) the Class B-1, Class B-2, Class B-3, Class B-4, Class B-5
      and Class B-6 Percentages for the following Distribution Date (without
      giving effect to Unscheduled Principal Receipts received after the
      Applicable Unscheduled Principal Receipt Period for the current
      Distribution Date which are applied by a Servicer during such Applicable
      Unscheduled Principal Receipt Period);

               (xiii) the Class B-1, Class B-2, Class B-3, Class B-4, Class B-5
      and Class B-6 Prepayment Percentages for the following Distribution Date
      (without giving effect to Unscheduled Principal Receipts received after
      the Applicable Unscheduled Principal Receipt Period for the current
      Distribution Date which are applied by a Servicer during such Applicable
      Unscheduled Principal Receipt Period);

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

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

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

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

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

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

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

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

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

               (xxiii)  the Class A-PO Deferred Amount if any;

               (xxiv) the amount of PMI Advances made by a Servicer, if any; and

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

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

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

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

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

            In addition to the reports required pursuant to this Section 4.04,
the Master Servicer shall make available upon request to each Holder and each
proposed transferee of a Class B-4, Class B-5 or, Class B-6 Certificate such
additional information, if any, as may be required to permit the proposed
transfer to be effected pursuant to Rule 144A.

            SECTION 4.05      REPORTS TO MORTGAGORS AND THE INTERNAL
                              REVENUE SERVICE.

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

            SECTION 4.06      CALCULATION OF AMOUNTS; BINDING EFFECT OF
                              INTERPRETATIONS AND ACTIONS OF MASTER SERVICER.

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


<PAGE>


                                    ARTICLE V

                                THE CERTIFICATES

            SECTION 5.01      THE CERTIFICATES.

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

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

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

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

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

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

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

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

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

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

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

            SECTION 5.02      REGISTRATION OF CERTIFICATES.

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

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

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

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

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

            (b) No transfer of a Class B-4, Class B-5 or Class B-6 Certificate
shall be made unless the registration requirements of the Securities Act of
1933, as amended, and any applicable State securities laws are complied with, or
such transfer is exempt from the registration requirements under said Act and
laws. In the event that a transfer is to be made in reliance upon an exemption
from said Act or laws, (i) unless such transfer is made in reliance on Rule
144A, the Trust Administrator or the Seller may, if such transfer is to be made
within three years after the later of (i) the date of the initial sale of
Certificates or (ii) the last date on which the Seller or any affiliate thereof
was a Holder of the Certificates proposed to be transferred, require a Class
B-4, Class B-5 or Class B-6 Certificateholder to deliver a written Opinion of
Counsel acceptable to and in form and substance satisfactory to the Trust
Administrator and the Seller, to the effect that such transfer may be made
pursuant to an exemption, describing the applicable exemption and the basis
therefor, from said Act and laws or is being made pursuant to said Act and laws,
which Opinion of Counsel shall not be an expense of the Trust Administrator, the
Trustee, the Seller or the Master Servicer, and (ii) the Trustee shall require
the transferee (other than an affiliate of the Seller on the Closing Date) to
execute an investment letter in the form of Exhibit J hereto certifying to the
Seller and the Trust Administrator the facts surrounding such transfer, which
investment letter shall not be an expense of the Trust Administrator, the
Trustee, the Seller or the Master Servicer. The Holder of a Class B-4, Class B-5
or Class B-6 Certificate desiring to effect such transfer shall, and does hereby
agree to, indemnify the Trust Administrator, the Trustee, the Seller, the Master
Servicer and any Paying Agent acting on behalf of the Trustee against any
liability that may result if the transfer is not so exempt or is not made in
accordance with such federal and state laws. Neither the Seller nor the Trust
Administrator is under an obligation to register the Class B-4, Class B-5 or
Class B-6 Certificates under said Act or any other securities law.

            (c) No transfer of a Class B Certificate shall be made unless the
Trust Administrator shall have received (i) a representation letter from the
transferee in the form of Exhibit J hereto, in the case of a Class B-4, Class
B-5 or Class B-6 Certificate, or in the form of Exhibit K hereto, in the case of
a Class B-1, Class B-2 or Class B-3 Certificate, to the effect that either (a)
such transferee is not an employee benefit plan or other retirement arrangement
subject to Title I of ERISA or Code Section 4975, or a governmental plan, as
defined in Section 3(32) of ERISA, subject to any federal, state or local law
("Similar Law") which is to a material extent similar to the foregoing
provisions of ERISA or the Code (collectively, a "Plan") and is not a person
acting on behalf of or using the assets of any such Plan, which representation
letter shall not be an expense of the Trust Administrator, the Trustee, the
Seller or the Master Servicer or (b) if such transferee is an insurance company,
(A) the source of funds used to purchase the Class B Certificate is an
"insurance company general account" (as such term is defined in Section V(e) of
Prohibited Transaction Class Exemption 95-60 ("PTE 95-60"), 60 Fed. Reg. 35925
(July 12, 1995)), (B) there is no Plan with respect to which the amount of such
general account's reserves and liabilities for the contract(s) held by or on
behalf of such Plan and all other Plans maintained by the same employer (or
affiliate thereof as defined in Section V(a)(1) of PTE 95-60) or by the same
employee organization exceeds 10% of the total of all reserves and liabilities
of such general account (as such amounts are determined under Section I(a) of
PTE 95-60) at the date of acquisition and (C) the purchase and holding of such
Class B Certificates is covered by Sections I and III of PTE 95-60 or (ii) in
the case of any such Class B Certificate presented for registration in the name
of a Plan, or a trustee of any such Plan, (A) an Opinion of Counsel satisfactory
to the Trust Administrator and the Seller to the effect that the purchase or
holding of such Class B Certificate will not result in the assets of the Trust
Estate being deemed to be "plan assets" and subject to the prohibited
transaction provisions of ERISA, the Code or Similar Law and will not subject
the Trust Administrator, the Trustee, the Seller or the Master Servicer to any
obligation in addition to those undertaken in this Agreement, which Opinion of
Counsel shall not be an expense of the Trust Administrator, the Trustee, the
Seller or the Master Servicer and (B) such other opinions of counsel, officer's
certificates and agreements as the Seller or the Master Servicer may require in
connection with such transfer, which opinions of counsel, officers' certificates
and agreements shall not be an expense of the Trust Administrator, the Trustee,
the Seller or the Master Servicer. The Class B Certificates shall bear a legend
referring to the foregoing restrictions contained in this paragraph.

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

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

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

            SECTION 5.03      MUTILATED, DESTROYED, LOST OR STOLEN
                              CERTIFICATES.

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

            SECTION 5.04      PERSONS DEEMED OWNERS.

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

            SECTION 5.05      ACCESS TO LIST OF CERTIFICATEHOLDERS'
                              NAMES AND ADDRESSES.

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

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

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

            SECTION 5.06      MAINTENANCE OF OFFICE OR AGENCY.

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

            SECTION 5.07      DEFINITIVE CERTIFICATES.

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

            SECTION 5.08      NOTICES TO CLEARING AGENCY.

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


<PAGE>



                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER

            SECTION 6.01      LIABILITY OF THE SELLER AND THE MASTER
                              SERVICER.

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

            SECTION 6.02      MERGER OR CONSOLIDATION OF THE SELLER OR
                              THE MASTER SERVICER.

            Subject to the following paragraph, the Seller and the Master
Servicer each will keep in full effect its existence, rights and franchises as a
corporation under the laws of the jurisdiction of its incorporation, and will
obtain and preserve its qualification to do business as a foreign corporation in
each jurisdiction in which such qualification is or shall be necessary to
protect the validity and enforceability of this Agreement, the Certificates or
any of the Mortgage Loans and to perform its respective duties under this
Agreement.

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

            SECTION 6.03      LIMITATION ON LIABILITY OF THE SELLER, THE
                              MASTER SERVICER AND OTHERS.

            Neither the Seller nor the Master Servicer nor any subcontractor nor
any of the partners, directors, officers, employees or agents of any of them
shall be under any liability to the Trust Estate or the Certificateholders and
all such Persons shall be held harmless for any action taken or for refraining
from the taking of any action in good faith pursuant to this Agreement, or for
errors in judgment; provided, however, that this provision shall not protect any
such Person against any breach of warranties or representations made herein or
against any liability which would otherwise be imposed by reason of willful
misfeasance, bad faith or gross negligence in the performance of duties or by
reason of reckless disregard of obligations and duties hereunder. The Seller,
the Master Servicer, any subcontractor, and any partner, director, officer,
employee or agent of any of them shall be entitled to indemnification by the
Trust Estate and will be held harmless against any loss, liability or expense
incurred in connection with any legal action relating to this Agreement or the
Certificates, including without limitation, any legal action against the Trustee
in its capacity as Trustee hereunder, other than any loss, liability or expense
(including without limitation, expenses payable by the Master Servicer under
Section 8.06) incurred by reason of willful misfeasance, bad faith or gross
negligence in the performance of his or its duties hereunder or by reason of
reckless disregard of his or its obligations and duties hereunder. The Seller,
the Master Servicer and any of the directors, officers, employees or agents of
either may rely in good faith on any document of any kind which, prima facie, is
properly executed and submitted by any Person respecting any matters arising
hereunder. Neither the Seller nor the Master Servicer shall be under any
obligation to appear in, prosecute or defend any legal action unless such action
is related to its respective duties under this Agreement and which in its
opinion does not involve it in any expense or liability; provided, however, that
the Seller or the Master Servicer may in its discretion undertake any such
action which it may deem necessary or desirable with respect to this Agreement
and the rights and duties of the parties hereto and the interests of the
Certificateholders hereunder if the Certificateholders offer to the Seller or
the Master Servicer, as the case may be, reasonable security or indemnity
against the costs, expenses and liabilities which may be incurred therein or
thereby. In such event, the legal expenses and costs of such action and any
liability resulting therefrom shall be expenses, costs and liabilities of the
Trust Estate, and the Seller or the Master Servicer shall be entitled to be
reimbursed therefor out of the Certificate Account, and such amounts shall, on
the following Distribution Date or Distribution Dates, be allocated in reduction
of distributions on the Class A Certificates and Class B Certificates in the
same manner as Realized Losses are allocated pursuant to Section 4.02(a).

            SECTION 6.04      RESIGNATION OF THE MASTER SERVICER.

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

            SECTION 6.05      COMPENSATION TO THE MASTER SERVICER.

            The Master Servicer shall be entitled to receive a monthly fee equal
to the Master Servicing Fee, as compensation for services rendered by the Master
Servicer under this Agreement. The Master Servicer also will be entitled to any
late reporting fees paid by a Servicer pursuant to its Servicing Agreement, any
investment income on funds on deposit in the Certificate Account and any
Liquidation Profits to which a Servicer is not entitled under its Servicing
Agreement.

            SECTION 6.06      ASSIGNMENT OR DELEGATION OF DUTIES BY
                              MASTER SERVICER.

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

            SECTION 6.07      INDEMNIFICATION OF TRUSTEE, THE TRUST
                              ADMINISTRATOR AND SELLER BY MASTER SERVICER.

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


<PAGE>



                                   ARTICLE VII

                                     DEFAULT

            SECTION 7.01      EVENTS OF DEFAULT.

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

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

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

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

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

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

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

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

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

            SECTION 7.02      OTHER REMEDIES OF TRUSTEE.

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

            SECTION 7.03      DIRECTIONS BY CERTIFICATEHOLDERS AND
                              DUTIES OF TRUSTEE DURING EVENT OF DEFAULT.

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

            SECTION 7.04      ACTION UPON CERTAIN FAILURES OF THE
                              MASTER SERVICER AND UPON EVENT OF DEFAULT.

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

            SECTION 7.05      TRUST ADMINISTRATOR TO ACT; APPOINTMENT OF
                              SUCCESSOR.

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

            SECTION 7.06      NOTIFICATION TO CERTIFICATEHOLDERS.

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


<PAGE>




                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

            SECTION 8.01      DUTIES OF TRUSTEE AND THE TRUST
                              ADMINISTRATOR.

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

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

            No provision of this Agreement shall be construed to relieve the
Trustee and the Trust Administrator from liability for its own negligent action,
its own negligent failure to act or its own willful misconduct; provided,
however, that:

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

               (ii) The Trustee and the Trust Administrator shall not be
      personally liable with respect to any action taken, suffered or omitted to
      be taken by it in good faith in accordance with the direction of holders
      of Certificates which evidence in the aggregate not less than 25% of the
      Voting Interest represented by all Certificates relating to the time,
      method and place of conducting any proceeding for any remedy available to
      the Trustee and the Trust Administrator, or exercising any trust or power
      conferred upon the Trustee and the Trust Administrator under this
      Agreement; and

               (iii) The Trustee and the Trust Administrator shall not be liable
      for any error of judgment made in good faith by any of their respective
      Responsible Officers, unless it shall be proved that the Trustee or the
      Trust Administrator or such Responsible Officer, as the case may be, was
      negligent in ascertaining the pertinent facts.

            None of the provisions contained in this Agreement shall require the
Trustee or the Trust Administrator to expend or risk its own funds or otherwise
incur personal financial liability in the performance of any of its duties
hereunder or in the exercise of any of its rights or powers if there is
reasonable ground for believing that repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured to it.

            SECTION 8.02      CERTAIN MATTERS AFFECTING THE TRUSTEE AND
                              THE TRUST ADMINISTRATOR.

            Except as otherwise provided in Section 8.01:

               (i) Each of the Trustee and the Trust Administrator may request
      and rely and shall be protected in acting or refraining from acting upon
      any resolution, Officers' Certificate, certificate of auditors or any
      other certificate, statement, instrument, opinion, report, notice,
      request, consent, order, appraisal, bond or other paper or document
      believed by it to be genuine and to have been signed or presented by the
      proper party or parties and the manner of obtaining consents and
      evidencing the authorization of the execution thereof shall be subject to
      such reasonable regulations as the Trustee or Trust Administrator, as
      applicable may prescribe;

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

               (iii) Neither of the Trustee nor the Trust Administrator shall be
      personally liable for any action taken, suffered or omitted by it in good
      faith and believed by it to be authorized or within the discretion or
      rights or powers conferred upon it by this Agreement;

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

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

            SECTION 8.03      NEITHER TRUSTEE NOR TRUST ADMINISTRATOR
                              REQUIRED TO MAKE INVESTIGATION.

            Prior to the occurrence of an Event of Default hereunder and after
the curing of all Events of Default which may have occurred, neither the Trustee
nor the Trust Administrator shall not be bound to make any investigation into
the facts or matters stated in any resolution, certificate, statement,
instrument, opinion, report, notice, request, consent, order, appraisal, bond,
Mortgage, Mortgage Note or other paper or document (provided the same appears
regular on its face), unless requested in writing to do so by holders of
Certificates evidencing in the aggregate not less than 51% of the Voting
Interest represented by all Certificates; provided, however, that if the payment
within a reasonable time to the Trustee or the Trust Administrator of the costs,
expenses or liabilities likely to be incurred by it in the making of such
investigation is, in the opinion of the Trustee or the Trust Administrator, not
reasonably assured to the Trustee or the Trust Administrator by the security
afforded to it by the terms of this Agreement, the Trustee or the Trust
Administrator may require reasonable indemnity against such expense or liability
as a condition to so proceeding. The reasonable expense of every such
investigation shall be paid by the Master Servicer or, if paid by the Trustee or
the Trust Administrator, shall be repaid by the Master Servicer upon demand.

            SECTION 8.04      NEITHER TRUSTEE NOR TRUST ADMINISTRATOR
                              LIABLE FOR CERTIFICATES OR MORTGAGE LOANS.

            The recitals contained herein and in the Certificates (other than
the certificate of authentication on the Certificates) shall be taken as the
statements of the Seller, and neither the Trustee nor the Trust Administrator
assumes responsibility as to the correctness of the same. Neither the Trustee
nor the Trust Administrator makes any representation for the correctness of the
same. Neither the Trustee nor the Trust Administrator makes any representation
as to the validity or sufficiency of this Agreement or of the Certificates or of
any Mortgage Loan or related document. Subject to Section 2.04, neither the
Trustee nor the Trust Administrator shall be accountable for the use or
application by the Seller of any of the Certificates or of the proceeds of such
Certificates, or for the use or application of any funds paid to the Master
Servicer in respect of the Mortgage Loans deposited into the Certificate Account
by the Master Servicer or, in its capacity as trustee, for investment of any
such amounts.

            SECTION 8.05      TRUSTEE AND THE TRUST ADMINISTRATOR MAY
                              OWN CERTIFICATES.

            Each of the Trustee, the Trust Administrator and any agent thereof,
in its individual or any other capacity, may become the owner or pledgee of
Certificates with the same rights it would have if it were not Trustee, Trust
Administrator or such agent and may transact banking and/or trust business with
the Seller, the Master Servicer or their Affiliates.

            SECTION 8.06      THE MASTER SERVICER TO PAY FEES AND
                              EXPENSES.

            The Master Servicer covenants and agrees to pay to each of the
Trustee and the Trust Administrator from time to time, and each of the Trustee
and the Trust Administrator shall be entitled to receive, reasonable
compensation (which shall not be limited by any provision of law in regard to
the compensation of a trustee of an express trust) for all services rendered by
it in the execution of the trusts hereby created and in the exercise and
performance of any of the powers and duties hereunder of the Trustee or the
Trust Administrator, as the case may be and the Master Servicer will pay or
reimburse the Trustee or the Trust Administrator, as the case may be upon its
request for all reasonable expenses, disbursements and advances incurred or made
by it in accordance with any of the provisions of this Agreement (including the
reasonable compensation and the expenses and disbursements of its counsel and of
all persons not regularly in its employ) except any such expense, disbursement,
or advance as may arise from its negligence or bad faith.

            SECTION 8.07      ELIGIBILITY REQUIREMENTS.

            Each of the Trustee and the Trust Administrator hereunder shall at
all times (i) be a corporation or association having its principal office in a
state and city acceptable to the Seller, organized and doing business under the
laws of such state or the United States of America, authorized under such laws
to exercise corporate trust powers, having a combined capital and surplus of at
least $50,000,000, or shall be a member of a bank holding system, the aggregate
combined capital and surplus of which is at least $50,000,000, provided that its
separate capital and surplus shall at all times be at least the amount specified
in Section 310(a)(2) of the Trust Indenture Act of 1939, (ii) be subject to
supervision or examination by federal or state authority and (iii) have a credit
rating or be otherwise acceptable to the Rating Agencies such that neither of
the Rating Agencies would reduce their respective then current ratings of the
Certificates (or have provided such security from time to time as is sufficient
to avoid such reduction) as evidenced in writing by each Rating Agency. If such
corporation or association publishes reports of condition at least annually,
pursuant to law or to the requirements of the aforesaid supervising or examining
authority, then for the purposes of this Section the combined capital and
surplus of such corporation or association shall be deemed to be its combined
capital and surplus as set forth in its most recent report of condition so
published. In case at any time the Trustee or the Trust Administrator shall
cease to be eligible in accordance with the provisions of this Section, such
entity shall resign immediately in the manner and with the effect specified in
Section 8.08.

            SECTION 8.08      RESIGNATION AND REMOVAL.

            Either of the Trustee or the Trust Administrator may at any time
resign and be discharged from the trust hereby created by giving written notice
of resignation to the Master Servicer, such resignation to be effective upon the
appointment of a successor trustee or trust administrator. Upon receiving such
notice of resignation, the Master Servicer shall promptly appoint a successor
trustee or trust administrator by written instrument, in duplicate, one copy of
which instrument shall be delivered to the resigning entity and one copy to its
successor. If no successor trustee or trust administrator shall have been
appointed and have accepted appointment within 30 days after the giving of such
notice of resignation, the resigning Trustee or Trust Administrator, as the case
may be, may petition any court of competent jurisdiction for the appointment of
a successor trustee or trust administrator.

            If at any time the Trustee or the Trust Administrator shall cease to
be eligible in accordance with the provisions of Section 8.07 and shall fail to
resign after written request for its resignation by the Master Servicer, or if
at any time the Trustee or the Trust Administrator shall become incapable of
acting, or an order for relief shall have been entered in any bankruptcy or
insolvency proceeding with respect to such entity, or a receiver of such entity
or of its property shall be appointed, or any public officer shall take charge
or control of the Trustee or the Trust Administrator or of the property or
affairs of the Trustee or the Trust Administrator for the purpose of
rehabilitation, conversion or liquidation, or the Master Servicer shall deem it
necessary in order to change the situs of the Trust Estate for state tax
reasons, then the Master Servicer shall remove the Trustee and/or the Trust
Administrator, as the case may be, and appoint a successor trustee and/or
successor trust administrator by written instrument, in duplicate, one copy of
which instrument shall be delivered to the Trustee or the Trust Administrator so
removed and one copy to the successor trustee or successor trust administrator,
as the case may be.

            The Holders of Certificates evidencing in the aggregate not less
than 51% of the Voting Interests represented by all Certificates (except that
any Certificate registered in the name of the Seller, the Master Servicer or any
affiliate thereof will not be taken into account in determining whether the
requisite Voting Interests has been obtained) may at any time remove the Trustee
and/or the Trust Administrator and appoint a successor by written instrument or
instruments, in triplicate, signed by such holders or their attorneys-in-fact
duly authorized, one complete set of which instruments shall be delivered to the
Master Servicer, one complete set of which shall be delivered to the entity or
entities so removed and one complete set of which shall be delivered to the
successor so appointed.

            Any resignation or removal of the Trustee or the Trust Administrator
and appointment of a successor pursuant to any of the provisions of this Section
shall become effective upon acceptance of appointment by the successor as
provided in Section 8.09.

            SECTION 8.09      SUCCESSOR.

            Any successor trustee or successor trust administrator appointed as
provided in Section 8.08 shall execute, acknowledge and deliver to the Master
Servicer and to its predecessor trustee or trust administrator, as the case may
be an instrument accepting such appointment hereunder, and thereupon the
resignation or removal of the predecessor trustee or trust administrator shall
become effective, and such successor, without any further act, deed or
reconveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor hereunder, with like effect as if originally
named as trustee or trust administrator, as the case may be herein. The
predecessor trustee or trust administrator shall deliver to its successor all
Owner Mortgage Loan Files and related documents and statements held by it
hereunder (other than any Owner Mortgage Loan Files at the time held by a
Custodian, which Custodian shall become the agent of any successor trustee
hereunder), and the Seller, the Master Servicer and the predecessor entity shall
execute and deliver such instruments and do such other things as may reasonably
be required for more fully and certainly vesting and confirming in the successor
trustee or successor trust administrator, as the case may be all such rights,
powers, duties and obligations. No successor shall accept appointment as
provided in this Section unless at the time of such acceptance such successor
shall be eligible under the provisions of Section 8.07

            Upon acceptance of appointment by a successor as provided in this
Section, the Master Servicer shall mail notice of the succession of such trustee
or trust administrator hereunder to all Holders of Certificates at their
addresses as shown in the Certificate Register. If the Master Servicer fails to
mail such notice within ten days after acceptance of the successor trustee or
successor trust administrator, as the case may be, the successor trustee or
trust administrator shall cause such notice to be mailed at the expense of the
Master Servicer.

            SECTION 8.10      MERGER OR CONSOLIDATION.

            Any Person into which either the Trustee or the Trust Administrator
may be merged or converted or with which it may be consolidated, to which it may
sell or transfer its corporate trust business and assets as a whole or
substantially as a whole or any Person resulting from any merger, sale,
transfer, conversion or consolidation to which the Trustee or the Trust
Administrator shall be a party, or any Person succeeding to the business of such
entity, shall be the successor of the Trustee or Trust Administrator, as the
case may be, hereunder; provided, however, that (i) such Person shall be
eligible under the provisions of Section 8.07, without the execution or filing
of any paper or any further act on the part of any of the parties hereto,
anything herein to the contrary notwithstanding, and (ii) the Trustee or the
Trust Administrator, as the case may be, shall deliver an Opinion of Counsel to
the Seller and the Master Servicer to the effect that such merger,
consolidation, sale or transfer will not subject the REMIC to federal, state or
local tax or cause the REMIC to fail to qualify as a REMIC, which Opinion of
Counsel shall be at the sole expense of the Trustee or the Trust Administrator,
as the case may be.

            SECTION 8.11      AUTHENTICATING AGENT.

            The Trust Administrator may appoint an Authenticating Agent, which
shall be authorized to act on behalf of the Trust Administrator in
authenticating Certificates. Wherever reference is made in this Agreement to the
authentication of Certificates by the Trust Administrator or the Trust
Administrator's countersignature, such reference shall be deemed to include
authentication on behalf of the Trust Administrator by the Authenticating Agent
and a certificate of authentication executed on behalf of the Trust
Administrator by the Authenticating Agent. The Authenticating Agent must be
acceptable to the Seller and the Master Servicer and must be a corporation
organized and doing business under the laws of the United States of America or
of any state, having a principal office and place of business in a state and
city acceptable to the Seller and the Master Servicer, having a combined capital
and surplus of at least $15,000,000, authorized under such laws to do a trust
business and subject to supervision or examination by federal or state
authorities.

            Any corporation into which the Authenticating Agent may be merged or
converted or with which it may be consolidated, or any corporation resulting
from any merger, conversion or consolidation to which the Authenticating Agent
shall be a party, or any corporation succeeding to the corporate agency business
of the Authenticating Agent, shall be the Authenticating Agent without the
execution or filing of any paper or any further act on the part of the Trust
Administrator or the Authenticating Agent.

            The Authenticating Agent may at any time resign by giving at least
30 days' advance written notice of resignation to the Trustee, the Trust
Administrator the Seller and the Master Servicer. The Trust Administrator may at
any time terminate the agency of the Authenticating Agent by giving written
notice thereof to the Authenticating Agent, the Seller and the Master Servicer.
Upon receiving a notice of resignation or upon such a termination, or in case at
any time the Authenticating Agent shall cease to be eligible in accordance with
the provisions of this Section 8.11, the Trust Administrator promptly shall
appoint a successor Authenticating Agent, which shall be acceptable to the
Master Servicer, and shall give written notice of such appointment to the
Seller, and shall mail notice of such appointment to all Certificateholders. Any
successor Authenticating Agent upon acceptance of its appointment hereunder
shall become vested with all the rights, powers, duties and responsibilities of
its predecessor hereunder, with like effect as if originally named as
Authenticating Agent herein. No successor Authenticating Agent shall be
appointed unless eligible under the provisions of this Section 8.11.

            The Authenticating Agent shall have no responsibility or liability
for any action taken by it as such at the direction of the Trust Administrator.
Any reasonable compensation paid to the Authenticating Agent shall be a
reimbursable expense under Section 8.06.

            SECTION 8.12      SEPARATE TRUSTEES AND CO-TRUSTEES.

            The Trustee shall have the power from time to time to appoint one or
more persons or corporations to act either as co-trustees jointly with the
Trustee, or as separate trustees, for the purpose of holding title to,
foreclosing or otherwise taking action with respect to any Mortgage Loan outside
the state where the Trustee has its principal place of business, where such
separate trustee or co-trustee is necessary or advisable (or the Trustee is
advised by the Master Servicer that such separate trustee or co-trustee is
necessary or advisable) under the laws of any state in which a Mortgaged
Property is located or for the purpose of otherwise conforming to any legal
requirement, restriction or condition in any state in which a Mortgaged Property
is located or in any state in which any portion of the Trust Estate is located.
The Master Servicer shall advise the Trustee when, in its good faith opinion, a
separate trustee or co-trustee is necessary or advisable as aforesaid. The
separate trustees or co-trustees so appointed shall be trustees for the benefit
of all of the Certificateholders and shall have such powers, rights and remedies
as shall be specified in the instrument of appointment; provided, however, that
no such appointment shall, or shall be deemed to, constitute the appointee an
agent of the Trustee. The Seller and the Master Servicer shall join in any such
appointment, but such joining shall not be necessary for the effectiveness of
such appointment.

            Every separate trustee and co-trustee shall, to the extent permitted
by law, be appointed and act subject to the following provisions and conditions:

               (i) all powers, duties, obligations and rights conferred upon the
      Trustee, in respect of the receipt, custody and payment of moneys shall be
      exercised solely by the Trustee;

               (ii) all other rights, powers, duties and obligations conferred
      or imposed upon the Trustee shall be conferred or imposed upon and
      exercised or performed by the Trustee and such separate trustee or
      co-trustee jointly, except to the extent that under any law of any
      jurisdiction in which any particular act or acts are to be performed
      (whether as Trustee hereunder or as successor to the Master Servicer
      hereunder) the Trustee shall be incompetent or unqualified to perform such
      act or acts, in which event such rights, powers, duties and obligations
      (including the holding of title to the Trust Estate or any portion thereof
      in any such jurisdiction) shall be exercised and performed by such
      separate trustee or co-trustee;

               (iii) no separate trustee or co-trustee hereunder shall be
      personally liable by reason of any act or omission of any other separate
      trustee or co-trustee hereunder; and

               (iv) the Trustee may at any time accept the resignation of or
      remove any separate trustee or co-trustee so appointed by it, if such
      resignation or removal does not violate the other terms of this Agreement.

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

            Any separate trustee, co-trustee, or custodian may, at any time,
constitute the Trustee, its agent or attorney-in-fact, with full power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate trustee
or co-trustee shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Trustee to the extent permitted by law, without the appointment
of a new or successor trustee.

            No separate trustee or co-trustee hereunder shall be required to
meet the terms of eligibility as a successor trustee under Section 8.07
hereunder and no notice to Certificateholders of the appointment thereof shall
be required under Section 8.09 hereof.

            The Trustee agrees to instruct its co-trustees, if any, to the
extent necessary to fulfill such entity's obligations hereunder.

            The Master Servicer shall pay the reasonable compensation of the
co-trustees to the extent, and in accordance with the standards, specified in
Section 8.06 hereof.

            SECTION 8.13      APPOINTMENT OF CUSTODIANS.

            The Trust Administrator may at any time on or after the Closing
Date, with the consent of the Master Servicer and the Seller, appoint one or
more Custodians to hold all or a portion of the Owner Mortgage Loan Files as
agent for the Trust Administrator, by entering into a Custodial Agreement.
Subject to this Article VIII, the Trust Administrator agrees to comply with the
terms of each Custodial Agreement and to enforce the terms and provisions
thereof against the Custodian for the benefit of the Certificateholders. Each
Custodian shall be a depository institution subject to supervision by federal or
state authority, shall have a combined capital and surplus of at least
$10,000,000 and shall be qualified to do business in the jurisdiction in which
it holds any Owner Mortgage Loan File. Each Custodial Agreement may be amended
only as provided in Section 10.01(a).

            SECTION 8.14      TAX MATTERS; COMPLIANCE WITH REMIC
                              PROVISIONS.

            (a) Each of the Trustee, the Trust Administrator and the Master
Servicer covenants and agrees that it shall perform its duties hereunder in a
manner consistent with the REMIC Provisions and shall not knowingly take any
action or fail to take any action that would (i) affect the determination of the
Trust Estate's status as a REMIC; or (ii) cause the imposition of any federal,
state or local income, prohibited transaction, contribution or other tax on
either the REMIC or the Trust Estate. The Master Servicer, or, in the case of
any tax return or other action required by law to be performed directly by the
Trust Administrator, the Trust Administrator, shall (i) prepare or cause to be
prepared, timely cause to be signed by the Trustee and file or cause to be filed
annual federal and applicable state and local income tax returns using a
calendar year as the taxable year for the REMIC and the accrual method of
accounting; (ii) in the first such federal tax return, make, or cause to be
made, elections satisfying the requirements of the REMIC Provisions, on behalf
of the Trust Estate, to treat the Trust Estate as a REMIC; (iii) prepare,
execute and forward, or cause to be prepared, executed and forwarded, to the
Certificateholders all information reports or tax returns required with respect
to the REMIC, as and when required to be provided to the Certificateholders, and
to the Internal Revenue Service and any other relevant governmental taxing
authority in accordance with the REMIC Provisions and any other applicable
federal, state or local laws, including without limitation information reports
relating to "original issue discount" and "market discount" as defined in the
Code based upon the issue prices, prepayment assumption and cash flows provided
by the Seller to the Trust Administrator and calculated on a monthly basis by
using the issue prices of the Certificates; (iv) make available information
necessary for the application of any tax imposed on transferors of residual
interests to "disqualified organizations" (as defined in the REMIC Provisions);
(v) file Form 8811 and apply for an Employee Identification Number with a Form
SS-4 or any other permissible method and respond to inquiries by
Certificateholders or their nominees concerning information returns, reports or
tax returns; (vi) maintain (or cause to be maintained by the Servicers) such
records relating to the REMIC, including but not limited to the income,
expenses, individual Mortgage Loans (including REO Mortgage Loans), other assets
and liabilities of the REMIC, and the fair market value and adjusted basis of
the property of the REMIC determined at such intervals as may be required by the
Code, as may be necessary to prepare the foregoing returns or information
reports; (vii) exercise reasonable care not to allow the creation of any
"interests" in the REMIC within the meaning of Code Section 860D(a)(2) other
than the interests represented by the Class A-1, Class A-PO, Class A-R, Class
B-l, Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6 Certificates;
(viii) exercise reasonable care not to allow the occurrence of any "prohibited
transactions" within the meaning of Code Section 860F(a), unless the Master
Servicer shall have provided an Opinion of Counsel to the Trustee that such
occurrence would not (a) result in a taxable gain, (b) otherwise subject either
the Trust Estate or the REMIC to tax or (c) cause the Trust Estate to fail to
qualify as a REMIC; (ix) exercise reasonable care not to allow the REMIC to
receive income from the performance of services or from assets not permitted
under the REMIC Provisions to be held by a REMIC; (x) pay (on behalf of the
REMIC) the amount of any federal income tax, including, without limitation,
prohibited transaction taxes, taxes on net income from foreclosure property, and
taxes on certain contributions to a REMIC after the Startup Day, imposed on the
REMIC when and as the same shall be due and payable (but such obligation shall
not prevent the Master Servicer or any other appropriate Person from contesting
any such tax in appropriate proceedings and shall not prevent the Master
Servicer from withholding or depositing payment of such tax, if permitted by
law, pending the outcome of such proceedings); and (xi) if required or permitted
by the Code and applicable law, act as "tax matters person" for the REMIC within
the meaning of Treasury Regulations Section 1.860F-4(d), and the Master Servicer
is hereby designated as agent of the Class A-R Certificateholder for such
purpose (or if the Master Servicer is not so permitted, the Holder of the Class
A-R Certificate shall be the tax matters person in accordance with the REMIC
Provisions). The Master Servicer shall be entitled to be reimbursed pursuant to
Section 3.02 for any taxes paid by it pursuant to clause (x) of the preceding
sentence, except to the extent that such taxes are imposed as a result of the
bad faith, willful misfeasance or gross negligence of the Master Servicer in the
performance of its obligations hereunder. The Trustee's sole duties with respect
to the REMIC are to sign the tax returns referred to in clause (i) of the second
preceding sentence and to comply with written directions from the Master
Servicer or the Trust Administrator.

            In order to enable the Master Servicer, the Trust Administrator or
the Trustee, as the case may be, to perform its duties as set forth above, the
Seller shall provide, or cause to be provided, to the Master Servicer within ten
days after the Closing Date all information or data that the Master Servicer
determines to be relevant for tax purposes to the valuations and offering prices
of the Certificates, including, without limitation, the price, yield, prepayment
assumption and projected cash flows of each Class of Certificates and the
Mortgage Loans in the aggregate. Thereafter, the Seller shall provide to the
Master Servicer, the Trust Administrator or the Trustee, as the case may be,
promptly upon request therefor, any such additional information or data that the
Master Servicer, the Trust Administrator or the Trustee, as the case may be, may
from time to time, request in order to enable the Master Servicer to perform its
duties as set forth above. The Seller hereby indemnifies the Master Servicer,
the Trust Administrator or the Trustee, as the case may be, for any losses,
liabilities, damages, claims or expenses of the Master Servicer, the Trust
Administrator or the Trustee arising from any errors or miscalculations by the
Master Servicer, the Trust Administrator or the Trustee pursuant to this Section
that result from any failure of the Seller to provide, or to cause to be
provided, accurate information or data to the Master Servicer, the Trust
Administrator or the Trustee, as the case may be, on a timely basis. The Master
Servicer hereby indemnifies the Seller, the Trust Administrator and the Trustee
for any losses, liabilities, damages, claims or expenses of the Seller, the
Trust Administrator or the Trustee arising from the Master Servicer's willful
misfeasance, bad faith or gross negligence in preparing any of the federal,
state and local tax returns of the REMIC as described above. In the event that
the Trust Administrator prepares any of the federal, state and local tax returns
of the REMIC as described above, the Trust Administrator hereby indemnifies the
Seller, the Master Servicer and the Trustee for any losses, liabilities,
damages, claims or expenses of the Seller, the Master Servicer or the Trustee
arising from the Trust Administrator's willful misfeasance, bad faith or
negligence in connection with such preparation.

            (b) Notwithstanding anything in this Agreement to the contrary, each
of the Master Servicer, the Trust Administrator and the Trustee shall pay from
its own funds, without any right of reimbursement therefor, the amount of any
costs, liabilities and expenses incurred by the Trust Estate (including, without
limitation, any and all federal, state or local taxes, including taxes imposed
on "prohibited transactions" within the meaning of the REMIC Provisions) if and
to the extent that such costs, liabilities and expenses arise from a failure of
the Master Servicer, the Trust Administrator or the Trustee, respectively, to
perform its obligations under this Section 8.14.

            SECTION 8.15      MONTHLY ADVANCES.

            In the event that WFHM fails to make a Periodic Advance required to
be made pursuant to the WFHM Servicing Agreement on or before the Distribution
Date, the Trust Administrator shall make a Periodic Advance as required by
Section 3.03 hereof; provided, however, the Trust Administrator shall not be
required to make such Periodic Advances if prohibited by law or if it determines
that such Periodic Advance would be a Nonrecoverable Advance. With respect to
those Periodic Advances which should have been made by WFHM, the Trust
Administrator shall be entitled, pursuant to Section 3.02(a)(i), (ii) or (v)
hereof, to be reimbursed from the Certificate Account for Periodic Advances and
Nonrecoverable Advances made by it.


<PAGE>




                                   ARTICLE IX

                                   TERMINATION

            SECTION 9.01   TERMINATION UPON PURCHASE BY THE
                           SELLER OR LIQUIDATION OF ALL MORTGAGE LOANS.

            Subject to Section 9.02, the respective obligations and
responsibilities of the Seller, the Master Servicer, the Trust Administrator and
the Trustee created hereby (other than the obligation of the Trust Administrator
to make certain payments after the Final Distribution Date to Certificateholders
and the obligation of the Master Servicer to send certain notices as hereinafter
set forth and the tax reporting obligations under Sections 4.05 and 8.14 hereof)
shall terminate upon the last action required to be taken by the Trust
Administrator on the Final Distribution Date pursuant to this Article IX
following the earlier of (i) the purchase by the Seller of all Mortgage Loans
and all property acquired in respect of any Mortgage Loan remaining in the Trust
Estate at a price equal to the sum of (x) 100% of the unpaid principal balance
of each Mortgage Loan (other than any REO Mortgage Loan) as of the Final
Distribution Date, and (y) the fair market value of the Mortgaged Property
related to any REO Mortgage Loan (as determined by the Master Servicer as of the
close of business on the third Business Day next preceding the date upon which
notice of any such termination is furnished to Certificateholders pursuant to
the third paragraph of this Section 9.01), plus any accrued and unpaid interest
through the last day of the month preceding the month of such purchase at the
applicable Mortgage Interest Rate less any Fixed Retained Yield on each Mortgage
Loan (including any REO Mortgage Loan) and (ii) the final payment or other
liquidation (or any advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Estate (including for this purpose the discharge of any
Mortgagor under a defaulted Mortgage Loan on which a Servicer is not obligated
to foreclose due to environmental impairment) or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage Loan;
provided, however, that in no event shall the trust created hereby continue
beyond the expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the Court of St. James, living on the date hereof.

            The right of the Seller to purchase all the assets of the Trust
Estate pursuant to clause (i) of the preceding paragraph are subject to Section
9.02 and conditioned upon the Pool Scheduled Principal Balance of the Mortgage
Loans as of the Final Distribution Date being less than the amount set forth in
Section 11.21. In the case of any purchase by the Seller pursuant to said clause
(i), the Seller shall provide to the Trust Administrator the certification
required by Section 3.04 and the Trust Administrator and the Custodian shall,
promptly following payment of the purchase price, release to the Seller the
Owner Mortgage Loan Files pertaining to the Mortgage Loans being purchased.

            Notice of any termination, specifying the Final Distribution Date
(which shall be a date that would otherwise be a Distribution Date) upon which
the Certificateholders may surrender their Certificates to the Trust
Administrator for payment of the final distribution and cancellation, shall be
given promptly by the Master Servicer (if it is exercising its right to purchase
the assets of the Trust Estate) or by the Trust Administrator (in any other
case) by letter to Certificateholders mailed not earlier than the 15th day of
the month preceding the month of such final distribution and not later than the
twentieth day of the month of such final distribution specifying (A) the Final
Distribution Date upon which final payment of the Certificates will be made upon
presentation and surrender of Certificates at the office or agency of the Trust
Administrator therein designated, (B) the amount of any such final payment and
(C) that the Record Date otherwise applicable to such Distribution Date is not
applicable, payments being made (except in the case of any Class A Certificate
surrendered on a prior Distribution Date pursuant to Section 4.01) only upon
presentation and surrender of the Certificates at the office or agency of the
Trust Administrator therein specified. If the Master Servicer is obligated to
give notice to Certificateholders as aforesaid, it shall give such notice to the
Trust Administrator and the Certificate Registrar at the time such notice is
given to Certificateholders. In the event such notice is given by the Master
Servicer, the Master Servicer shall deposit in the Certificate Account on or
before the Final Distribution Date in immediately available funds an amount
equal to the purchase price for the assets of the Trust Estate computed as above
provided. Failure to give notice of termination as described herein shall not
entitle a Certificateholder to any interest beyond the interest payable on the
Final Distribution Date.

            Upon presentation and surrender of the Certificates, the Trust
Administrator shall cause to be distributed to Certificateholders on the Final
Distribution Date in proportion to their respective Percentage Interests an
amount equal to (i) as to the Classes of Class A Certificates, the respective
Principal Balance together with any related Class A Unpaid Interest Shortfall
and one month's interest in an amount equal to the respective Interest Accrual
Amount, (ii) as to the Classes of Class B Certificates, the respective Principal
Balance together with any related Class B Unpaid Interest Shortfall and one
month's interest in an amount equal to the respective Interest Accrual Amount
and (iii) as to the Class A-R Certificate, the amounts, if any, which remain on
deposit in the Certificate Account (other than amounts retained to meet claims)
after application pursuant to clauses (i), (ii) and (iii) above and payment to
the Master Servicer of any amounts it is entitled as reimbursement or otherwise
hereunder. Notwithstanding the foregoing, if the price paid pursuant to clause
(i) of the first paragraph of this Section 9.01, after reimbursement to the
Servicers, the Master Servicer and the Trust Administrator of any Periodic
Advances, is insufficient to pay in full the amounts set forth in clauses (i),
(ii) and (iii) of this paragraph, then any shortfall in the amount available for
distribution to Certificateholders shall be allocated in reduction of the
amounts otherwise distributable on the Final Distribution Date in the same
manner as Realized Losses are allocated pursuant to Section 4.02(a) hereof. Such
distribution on the Final Distribution Date shall be in lieu of the distribution
otherwise required to be made on such Distribution Date in respect of each Class
of Certificates.

            In the event that all of the Certificateholders shall not surrender
their Certificates for final payment and cancellation within three months
following the Final Distribution Date, the Trust Administrator shall on such
date cause all funds, if any, in the Certificate Account not distributed in
final distribution to Certificateholders to be withdrawn therefrom and credited
to the remaining Certificateholders by depositing such funds in a separate
escrow account for the benefit of such Certificateholders, and the Master
Servicer (if it exercised its right to purchase the assets of the Trust Estate)
or the Trust Administrator (in any other case) shall give a second written
notice to the remaining Certificateholders to surrender their Certificates for
cancellation and receive the final distribution with respect thereto. If within
three months after the second notice all the Certificates shall not have been
surrendered for cancellation, the Trust Administrator may take appropriate
steps, or may appoint an agent to take appropriate steps, to contact the
remaining Certificateholders concerning surrender of their Certificates, and the
cost thereof shall be paid out of the funds on deposit in such escrow account.

            SECTION 9.02      ADDITIONAL TERMINATION REQUIREMENTS.

            In the event of a termination of the Trust Estate upon the exercise
by the Seller of its purchase option as provided in Section 9.01, the Trust
Estate shall be terminated in accordance with the following additional
requirements, unless the Trust Administrator has received an Opinion of Counsel
to the effect that any other manner of termination (i) will constitute a
"qualified liquidation" of the Trust Estate within the meaning of Code Section
860F(a)(4)(A) and (ii) will not subject the REMIC to federal tax or cause the
Trust Estate to fail to qualify as a REMIC at any time that any Certificates are
outstanding:

               (i) The notice given by the Master Servicer under Section 9.01
      shall provide that such notice constitutes the adoption of a plan of
      complete liquidation of the REMIC as of the date of such notice (or, if
      earlier, the date on which the first such notice is mailed to
      Certificateholders). The Master Servicer shall also specify such date in a
      statement attached to the final tax return of the REMIC; and

               (ii) At or after the time of adoption of such a plan of complete
      liquidation and at or prior to the Final Distribution Date, the Trust
      Administrator shall sell all of the assets of the Trust Estate to the
      Seller for cash at the purchase price specified in Section 9.01 and shall
      distribute such cash within 90 days of such adoption in the manner
      specified in Section 9.01.


<PAGE>



                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

            SECTION 10.01     AMENDMENT.

            (a) This Agreement or any Custodial Agreement may be amended from
time to time by the Seller, the Master Servicer, the Trust Administrator and the
Trustee without the consent of any of the Certificateholders, (i) to cure any
ambiguity or mistake, (ii) to correct or supplement any provisions herein or
therein which may be inconsistent with any other provisions herein or therein or
in the related Prospectus, (iii) to modify, eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Trust Estate as a REMIC at all times that any Certificates are outstanding
or to avoid or minimize the risk of the imposition of any federal tax on the
Trust Estate or the REMIC pursuant to the Code that would be a claim against the
Trust Estate, provided that (a) the Trustee and the Trust Administrator have
received an Opinion of Counsel to the effect that such action is necessary or
desirable to maintain such qualification or to avoid or minimize the risk of the
imposition of any such tax and (b) such action shall not, as evidenced by such
Opinion of Counsel, adversely affect in any material respect the interests of
any Certificateholder, (iv) to change the timing and/or nature of deposits into
the Certificate Account provided that such change shall not, as evidenced by an
Opinion of Counsel, adversely affect in any material respect the interests of
any Certificateholder, (v) to modify, eliminate or add to the provisions of
Section 5.02 or any other provisions hereof restricting transfer of the
Certificates, provided that the Master Servicer for purposes of Section 5.02 has
determined in its sole discretion that any such modifications to this Agreement
will neither adversely affect the rating on the Certificates nor give rise to a
risk that either the Trust Estate or the REMIC or any of the Certificateholders
will be subject to a tax caused by a transfer to a non-permitted transferee and
(vi) to make any other provisions with respect to matters or questions arising
under this Agreement or such Custodial Agreement which shall not be materially
inconsistent with the provisions of this Agreement, provided that such action
shall not, as evidenced by an Opinion of Counsel, adversely affect in any
material respect the interests of any Certificateholder. Notwithstanding the
foregoing, any amendment pursuant to clause (iv) or (vi) shall not be deemed to
adversely affect in any material respect the interest of Certificateholders and
no Opinion of Counsel to that effect shall be required if the person requesting
the amendment instead 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 or any Custodial Agreement may also be amended from
time to time by the Seller, the Master Servicer, the Trust Administrator and the
Trustee with the consent of the Holders of Certificates evidencing in the
aggregate not less than 66-2/3% of the aggregate Voting Interests of each Class
of Certificates affected thereby for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of this Agreement or
such Custodial Agreement or of modifying in any manner the rights of the Holders
of Certificates of such Class; provided, however, that no such amendment shall
(i) reduce in any manner the amount of, or delay the timing of, payments
received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of the Holder of such Certificate, (ii)
adversely affect in any material respect the interest of the Holders of
Certificates of any Class in a manner other than as described in clause (i)
hereof without the consent of Holders of Certificates of such Class evidencing,
as to such Class, Voting Interests aggregating not less than 66-2/3% or (iii)
reduce the aforesaid percentage of Certificates of any Class the Holders of
which are required to consent to any such amendment, without the consent of the
Holders of all Certificates of such Class then outstanding.

            Notwithstanding any contrary provision of this Agreement, neither
the Trustee nor the Trust Administrator shall consent to any amendment to this
Agreement unless it shall have first received an Opinion of Counsel to the
effect that such amendment will not subject the REMIC to tax or cause the Trust
Estate to fail to qualify as a REMIC at any time that any Certificates are
outstanding.

            Promptly after the execution of any amendment requiring the consent
of Certificateholders, the Trust Administrator shall furnish written
notification of the substance of such amendment to each Certificateholder.

            It shall not be necessary for the consent of Certificateholders
under this Section 10.01(a) to approve the particular form of any proposed
amendment, but it shall be sufficient if such consent shall approve the
substance thereof. The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable regulations as the Trust Administrator may prescribe.

            (b) Notwithstanding any contrary provision of this Agreement, the
Master Servicer may, from time to time, amend Schedule I hereto without the
consent of any Certificateholder, the Trust Administrator or the Trustee;
provided, however, (i) that such amendment does not conflict with any provisions
of the related Servicing Agreement, (ii) that the related Servicing Agreement
provides for the remittance of each type of Unscheduled Principal Receipts
received by such Servicer during the Applicable Unscheduled Principal Receipt
Period (as so amended) related to each Distribution Date to the Master Servicer
no later than the 24th day of the month in which such Distribution Date occurs
and (iii) that such amendment is for the purpose of:

            (a)   changing the Applicable Unscheduled Principal Receipt Period
                  for Exhibit F-1 Mortgage Loans to a Mid-Month Receipt Period
                  with respect to all Unscheduled Principal Receipts; or

            (b)   changing the Applicable Unscheduled Principal Receipt Period
                  for all Mortgage Loans serviced by any Servicer to a Mid-Month
                  Receipt Period with respect to Full Unscheduled Principal
                  Receipts and to a Prior Month Receipt Period with respect to
                  Partial Unscheduled Principal Receipts.

            A copy of any amendment to Schedule I pursuant to this Section
10.01(b) shall be promptly forwarded to the Trust Administrator.

            SECTION 10.02     RECORDATION OF AGREEMENT.

            This Agreement (or an abstract hereof, if acceptable to the
applicable recording office) is subject to recordation in all appropriate public
offices for real property records in all the towns or other comparable
jurisdictions in which any or all of the Mortgaged Properties are situated, and
in any other appropriate public office or elsewhere, such recordation to be
effected by the Master Servicer and at its expense on direction by the Trust
Administrator, but only upon direction accompanied by an Opinion of Counsel to
the effect that such recordation materially and beneficially affects the
interests of the Certificateholders.

            For the purpose of facilitating the recordation of this Agreement as
herein provided and for other purposes, this Agreement may be executed
simultaneously in any number of counterparts, each of which counterparts shall
be deemed to be an original, and such counterparts shall constitute but one and
the same instrument.

            SECTION 10.03     LIMITATION ON RIGHTS OF CERTIFICATEHOLDERS.

            The death or incapacity of any Certificateholder shall not operate
to terminate this Agreement or the Trust Estate, nor entitle such
Certificateholder's legal representatives or heirs to claim an accounting or
take any action or proceeding in any court for a partition or winding up of the
Trust Estate, nor otherwise affect the rights, obligations and liabilities of
the parties hereto or any of them.

            Except as otherwise expressly provided herein, no Certificateholder,
solely by virtue of its status as a Certificateholder, shall have any right to
vote or in any manner otherwise control the operation and management of the
Trust Estate, or the obligations of the parties hereto, nor shall anything
herein set forth, or contained in the terms of the Certificates, be construed so
as to constitute the Certificateholders from time to time as partners or members
of an association, nor shall any Certificateholder be under any liability to any
third person by reason of any action taken by the parties to this Agreement
pursuant to any provision hereof.

            No Certificateholder, solely by virtue of its status as
Certificateholder, shall have any right by virtue or by availing of any
provision of this Agreement to institute any suit, action or proceeding in
equity or at law upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Trust Administrator a written notice
of default and of the continuance thereof, as hereinbefore provided, and unless
also the Holders of Certificates evidencing not less than 25% of the Voting
Interest represented by all Certificates shall have made written request upon
the Trust Administrator to institute such action, suit or proceeding in its own
name as Trust Administrator hereunder and shall have offered to the Trust
Administrator such reasonable indemnity as it may require against the cost,
expenses and liabilities to be incurred therein or thereby, and the Trust
Administrator, for 60 days after its receipt of such notice, request and offer
of indemnity, shall have neglected or refused to institute any such action, suit
or proceeding; it being understood and intended, and being expressly covenanted
by each Certificateholder with every other Certificateholder and the Trust
Administrator, that no one or more Holders of Certificates shall have any right
in any manner whatever by virtue or by availing of any provision of this
Agreement to affect, disturb or prejudice the rights of the Holders of any other
of such Certificates, or to obtain or seek to obtain priority over or preference
to any other such Holder, or to enforce any right under this Agreement, except
in the manner herein provided and for the benefit of all Certificateholders. For
the protection and enforcement of the provisions of this Section, each and every
Certificateholder and the Trust Administrator shall be entitled to such relief
as can be given either at law or in equity.

            SECTION 10.04     GOVERNING LAW; JURISDICTION.

            This Agreement shall be construed in accordance with the laws of the
State of New York (without regard to conflicts of laws principles), and the
obligations, rights and remedies of the parties hereunder shall be determined in
accordance with such laws.

            SECTION 10.05     NOTICES.

            All demands, notices and communications hereunder shall be in
writing and shall be deemed to have been duly given if personally delivered at
or mailed by certified or registered mail, return receipt requested (i) in the
case of the Seller, to Wells Fargo Asset Securities Corporation, 7485 New
Horizon Way, Frederick, Maryland 21703, Attention: Chief Executive Officer, or
such other address as may hereafter be furnished to the Master Servicer, the
Trust Administrator and the Trustee in writing by the Seller, (ii) in the case
of the Master Servicer, to Wells Fargo Bank Minnesota, National Association,
7485 New Horizon Way, Frederick, Maryland 21703, Attention: Vice President or
such other address as may hereafter be furnished to the Seller and the Trustee
in writing by the Master Servicer, (iii) in the case of the Trustee, to the
Corporate Trust Office and, (iv) in the case of the Trust Administrator, to the
Corporate Trust Office, or such other address as may hereafter be furnished to
the Seller and the Master Servicer in writing by the Trustee or the Trust
Administrator, in each case Attention: Corporate Trust Department. Any notice
required or permitted to be mailed to a Certificateholder shall be given by
first class mail, postage prepaid, at the address of such Holder as shown in the
Certificate Register. Any notice mailed or transmitted within the time
prescribed in this Agreement shall be conclusively presumed to have been duly
given, whether or not the addressee receives such notice, provided, however,
that any demand, notice or communication to or upon the Seller, the Master
Servicer, the Trust Administrator or the Trustee shall not be effective until
received.

            For all purposes of this Agreement, in the absence of actual
knowledge by an officer of the Master Servicer, the Master Servicer shall not be
deemed to have knowledge of any act or failure to act of any Servicer unless
notified thereof in writing by the Trustee, the Trust Administrator, the
Servicer or a Certificateholder.

            SECTION 10.06     SEVERABILITY OF PROVISIONS.

            If any one or more of the covenants, agreements, provisions or terms
of this Agreement shall be for any reason whatsoever held invalid, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

            SECTION 10.07     SPECIAL NOTICES TO RATING AGENCIES.

            (a) The Trust Administrator shall give prompt notice to each Rating
Agency of the occurrence of any of the following events of which it has notice:

               (i) any amendment to this Agreement pursuant to Section 10.01(a);

               (ii) any sale or transfer of the Class B Certificates pursuant to
      Section 5.02 to an affiliate of the Seller;

               (iii) any assignment by the Master Servicer of its rights and
      delegation of its duties pursuant to Section 6.06;

               (iv) any resignation of the Master Servicer pursuant to Section
      6.04;

               (v) the occurrence of any of the Events of Default described in
      Section 7.01;

               (vi) any notice of termination given to the Master Servicer
      pursuant to Section 7.01;

               (vii) the appointment of any successor to the Master Servicer
      pursuant to Section 7.05; or

               (viii) the making of a final payment pursuant to Section 9.01.

            (b) The Master Servicer shall give prompt notice to each Rating
Agency of the occurrence of any of the following events:

               (i) the appointment of a Custodian pursuant to Section 2.02;

               (ii) the resignation or removal of the Trustee or the Trust
      Administrator pursuant to Section 8.08;

               (iii) the appointment of a successor trustee or trust
      administrator pursuant to Section 8.09; or

               (iv) the sale, transfer or other disposition in a single
      transaction of 50% or more of the equity interests in the Master Servicer.

            (c)   The  Master   Servicer  shall  deliver  to  each  Rating
Agency:

               (i) reports prepared pursuant to Section 3.05; and

               (ii) statements prepared pursuant to Section 4.04.

            SECTION 10.08     COVENANT OF SELLER.

            The Seller shall not amend Article Third of its Certificate of
Incorporation without the prior written consent of each Rating Agency rating the
Certificates.

            SECTION 10.09     Recharacterization.

            The Parties intend the conveyance by the Seller to the Trustee of
all of its right, title and interest in and to the Mortgage Loans pursuant to
this Agreement to constitute a purchase and sale and not a loan. Notwithstanding
the foregoing, to the extent that such conveyance is held not to constitute a
sale under applicable law, it is intended that this Agreement shall constitute a
security agreement under applicable law and that the Seller shall be deemed to
have granted to the Trustee a first priority security interest in all of the
Seller's right, title and interest in and to the Mortgage Loans.


<PAGE>



                                   ARTICLE XI

                             TERMS FOR CERTIFICATES

            SECTION 11.01     CUT-OFF DATE.

            The Cut-Off Date for the Certificates is July 1, 2000.

            SECTION 11.02     CUT-OFF DATE AGGREGATE PRINCIPAL BALANCE.

            The Cut-Off Date Aggregate Principal Balance is $180,137,543.68.

            SECTION 11.03     ORIGINAL CLASS A PERCENTAGE.

            The Original Class A Percentage is 97.73157463%.

            SECTION 11.04     ORIGINAL PRINCIPAL BALANCES OF THE
                              CLASSES OF CLASS A CERTIFICATES.

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

                                               Original
              Class                       Principal Balance
              -----                       -----------------
              Class A-1                    $174,634,000.00
              Class A-PO                   $  1,450,051.27
              Class A-R                    $        100.00



            SECTION 11.05     ORIGINAL CLASS A NON-PO PRINCIPAL BALANCE.

            The Original Class A Non-PO Principal Balance is $174,634,100.00.

            SECTION 11.06     ORIGINAL SUBORDINATED PERCENTAGE.

            The Original Subordinated Percentage is 2.26842537%.

            SECTION 11.07     ORIGINAL CLASS B PRINCIPAL BALANCE.

            The Original Class B Principal Balance is $4,053,392.41.

            SECTION 11.08     ORIGINAL PRINCIPAL BALANCES OF THE CLASSES
                              OF CLASS B CERTIFICATES.

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

                                               Original
              Class                       Principal Balance
              -----                       -----------------
              Class B-1                    $  1,531,000.00
              Class B-2                    $    901,000.00
              Class B-3                    $    630,000.00
              Class B-4                    $    541,000.00
              Class B-5                    $    180,000.00
              Class B-6                    $    270,392.41


            SECTION 11.09     ORIGINAL CLASS B-1 FRACTIONAL INTEREST.

            The Original Class B-1 Fractional Interest is 1.41162225%.

            SECTION 11.10     ORIGINAL CLASS B-2 FRACTIONAL INTEREST.

            The Original Class B-2 Fractional Interest is 0.90738998%.

            SECTION 11.11     ORIGINAL CLASS B-3 FRACTIONAL INTEREST.

            The Original Class B-3 Fractional Interest is 0.55481914%.

            SECTION 11.12     ORIGINAL CLASS B-4 FRACTIONAL INTEREST.

            The Original Class B-4 Fractional Interest is 0.25205592%.

            SECTION 11.13     ORIGINAL CLASS B-5 FRACTIONAL INTEREST.

            The Original Class B-5 Fractional Interest is 0.15132139%.

            SECTION 11.14     ORIGINAL CLASS B-1 PERCENTAGE.

            The Original Class B-1 Percentage is 0.85680311%.

            SECTION 11.15     ORIGINAL CLASS B-2 PERCENTAGE.

            The Original Class B-2 Percentage is 0.50423227%.

            SECTION 11.16     ORIGINAL CLASS B-3 PERCENTAGE.

            The Original Class B-3 Percentage is 0.35257084%.

            SECTION 11.17     ORIGINAL CLASS B-4 PERCENTAGE.

            The Original Class B-4 Percentage is 0.30276322%.

            SECTION 11.18     ORIGINAL CLASS B-5 PERCENTAGE.

            The Original Class B-5 Percentage is 0.10073453%.

            SECTION 11.19     ORIGINAL CLASS B-6 PERCENTAGE.

            The Original Class B-6 Percentage is 0.15132140%.

            SECTION 11.20     CLOSING DATE.

            The Closing Date is July 28, 2000.

            SECTION 11.21     RIGHT TO PURCHASE.

            The  right  of the  Seller  to  purchase  all of the  Mortgage
Loans  pursuant  to  Section 9.01  hereof  shall be  conditioned  upon the
aggregate  Scheduled  Principal  Balance of the Mortgage  Loans being less
than  $18,013,754.37  (10% of the Cut-Off Date  Aggregate  Balance) at the
time of any such purchase.

            SECTION 11.22     WIRE TRANSFER ELIGIBILITY.

            With respect to the Class A Certificates (other than the Class A-R
Certificate) and the Class B Certificates (other than the Class B-5 and Class
B-6 Certificates), the minimum Denomination eligible for wire transfer on each
Distribution Date is $500,000. The Class A-R, Class B-5 and Class B-6
Certificates are not eligible for wire transfer.

            SECTION 11.23     SINGLE CERTIFICATE.

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

            SECTION 11.24     SERVICING FEE RATE.

            The rate used to calculate the Servicing Fee is equal to such rate
as is set forth on the Mortgage Loan Schedule with respect to a Mortgage Loan.

            SECTION 11.25     MASTER SERVICING FEE RATE.

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


<PAGE>





            IN WITNESS WHEREOF, the Seller, the Master Servicer, the Trust
Administrator and the Trustee have caused their names to be signed hereto by
their respective officers thereunto duly authorized, all as of the day and year
first above written.

                                       WELLS FARGO ASSET SECURITIES
                                          CORPORATION
                                            as Seller

                                       By:
                                          --------------------------------------
                                            Name:  Alan S. McKenney
                                            Title: Vice President


                                       WELLS FARGO BANK MINNESOTA,
                                          NATIONAL ASSOCIATION
                                            as Master Servicer

                                       By:
                                          --------------------------------------
                                            Name:  Nancy E. Burgess
                                            Title: Vice President


                                       FIRST UNION NATIONAL BANK
                                          as Trust Administrator

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


Attest:
By: ___________________________________
Name: _________________________________
Title: ________________________________


                                       UNITED STATES TRUST COMPANY
                                          OF NEW YORK
                                             as Trustee

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


<PAGE>





STATE OF MARYLAND       )
                        )  ss.:
COUNTY OF FREDERICK     )

            On this 28th day of July, 2000, before me, a notary public in and
for the State of Maryland, personally Alan McKenney, known to me who, being by
me duly sworn, did depose and say that he resides at McLean, Virginia; that he
is Vice President of Wells Fargo Asset Securities Corporation, a Delaware
corporation, one of the parties that executed the foregoing instrument; and that
he signed his name thereto by order of the Board of Directors of said
corporation.



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

[NOTARIAL SEAL]


<PAGE>





STATE OF MARYLAND       )
                        )  ss.:
COUNTY OF FREDERICK     )

            On this 28th day of July, 2000, before me, a notary public in and
for the State of Maryland, personally appeared Nancy E. Burgess, known to me
who, being by me duly sworn, did depose and say that she resides at Frederick,
Maryland; that she is a Vice President of Wells Fargo Bank Minnesota, National
Association, a national banking association, one of the parties that executed
the foregoing instrument; and that she signed her name thereto by order of the
Board of Directors of said association.



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

[NOTARIAL SEAL]


<PAGE>









STATE OF                )
                        )  ss.:
COUNTY OF               )


            On this 28th day of July, 2000, before me, a notary public in and
for _________________, personally appeared ___________________, known to me who,
being by me duly sworn, did depose and say that s/he resides at
_________________, _________________; that s/he is a ____________________ of
United States Trust Company of New York, a ________________, one of the parties
that executed the foregoing instrument; and that s/he signed his/her name
thereto by order of the Board of Directors of said corporation.



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

[NOTARIAL SEAL]



<PAGE>





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

            On this 28th day of July, 2000, before me, a notary public in and
for the State of North Carolina, personally appeared ___________________, known
to me who, being by me duly sworn, did depose and say that s/he resides at
_________________, North Carolina; that s/he is a ____________________ of First
Union National Bank, a national banking association, one of the parties that
executed the foregoing instrument; and that s/he signed his/her name thereto by
order of the Board of Directors of said corporation.



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

[NOTARIAL SEAL]


<PAGE>





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

            On this 28th day of July, 2000, before me, a notary public in and
for the State of North Carolina, personally appeared _____________________,
known to me who, being by me duly sworn, did depose and say that he resides at
__________________, North Carolina; that he is a _____________________ of First
Union National Bank, a national banking association, one of the parties that
executed the foregoing instrument; and that s/he signed his name thereto by
order of the Board of Directors of said corporation.

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

[NOTARIAL SEAL]


<PAGE>





                                   SCHEDULE I

                Wells Fargo Asset Securities Corporation,
            Mortgage Pass-Through Certificates, Series 2000-3
             Applicable Unscheduled Principal Receipt Period


<TABLE>
<CAPTION>

                                          Full Unscheduled         Partial Unscheduled
Servicer                                 Principal Receipts         Principal Receipts
--------------------------------------   ------------------        -------------------
<S>                                      <C>                       <C>

WFHM (Exhibits F-1)                          Prior Month               Prior Month
WFHM (Exhibits F-2)                           Mid-Month                 Mid-Month
Chase Manhattan Mortgage Corporation          Mid-Month                Prior Month
Fleet Funding Corp.                           Mid-Month                Prior Month
Countrywide Home Loans, Inc.                 Prior-Month               Prior-Month
Lighthouse Community Bank                     Mid-Month                Prior-Month
Bank United                                   Mid-Month                Prior-Month
Downey Savings & Loan Association,            Mid-Month                Prior Month
   F.A.
Brenton Mortgages, Inc.                       Mid-Month                Prior Month
SunTrust Mortgage, Inc.                       Mid-Month                Prior Month
The Huntington Mortgage Company               Mid-Month                Prior Month
HomeSide Lending                             Prior Month               Prior Month
National City Mortgage Company                Mid-Month                Prior Month
First Horizon Home Loan Corporation           Mid-Month                Prior Month
                                              Mid-Month                Prior Month
Hibernia National Bank                        Mid-Month                Prior Month
First Union Mortgage Corporation              Mid-Month                Prior Month
Bank of America, N.A.                        Prior Month               Prior Month
Merrill Lynch Credit Corporation             Prior Month               Prior Month
--------------------------------------------------------------------------------------
</TABLE>


<PAGE>


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

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

                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 2000-3, CLASS A-1

                  evidencing an interest in a pool of fixed
                  interest rate, conventional, monthly pay,
                    fully amortizing, first lien, one- to
              four-family residential mortgage loans, which may
                  include loans secured by shares issued by
                  cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AA 3          First Distribution Date:  August 25, 2000

                                 Denomination: $________________

Percentage Interest evidenced
by this Certificate:   ______%   Final Scheduled Maturity Date:  August 25, 2015

            THIS CERTIFIES THAT _______________ is the registered owner of the
Percentage Interest evidenced by this Certificate in monthly distributions to
the Holders of the Class A-1 Certificates with respect to a Trust Estate
consisting of a pool of fixed interest rate, conventional, monthly pay, fully
amortizing, first lien, one- to four-family residential mortgage loans, other
than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing corporations ("the
Mortgage Loans"), formed by Wells Fargo Asset Securities Corporation
(hereinafter called the "Seller", which term includes any successor entity under
the Agreement referred to below). The Trust Estate was created pursuant to a
Pooling and Servicing Agreement dated as of July 28, 2000 (the "Agreement")
among the Seller, Wells Fargo Bank Minnesota, National Association, as master
servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-1 Certificates required to be distributed to
Holders of the Class A-1 Certificates on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. Distributions in
reduction of the Principal Balance of certain Classes of Class A Certificates
may not commence on the first Distribution Date specified above. Distributions
of principal will be allocated among the Classes of Class A Certificates in
accordance with the provisions of the Agreement. The pass-through rate on the
Class A-1 Certificates applicable to each Distribution Date will be 7.250% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-1 Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master Servicer pursuant to the Pooling and Servicing Agreement
that such payments are to be made by wire transfer of immediately available
funds. Notwithstanding the above, the final distribution in reduction of the
Principal Balance of this Certificate will be made after due notice of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office or agency specified by the Trust Administrator for
that purpose in the notice of final distribution.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>

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

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer





<PAGE>


                                 EXHIBIT A-PO
                   [FORM OF FACE OF CLASS A-PO CERTIFICATE]


                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-3, CLASS A-PO

           evidencing an interest in a pool of fixed interest rate,
           conventional, monthly pay, fully amortizing, first lien,
   one- to four-family residential mortgage loans, which may include loans
        secured by shares issued by cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AB 1          First Distribution Date:  August 25, 2000

                                 Denomination: $________________

Percentage Interest evidenced
by this Certificate:  ____%      Final Scheduled Maturity Date:  August 25, 2015




<PAGE>




            THIS CERTIFIES THAT _________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class A-PO Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of July 28, 2000 (the
"Agreement") among the Seller, Wells Fargo Bank Minnesota, National Association,
as master servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-PO Certificates required to be distributed
to Holders of the Class A-PO Certificates on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. The Class A-PO
Certificates are not entitled to distributions in respect of interest.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register, unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master Servicer pursuant to the Pooling and Servicing Agreement
that such payments are to be made by wire transfer of immediately available
funds. Notwithstanding the above, the final distribution in reduction of the
Principal Balance of this Certificate will be made after due notice of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office or agency specified by the Trust Administrator for
that purpose in the notice of final distribution.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer





<PAGE>



                                 EXHIBIT A-R
                   [Form of Face of Class A-R Certificate]

FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE DEFINED,
RESPECTIVELY, IN SECTIONS 860G(a)(2) AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"). A TRANSFEREE OF THIS CERTIFICATE, BY ACCEPTANCE
HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE SUBJECT TO CERTAIN
RESTRICTIONS ON TRANSFERABILITY, AS SET FORTH IN SECTION 5.02(d) OF THE POOLING
AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT, AMONG OTHER THINGS, IT IS NOT A
DISQUALIFIED ORGANIZATION, AS SUCH TERM IS DEFINED IN CODE SECTION 860E(e)(5),
AN AGENT (INCLUDING A BROKER, NOMINEE OR OTHER MIDDLEMAN) FOR A DISQUALIFIED
ORGANIZATION OR A NON-PERMITTED FOREIGN HOLDER, AS DEFINED IN SECTION 5.02(d) OF
THE POOLING AND SERVICING AGREEMENT AND TO HAVE AGREED TO SUCH AMENDMENTS TO THE
POOLING AND SERVICING AGREEMENT AS MAY BE REQUIRED TO FURTHER EFFECTUATE THE
RESTRICTIONS ON TRANSFERS TO DISQUALIFIED ORGANIZATIONS, AGENTS THEREOF OR
NON-PERMITTED FOREIGN HOLDERS.

THE HOLDER OF THIS CLASS A-R CERTIFICATE, BY ACCEPTANCE HEREOF, IS DEEMED TO
HAVE AGREED TO THE DESIGNATION OF THE MASTER SERVICER AS ITS AGENT TO ACT AS
"TAX MATTERS PERSON" OF THE REMIC TO PERFORM THE FUNCTIONS OF A "TAX MATTERS
PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE CODE,
OR, IF SO REQUESTED BY THE MASTER SERVICER, TO ACT AS TAX MATTERS PERSON OF THE
REMIC.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH IS
AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT SUBJECT TO TITLE I OF
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR
SECTION 4975 OF THE CODE OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY, A
"PLAN"), OR ANY PERSON ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN.


<PAGE>


                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-3, CLASS A-R

                  evidencing an interest in a pool of fixed
                  interest rate, conventional, monthly pay,
                    fully amortizing, first lien, one- to
              four-family residential mortgage loans, which may
                  include loans secured by shares issued by
                  cooperative housing corporations, sold by


                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AC 9          First Distribution Date:  August 25, 2000

                                 Denomination: $___________

Percentage Interest evidenced
by this Certificate:  ______%    Final Scheduled Maturity Date:  August 25, 2015



<PAGE>




            THIS CERTIFIES THAT ______________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holder of the Class A-R Certificate with respect to a Trust
Estate consisting of a pool of fixed interest rate, conventional, monthly pay,
fully amortizing, first lien, one- to four-family residential mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing corporations (the
"Mortgage Loans"), formed by Wells Fargo Asset Securities Corporation
(hereinafter called the "Seller", which term includes any successor entity under
the Agreement referred to below). The Trust Estate was created pursuant to a
Pooling and Servicing Agreement dated as of July 28, 2000 (the "Agreement")
among the Seller, Wells Fargo Bank Minnesota, National Association, as master
servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-R Certificate required to be distributed to
Holders of the Class A-R Certificate on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. Distributions in
reduction of the Principal Balance of certain Classes of Class A Certificates
may not commence on the first Distribution Date specified above. Distributions
of principal will be allocated among the Classes of Class A Certificates in
accordance with the provisions of the Agreement. The pass-through rate on the
Class A-R Certificate applicable to each Distribution Date will be 7.250% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-R Certificate, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice of the pendency of such distribution and only upon
presentation and surrender of this Certificate at the office or agency specified
by the Trust Administrator for that purpose in the notice of final distribution.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer





<PAGE>



                                 EXHIBIT B-1
                   [FORM OF FACE OF CLASS B-1 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A CERTIFICATES
AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."


<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 2000-3, CLASS B-1

           evidencing an interest in a pool of fixed interest rate,
    conventional, monthly pay, fully amortizing, first lien, one- to four-
     family residential mortgage loans, which may include loans secured by
        shares issued by cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AD 7          First Distribution Date:  August 25, 2000

                                 Denomination: $_________________

Percentage Interest evidenced
by this Certificate:  ________%  Final Scheduled Maturity Date:  August 25, 2015



<PAGE>




            THIS CERTIFIES THAT ______________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-1 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of July 28, 2000 (the
"Agreement") among the Seller, Wells Fargo Bank Minnesota, National Association,
as master servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates as specified in the Agreement, any
Class B-1 Distribution Amount required to be distributed to Holders of the Class
B-1 Certificates on such Distribution Date, subject to adjustment, in certain
events, as specified in the Agreement. The pass-through rate on the Class B-1
Certificates applicable to each Distribution Date will be 7.250% per annum. The
amount of interest which accrues on this Certificate in any month will be
subject to reduction with respect to any Non-Supported Interest Shortfall and
the interest portion of certain Realized Losses allocated to the Class B-1
Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register, unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master Servicer pursuant to the Pooling and Servicing Agreement
that such payments are to be made by wire transfer of immediately available
funds. Notwithstanding the above, the final distribution in reduction of the
Principal Balance of this Certificate will be made after due notice of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office or agency specified by the Trust Administrator for
that purpose in the notice of final distribution.

            No transfer of a Class B-1 Certificate will be made unless the
Holder hereof desiring to make any such transfer shall deliver to the Trust
Administrator (i) a representation letter, in the form as described in the
Agreement, stating either (a) that the transferee is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase this Certificate is an "insurance company general
account," or (ii) if such transferee is a Plan, (a) an opinion of counsel
acceptable to and in form and substance satisfactory to the Trust Administrator
and the Seller with respect to certain matters and (b) such other documentation
as the Seller or the Master Servicer may require, as described in the Agreement.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer


<PAGE>


                                 EXHIBIT B-2
                   [FORM OF FACE OF CLASS B-2 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CLASS A CERTIFICATES AND
THE CLASS B-1 CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."


<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 2000-3, CLASS B-2

           evidencing an interest in a pool of fixed interest rate,
    conventional, monthly pay, fully amortizing, first lien, one- to four-
     family residential mortgage loans, which may include loans secured by
        shares issued by cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AE 5          First Distribution Date:  August 25, 2000

                                 Denomination: $________________

Percentage Interest evidenced
by this Certificate:  ____%      Final Scheduled Maturity Date:  August 25, 2015



<PAGE>




            THIS CERTIFIES THAT ______________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-2 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of July 28, 2000 (the
"Agreement") among the Seller, Wells Fargo Bank Minnesota, National Association,
as master servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificate and each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-2 Distribution Amount required to be distributed to
Holders of the Class B-2 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-2 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-2 Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register, unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master Servicer pursuant to the Pooling and Servicing Agreement
that such payments are to be made by wire transfer of immediately available
funds. Notwithstanding the above, the final distribution in reduction of the
Principal Balance of this Certificate will be made after due notice of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office or agency specified by the Trust Administrator for
that purpose in the notice of final distribution.

            No transfer of a Class B-2 Certificate will be made unless the
Holder hereof desiring to make any such transfer shall deliver to the Trust
Administrator (i) a representation letter, in the form as described in the
Agreement, stating either (a) that the transferee is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase this Certificate is an "insurance company general
account," or (ii) if such transferee is a Plan, (a) an opinion of counsel
acceptable to and in form and substance satisfactory to the Trust Administrator
and the Seller with respect to certain matters and (b) such other documentation
as the Seller or the Master Servicer may require, as described in the Agreement.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer


<PAGE>


                                 EXHIBIT B-3
                   [FORM OF FACE OF CLASS B-3 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES AND THE CLASS B-2 CERTIFICATES AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."


<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 2000-3, CLASS B-3

           evidencing an interest in a pool of fixed interest rate,
    conventional, monthly pay, fully amortizing, first lien, one- to four-
      family residential mortgage loans, which may include loans secured by
        shares issued by cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AF 2          First Distribution Date:  August 25, 2000

                                 Denomination: $________________

Percentage Interest evidenced
by this Certificate:  ____%      Final Scheduled Maturity Date:  August 25, 2015



<PAGE>




            THIS CERTIFIES THAT ______________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-3 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of July 28, 2000 (the
"Agreement") among the Seller, Wells Fargo Bank Minnesota, National Association,
as master servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates and each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-3 Distribution Amount required to be distributed to
Holders of the Class B-3 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-3 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-3 Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register, unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master Servicer pursuant to the Pooling and Servicing Agreement
that such payments are to be made by wire transfer of immediately available
funds. Notwithstanding the above, the final distribution in reduction of the
Principal Balance of this Certificate will be made after due notice of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office or agency specified by the Trust Administrator for
that purpose in the notice of final distribution.

            No transfer of a Class B-3 Certificate will be made unless the
Holder hereof desiring to make any such transfer shall deliver to the Trust
Administrator (i) a representation letter, in the form as described in the
Agreement, stating either (a) that the transferee is not a Plan and is not
acting on behalf of a Plan or using the assets of a Plan to effect such purchase
or (b) subject to certain conditions described in the Agreement, that the source
of funds used to purchase this Certificate is an "insurance company general
account," or (ii) if such transferee is a Plan, (a) an opinion of counsel
acceptable to and in form and substance satisfactory to the Trust Administrator
and the Seller with respect to certain matters and (b) such other documentation
as the Seller or the Master Servicer may require, as described in the Agreement.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer





<PAGE>


                                 EXHIBIT B-4
                   [FORM OF FACE OF CLASS B-4 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES, THE CLASS B-2 CERTIFICATES AND THE
CLASS B-3 CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."


<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 2000-3, CLASS B-4

           evidencing an interest in a pool of fixed interest rate,
    conventional, monthly pay, fully amortizing, first lien, one- to four-
     family residential mortgage loans, which may include loans secured by
        shares issued by cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AG 0          First Distribution Date:  August 25, 2000

                                 Denomination: $_______________

Percentage Interest evidenced
by this Certificate:  _____%     Final Scheduled Maturity Date:  August 25, 2015



<PAGE>




            THIS CERTIFIES THAT ______________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-4 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of July 28, 2000 (the
"Agreement") among the Seller, Wells Fargo Bank Minnesota, National Association,
as master servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates and each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-4 Distribution Amount required to be distributed to
Holders of the Class B-4 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-4 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-4 Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register, unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master Servicer pursuant to the Pooling and Servicing Agreement
that such payments are to be made by wire transfer in immediately available
funds. Notwithstanding the above, the final distribution in reduction of the
Principal Balance of this Certificate will be made after due notice of the
pendency of such distribution and only upon presentation and surrender of this
Certificate at the office or agency specified by the Trust Administrator for
that purpose in the notice of final distribution.

            No transfer of a Class B-4 Certificate will be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof, (i) the transferee will be required to execute
an investment letter in the form described in the Agreement and (ii) if such
transfer is to be made within three years from the later of (a) the date of
initial issuance of the Certificates or (b) the last date on which the Seller or
any affiliate thereof was a Holder of the Certificates proposed to be
transferred, and unless such transfer is made in reliance on Rule 144A of the
Securities Act of 1933, as amended, the Trust Administrator or the Seller may
require the Holder to deliver an opinion of counsel acceptable to and in form
and substance satisfactory to the Trust Administrator and the Seller that such
transfer is exempt (describing the applicable exemption and the basis therefor)
from or is being made pursuant to the registration requirements of the
Securities Act of 1933, as amended, and of any applicable statute of any state.
The Holder hereof desiring to effect such transfer shall, and does hereby agree
to, indemnify the Trustee, the Trust Administrator, the Seller, the Master
Servicer, and any Paying Agent acting on behalf of the Trust Administrator
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such Federal and state laws. In connection with any such
transfer, the Trust Administrator will also require (i) a representation letter,
in the form as described in the Agreement, stating either (a) that the
transferee is not a Plan and is not acting on behalf of a Plan or using the
assets of a Plan to effect such purchase or (b) subject to certain conditions
described in the Agreement, that the source of funds used to purchase this
Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trust Administrator and the Seller with respect to
certain matters and (b) such other documentation as the Seller or the Master
Servicer may require, as described in the Agreement.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer


<PAGE>


                                 EXHIBIT B-5
                   [FORM OF FACE OF CLASS B-5 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES, THE CLASS B-2 CERTIFICATES, THE CLASS
B-3 CERTIFICATES AND THE CLASS B-4 CERTIFICATES AS DESCRIBED IN THE POOLING AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."


<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 2000-3, CLASS B-5

           evidencing an interest in a pool of fixed interest rate,
    conventional, monthly pay, fully amortizing, first lien, one- to four-
     family residential mortgage loans, which may include loans secured by
        shares issued by cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AH 8          First Distribution Date:  August 25, 2000

                                 Denomination: $_____________

Percentage Interest evidenced
by this Certificate:  _____%     Final Scheduled Maturity Date:  August 25, 2015



<PAGE>




            THIS CERTIFIES THAT ______________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-5 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of July 28, 2000 (the
"Agreement") among the Seller, Wells Fargo Bank Minnesota, National Association,
as master servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates and each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-5 Distribution Amount required to be distributed to
Holders of the Class B-5 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-5 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-5 Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution in reduction of the Principal
Balance of this Certificate will be made after due notice of the pendency of
such distribution and only upon presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

            No transfer of a Class B-5 Certificate will be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof, (i) the transferee will be required to execute
an investment letter in the form described in the Agreement and (ii) if such
transfer is to be made within three years from the later of (a) the date of
initial issuance of the Certificates or (b) the last date on which the Seller or
any affiliate thereof was a Holder of the Certificates proposed to be
transferred, and unless such transfer is made in reliance on Rule 144A of the
Securities Act of 1933, as amended, the Trust Administrator or the Seller may
require the Holder to deliver an opinion of counsel acceptable to and in form
and substance satisfactory to the Trust Administrator and the Seller that such
transfer is exempt (describing the applicable exemption and the basis therefor)
from or is being made pursuant to the registration requirements of the
Securities Act of 1933, as amended, and of any applicable statute of any state.
The Holder hereof desiring to effect such transfer shall, and does hereby agree
to, indemnify the Trustee, the Trust Administrator, the Seller, the Master
Servicer, and any Paying Agent acting on behalf of the Trust Administrator
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such Federal and state laws. In connection with any such
transfer, the Trust Administrator will also require (i) a representation letter,
in the form as described in the Agreement, stating either (a) that the
transferee is not a Plan and is not acting on behalf of a Plan or using the
assets of a Plan to effect such purchase or (b) subject to certain conditions
described in the Agreement, that the source of funds used to purchase this
Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trust Administrator and the Seller with respect to
certain matters and (b) such other documentation as the Seller or the Master
Servicer may require, as described in the Agreement.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer

<PAGE>


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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES, THE CLASS B-2 CERTIFICATES, THE CLASS
B-3 CERTIFICATES, THE CLASS B-4 CERTIFICATES AND THE CLASS B-5 CERTIFICATES AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."


<PAGE>




                        MORTGAGE PASS-THROUGH CERTIFICATE
                           SERIES 2000-3, CLASS B-6

           evidencing an interest in a pool of fixed interest rate,
    conventional, monthly pay, fully amortizing, first lien, one- to four-
     family residential mortgage loans, which may include loans secured by
        shares issued by cooperative housing corporations, sold by

                   WELLS FARGO ASSET SECURITIES CORPORATION
               (Not an interest in or obligation of the Seller)

            THIS CERTIFICATE DOES NOT EVIDENCE AN OBLIGATION OF, OR AN INTEREST
IN, THE SELLER, THE MASTER SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY
OF THEIR AFFILIATES, AND IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER
SERVICER, THE TRUSTEE, THE TRUST ADMINISTRATOR OR ANY OF THEIR AFFILIATES, OR BY
ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

            DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN THE MANNER DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL PRINCIPAL BALANCE REPRESENTED HEREBY.

Certificate No. 1                Cut-Off Date:  July 1, 2000

CUSIP No.:  949754 AJ 4          First Distribution Date:  August 25, 2000

                                 Denomination: $_______________

Percentage Interest evidenced
by this Certificate:  _____%     Final Scheduled Maturity Date:  August 25, 2015



<PAGE>




            THIS CERTIFIES THAT ______________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-6 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of July 28, 2000 (the
"Agreement") among the Seller, Wells Fargo Bank Minnesota, National Association,
as master servicer (the "Master Servicer"), First Union National Bank, as trust
administrator (the "Trust Administrator") and the United States Trust Company of
New York, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

            Pursuant to the terms of the Agreement, a distribution will be made
on the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates and each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-6 Distribution Amount required to be distributed to
Holders of the Class B-6 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-6 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-6 Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution in reduction of the Principal
Balance of this Certificate will be made after due notice of the pendency of
such distribution and only upon presentation and surrender of this Certificate
at the office or agency specified by the Trust Administrator for that purpose in
the notice of final distribution.

            No transfer of a Class B-6 Certificate will be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof, (i) the transferee will be required to execute
an investment letter in the form described in the Agreement and (ii) if such
transfer is to be made within three years from the later of (a) the date of
initial issuance of the Certificates or (b) the last date on which the Seller or
any affiliate thereof was a Holder of the Certificates proposed to be
transferred, and unless such transfer is made in reliance on Rule 144A of the
Securities Act of 1933, as amended, the Trust Administrator or the Seller may
require the Holder to deliver an opinion of counsel acceptable to and in form
and substance satisfactory to the Trust Administrator and the Seller that such
transfer is exempt (describing the applicable exemption and the basis therefor)
from or is being made pursuant to the registration requirements of the
Securities Act of 1933, as amended, and of any applicable statute of any state.
The Holder hereof desiring to effect such transfer shall, and does hereby agree
to, indemnify the Trustee, the Trust Administrator, the Seller, the Master
Servicer, and any Paying Agent acting on behalf of the Trust Administrator
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such Federal and state laws. In connection with any such
transfer, the Trust Administrator will also require (i) a representation letter,
in the form as described in the Agreement, stating either (a) that the
transferee is not a Plan and is not acting on behalf of a Plan or using the
assets of a Plan to effect such purchase or (b) subject to certain conditions
described in the Agreement, that the source of funds used to purchase this
Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trust Administrator and the Seller with respect to
certain matters and (b) such other documentation as the Seller or the Master
Servicer may require, as described in the Agreement.

            Reference is hereby made to the further provisions of this
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

            This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

            Unless this Certificate has been countersigned by an authorized
officer of the Trust Administrator, by manual signature, this Certificate shall
not be entitled to any benefit under the Agreement or be valid for any purpose.


<PAGE>
            IN WITNESS WHEREOF, the Trust Administrator has caused this
Certificate to be duly executed as of the date set forth below.

Dated:


                                           First Union National Bank,
                                              Trust Administrator



                                           By:
                                              -----------------------------
                                              Authorized Officer

Countersigned:


First Union National Bank,
   Trust Administrator



By:
   -------------------------------
   Authorized Officer


<PAGE>


                                    EXHIBIT C
                 [Form of Reverse of Series 2000-3 Certificates]

                    WELLS FARGO ASSET SECURITIES CORPORATION
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 2000-3

            This Certificate is one of a duly authorized issue of Certificates
issued in several Classes designated as Mortgage Pass-Through Certificates of
the Series specified hereon (herein collectively called the "Certificates").

            The Certificates are limited in right of payment to certain
collections and recoveries respecting the Mortgage Loans, all as more
specifically set forth herein and in the Agreement. In the event funds are
advanced with respect to any Mortgage Loan by a Servicer, the Master Servicer or
the Trust Administrator, such advances are reimbursable to such Servicer, the
Master Servicer or the Trust Administrator to the extent provided in the
Agreement, from related recoveries on such Mortgage Loan or from other cash that
would have been distributable to Certificateholders.

            As provided in the Agreement, withdrawals from the Certificate
Account created for the benefit of Certificateholders may be made by the Master
Servicer from time to time for purposes other than distributions to
Certificateholders, such purposes including reimbursement to a Servicer, the
Master Servicer or the Trust Administrator, as applicable, of advances made by
such Servicer, the Master Servicer or the Trust Administrator.

            The Agreement permits, with certain exceptions therein provided, the
amendment of the Agreement and the modification of the rights and obligations of
the Seller, the Master Servicer, the Trust Administrator and the Trustee and the
rights of the Certificateholders under the Agreement at any time by the Seller,
the Master Servicer, the Trust Administrator and the Trustee with the consent of
the Holders of Certificates evidencing in the aggregate not less than 66 2/3% of
the Voting Interests of each Class of Certificates affected thereby. Any such
consent by the Holder of this Certificate shall be conclusive and binding on
such Holder and upon all future holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange hereof or in lieu
hereof whether or not notation of such consent is made upon the Certificate. The
Agreement also permits the amendment thereof in certain circumstances without
the consent of the Holders of any of the Certificates.

            As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the office or agency appointed by the Trust Administrator, duly
endorsed by, or accompanied by an assignment in the form below or other written
instrument of transfer in form satisfactory to the Trust Administrator and the
Certificate Registrar, duly executed by the Holder hereof or such Holder's
attorney duly authorized in writing, and thereupon one or more new Certificates
of authorized Denominations evidencing the same Class and aggregate Percentage
Interest will be issued to the designated transferee or transferees.

            The Certificates are issuable only as registered Certificates
without coupons in Classes and Denominations specified in the Agreement. As
provided in the Agreement and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates of authorized Denominations
evidencing the same Class and aggregate Percentage Interest, as requested by the
Holder surrendering the same.

            No service charge will be made for any such registration of transfer
or exchange, but the Trust Administrator or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or other governmental
charge payable in connection therewith.

            The Seller, the Master Servicer, the Trust Administrator, the
Trustee and the Certificate Registrar, and any agent of the Seller, the Master
Servicer, the Trust Administrator, the Trustee or the Certificate Registrar, may
treat the Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Seller, the Master Servicer, the Trust
Administrator, the Trustee, the Certificate Registrar nor any such agent shall
be affected by notice to the contrary.

            The obligations created by the Agreement in respect of the
Certificates and the Trust Estate created thereby shall terminate upon the last
action required to be taken by the Trust Administrator on the Final Distribution
Date pursuant to the Agreement following the earlier of (i) the payment or other
liquidation (or advance with respect thereto) of the last Mortgage Loan subject
thereto or the disposition of all property acquired upon foreclosure or deed in
lieu of foreclosure of any Mortgage Loan, and (ii) the purchase by the Seller
from the Trust Estate of all remaining Mortgage Loans and all property acquired
in respect of such Mortgage Loans; provided, however, that the Trust Estate will
in no event continue beyond the expiration of 21 years from the death of the
last survivor of the descendants of Joseph P. Kennedy, the late ambassador of
the United States to the Court of St. James, living on the date of the
Agreement. The Agreement permits, but does not require, the Seller to purchase
all remaining Mortgage Loans and all property acquired in respect of any
Mortgage Loan at a price determined as provided in the Agreement. The exercise
of such option will effect early retirement of the Certificates, the Seller's
right to exercise such option being subject to the Pool Scheduled Principal
Balance of the Mortgage Loans as of the Distribution Date upon which the
proceeds of such repurchase are distributed being less than ten percent of the
Cut-Off Date Aggregate Principal Balance.


<PAGE>




                                   ASSIGNMENT
                                   ----------


FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s) and transfer(s)
unto ___________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
                  (Please print or typewrite name and address
                     including postal zip code of assignee)

the beneficial interest evidenced by the within Mortgage Pass-Through
Certificate and hereby authorizes the transfer of registration of such interest
to assignee on the Certificate Register of the Trust Estate.

            I (We) further direct the Certificate Registrar to issue a new
Certificate of a like Denomination or Percentage Interest and Class, to the
above named assignee and deliver such Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Social Security or other Identifying Number of Assignee:

Dated:



                                        -------------------------------------
                                        Signature by or on behalf of assignor



                                        -------------------------------------
                                                Signature Guaranteed


<PAGE>




                            DISTRIBUTION INSTRUCTIONS

            The assignee should include the following for purposes of
distribution:

            Distributions shall be made, if the assignee is eligible to receive
distributions in immediately available funds, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
for the account of ____________________________________________________________
account number ______________, or, if mailed by check, to ______________________
_______________________________________________________. Applicable statements
should be mailed to ___________________________________________.

            This information is provided by ______________________, the assignee
named above, or ___________________________________, as its agent.


<PAGE>


                                    EXHIBIT D

                                    RESERVED


<PAGE>


                                    EXHIBIT E

                               CUSTODIAL AGREEMENT
                               -------------------

            THIS CUSTODIAL AGREEMENT (as amended and supplemented from time to
time, the "Agreement"), dated as of _____________, by and among FIRST UNION
NATIONAL BANK, not individually, but solely as Trust Administrator (including
its successors under the Pooling and Servicing Agreement defined below, the
"Trust Administrator"), WELLS FARGO ASSET SECURITIES CORPORATION (together with
any successor in interest, the "Seller"), WELLS FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION (together with any successor in interest or successor under the
Pooling and Servicing Agreement referred to below, the "Master Servicer") and
___________________________ (together with any successor in interest or any
successor appointed hereunder, the "Custodian").


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

            WHEREAS, the Seller, the Master Servicer, and the Trust
Administrator and the United States Trust Company of New York, as trustee, have
entered into a Pooling and Servicing Agreement dated as of July 28, 2000
relating to the issuance of Mortgage Pass-Through Certificates, Series 2000-3
(as in effect on the date of this Agreement, the "Original Pooling and Servicing
Agreement", and as amended and supplemented from time to time, the "Pooling and
Servicing Agreement"); and

            WHEREAS, the Custodian has agreed to act as agent for the Trust
Administrator for the purposes of receiving and holding certain documents and
other instruments delivered by the Seller under the Pooling and Servicing
Agreement, all upon the terms and conditions and subject to the limitations
hereinafter set forth;

            NOW, THEREFORE, in consideration of the premises and the mutual
covenants and agreements hereinafter set forth, the Trust Administrator, the
Seller, the Master Servicer and the Custodian hereby agree as follows:


                                    ARTICLE I

                                   Definitions

            Capitalized terms used in this Agreement and not defined herein
shall have the meanings assigned in the Original Pooling and Servicing
Agreement, unless otherwise required by the context herein.


                                   ARTICLE II

                          Custody of Mortgage Documents

            Section 2.1  Custodian to Act as Agent; Acceptance of Custodial
Files. The Custodian, as the duly appointed agent of the Trust Administrator for
these purposes, acknowledges receipt of the Mortgage Notes, the Mortgages, the
assignments and other documents relating to the Mortgage Loans identified on the
schedule attached hereto and declares that it holds and will hold such Mortgage
Notes, Mortgages, assignments and other documents and any similar documents
received by the Trust Administrator subsequent to the date hereof (the
"Custodial Files") as agent for the Trust Administrator, in trust, for the use
and benefit of all present and future Certificateholders.

            Section 2.2  Recordation of Assignments. If any Custodial File
includes one or more assignments to the Trust Administrator of Mortgage Notes
and related Mortgages that have not been recorded, each such assignment shall be
delivered by the Custodian to the Seller for the purpose of recording it in the
appropriate public office for real property records, and the Seller, at no
expense to the Custodian, shall promptly cause to be recorded in the appropriate
public office for real property records each such assignment and, upon receipt
thereof from such public office, shall return each such assignment to the
Custodian.

            Section 2.3  Review of Custodial Files. The Custodian agrees, for
the benefit of Certificateholders, to review, in accordance with the provisions
of Section 2.01 of the Pooling and Servicing Agreement, each Custodial File. If
in performing the review required by this Section 2.3 the Custodian finds any
document or documents constituting a part of a Custodial File to be missing or
defective in any material respect, the Custodian shall promptly so notify the
Seller, the Master Servicer and the Trust Administrator.

            Section 2.4  Notification of Breaches of Representations and
Warranties. Upon discovery by the Custodian of a breach of any representation or
warranty made by the Seller or the Master Servicer as set forth in the Pooling
and Servicing Agreement, the Custodian shall give prompt written notice to the
Seller, the Master Servicer and the Trust Administrator.

            Section 2.5  Custodian to Cooperate; Release of Custodial Files.
Upon the payment in full of any Mortgage Loan, or the receipt by the Master
Servicer of a notification that payment in full will be escrowed in a manner
customary for such purposes, the Master Servicer shall immediately notify the
Custodian by a certification (which certification shall include a statement to
the effect that all amounts received or to be received in connection with such
payment which are required to be deposited in the Certificate Account pursuant
to Section 3.02 of the Pooling and Servicing Agreement have been or will be so
deposited) of a Servicing Officer and shall request delivery to it of the
Custodial File. The Custodian agrees, upon receipt of such certification and
request, promptly to release the related Custodial File to the Master Servicer.

            From time to time as is appropriate for the servicing or foreclosure
of any Mortgage Loan, the Master Servicer shall deliver to the Custodian a
certificate of a Servicing Officer requesting that possession of all, or any
document constituting part of, the Custodial File be released to the Master
Servicer and certifying as to the reason for such release and that such release
will not invalidate any insurance coverage provided in respect of the Mortgage
Loan. With such certificate, the Master Servicer shall deliver to the Custodian
a receipt signed by a Servicing Officer on behalf of the Master Servicer, and
upon receipt of the foregoing, the Custodian shall deliver the Custodial File or
such document to the Master Servicer. The Master Servicer shall cause each
Custodial File or any document therein so released to be returned to the
Custodian when the need therefor by the Master Servicer no longer exists, unless
(i) the Mortgage Loan has been liquidated and the Liquidation Proceeds relating
to the Mortgage Loan have been deposited in the Certificate Account to the
extent required by the Pooling and Servicing Agreement or (ii) the Custodial
File or such document has been delivered to an attorney, or to a public trustee
or other public official as required by law, for purposes of initiating or
pursuing legal action or other proceedings for the foreclosure of the Mortgaged
Property either judicially or non-judicially, and the Master Servicer has
delivered to the Custodian a certificate of a Servicing Officer certifying as to
the name and address of the Person to which such Custodial File or such document
were delivered and the purpose or purposes of such delivery. In the event of the
liquidation of a Mortgage Loan, the Custodian shall deliver such receipt with
respect thereto to the Master Servicer upon deposit of the related Liquidation
Proceeds in the Certificate Account to the extent required by the Pooling and
Servicing Agreement.

            Section 2.6 Assumption Agreements. In the event that any assumption
agreement or substitution of liability agreement is entered into with respect to
any Mortgage Loan subject to this Agreement in accordance with the terms and
provisions of the Pooling and Servicing Agreement, the Master Servicer shall
notify the Custodian that such assumption or substitution agreement has been
completed by forwarding to the Custodian the original of such assumption or
substitution agreement, which copy shall be added to the related Custodial File
and, for all purposes, shall be considered a part of such Custodial File to the
same extent as all other documents and instruments constituting parts thereof.


                                  ARTICLE III

                            Concerning the Custodian

            Section 3.1 Custodian a Bailee and Agent of the Trust Administrator.
With respect to each Mortgage Note, Mortgage and other documents constituting
each Custodian File which are delivered to the Custodian, the Custodian is
exclusively the bailee and agent of the Trust Administrator, holds such
documents for the benefit of Certificateholders and undertakes to perform such
duties and only such duties as are specifically set forth in this Agreement.
Except upon compliance with the provisions of Section 2.5 of this Agreement, no
Mortgage Note, Mortgage or other document constituting a part of a Custodial
File shall be delivered by the Custodian to the Seller or the Master Servicer or
otherwise released from the possession of the Custodian.

            Section 3.2  Indemnification. The Seller hereby agrees to indemnify
and hold the Custodian harmless from and against all claims, liabilities,
losses, actions, suits or proceedings at law or in equity, or any other
expenses, fees or charges of any character or nature, which the Custodian may
incur or with which the Custodian may be threatened by reasons of its acting as
custodian under this Agreement, including indemnification of the Custodian
against any and all expenses, including attorney's fees if counsel for the
Custodian has been approved by the Seller, and the cost of defending any action,
suit or proceedings or resisting any claim. Notwithstanding the foregoing, it is
specifically understood and agreed that in the event any such claim, liability,
loss, action, suit or proceeding or other expense, fees, or charge shall have
been caused by reason of any negligent act, negligent failure to act, or willful
misconduct on the part of the Custodian, or which shall constitute a willful
breach of its duties hereunder, the indemnification provisions of this Agreement
shall not apply.

            Section 3.3  Custodian May Own Certificates. The Custodian in its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights it would have if it were not Custodian.

            Section 3.4  Master Servicer to Pay Custodian's Fees and Expenses.
The Master Servicer covenants and agrees to pay to the Custodian from time to
time, and the Custodian shall be entitled to, reasonable compensation for all
services rendered by it in the exercise and performance of any of the powers and
duties hereunder of the Custodian, and the Master Servicer will pay or reimburse
the Custodian upon its request for all reasonable expenses, disbursements and
advances incurred or made by the Custodian in accordance with any of the
provisions of this Agreement (including the reasonable compensation and the
expenses and disbursements of its counsel and of all persons not regularly in
its employ), except any such expense, disbursement or advance as may arise from
its negligence or bad faith.

            Section 3.5  Custodian May Resign; Trust Administrator May Remove
Custodian. The Custodian may resign from the obligations and duties hereby
imposed upon it as such obligations and duties relate to its acting as Custodian
of the Mortgage Loans. Upon receiving such notice of resignation, the Trust
Administrator shall either take custody of the Custodial Files itself and give
prompt notice thereof to the Seller, the Master Servicer and the Custodian or
promptly appoint a successor Custodian by written instrument, in duplicate, one
copy of which instrument shall be delivered to the resigning Custodian and one
copy to the successor Custodian. If the Trust Administrator shall not have taken
custody of the Custodial Files and no successor Custodian shall have been so
appointed and have accepted resignation, the resigning Custodian may petition
any court of competent jurisdiction for the appointment of a successor
Custodian.

            The Trust Administrator may remove the Custodian at any time. In
such event, the Trust Administrator shall appoint, or petition a court of
competent jurisdiction to appoint, a successor Custodian hereunder. Any
successor Custodian shall be a depository institution subject to supervision or
examination by federal or state authority and shall be able to satisfy the other
requirements contained in Section 3.7.

            Any resignation or removal of the Custodian and appointment of a
successor Custodian pursuant to any of the provisions of this Section 3.5 shall
become effective upon acceptance of appointment by the successor Custodian. The
Trust Administrator shall give prompt notice to the Seller and the Master
Servicer of the appointment of any successor Custodian. No successor Custodian
shall have been appointed and accepted appointment by the Trust Administrator
without the prior approval of the Seller and the Master Servicer.

            Section 3.6  Merger or Consolidation of Custodian. Any Person into
which the Custodian may be merged or converted or with which it may be
consolidated, or any Person resulting from any merger, conversion or
consolidation to which the Custodian shall be a party, or any Person succeeding
to the business of the Custodian, shall be the successor of the Custodian
hereunder, without the execution or filing of any paper or any further act on
the part of any of the parties hereto, anything herein to the contrary
notwithstanding.

            Section 3.7  Representations of the Custodian. The Custodian hereby
represents that it is a depository institution subject to supervision or
examination by a federal or state authority, has a combined capital and surplus
of at least $10,000,000 and is qualified to do business in the jurisdiction in
which it will hold any Custodian File.


                                   ARTICLE IV

                            Miscellaneous Provisions

            Section 4.1  Notices. All notices, requests, consents and demands
and other communications required under this Agreement or pursuant to any other
instrument or document delivered hereunder shall be in writing and, unless
otherwise specifically provided, may be delivered personally, by telegram or
telex, or by registered or certified mail, postage prepaid, return receipt
requested, at the addresses specified on the signature page hereof (unless
changed by the particular party whose address is stated herein by similar notice
in writing), in which case the notice will be deemed delivered when received.

            Section 4.2  Amendments. No modification or amendment of or
supplement to this Agreement shall be valid or effective unless the same is in
writing and signed by all parties hereto, and neither the Seller, the Master
Servicer nor the Trust Administrator shall enter into any amendment hereof
except as permitted by the Pooling and Servicing Agreement. The Trust
Administrator shall give prompt notice to the Custodian of any amendment or
supplement to the Pooling and Servicing Agreement and furnish the Custodian with
written copies thereof.

            SECTION 4.3   GOVERNING LAW. THIS AGREEMENT SHALL BE DEEMED A
CONTRACT MADE UNDER THE LAWS OF THE STATE OF NEW YORK AND SHALL BE CONSTRUED AND
ENFORCED IN ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK.

            Section 4.4 Recordation of Agreement. To the extent permitted by
applicable law, this Agreement is subject to recordation in all appropriate
public offices for real property records in all the counties or other comparable
jurisdictions in which any or all of the properties subject to the Mortgages are
situated, and in any other appropriate public recording office or elsewhere,
such recordation to be effected by the Master Servicer and at its expense on
direction by the Trust Administrator, but only upon direction accompanied by an
Opinion of Counsel to the effect that such recordation materially and
beneficially affects the interests of the Certificateholders.

            For the purpose of facilitating the recordation of this Agreement as
herein provided and for other purposes, this Agreement may be executed
simultaneously in any number of counterparts, each of which counterparts shall
be deemed to be an original, and such counterparts shall constitute but one and
the same instrument.

            Section 4.5  Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or of the Certificates
or the rights of the holders thereof.


<PAGE>
            IN WITNESS WHEREOF, this Agreement is executed as of the date first
above written.

Address:                              FIRST UNION NATIONAL BANK



401 South Tryon Street                By
Charlotte, North Carolina, 28202         -----------------------------------
                                         Name:______________________________
                                         Title:_____________________________



Address:                              WELLS FARGO ASSET SECURITIES CORPORATION



7485 New Horizon Way                  By
Frederick, Maryland 21703                -----------------------------------
                                         Name:______________________________
                                         Title:_____________________________



Address:                              WELLS FARGO BANK MINNESOTA, NATIONAL
                                         ASSOCIATION


7485 New Horizon Way
Frederick, Maryland 21703             By
                                         -----------------------------------
                                         Name:______________________________
                                         Title:_____________________________



Address:                              [CUSTODIAN]



                                      By
                                         -----------------------------------
                                         Name:______________________________
                                         Title:_____________________________


<PAGE>






STATE OF                )
                        )  ss.:
COUNTY OF               )


            On this ____ day of _________, 20__, before me, a notary public in
and for the State of ____________, personally appeared _______________, known to
me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the __________ of Wells Fargo Asset
Securities Corporation, a Delaware corporation, one of the parties that executed
the foregoing instrument; and that he signed his name thereto by order of the
Board of Directors of said corporation.


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

            [NOTARIAL SEAL]


<PAGE>






STATE OF                )
                        )  ss.:
COUNTY OF               )


            On this ____ day of _________, 20__, before me, a notary public in
and for the State of ____________, personally appeared _______________, known to
me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the __________ of Wells Fargo Bank
Minnesota, National Association, a national banking association, one of the
parties that executed the foregoing instrument; and that he signed his name
thereto by order of the Board of Directors of said corporation.


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

            [NOTARIAL SEAL]





<PAGE>






STATE OF                )
                        )  ss.:
COUNTY OF               )


            On this ___ day of ________, 20__, before me, a notary public in and
for the State of ____________, personally appeared __________ _________, known
to me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the ____________________ of First Union
National Bank, a national banking association, one of the parties that executed
the foregoing instrument; and that he signed his name thereto by order of the
Board of Directors of said association.


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

            [NOTARIAL SEAL]





<PAGE>






STATE OF                )
                        )  ss.:
COUNTY OF               )


            On this ____ day of ________, 20__, before me, a notary public in
and for the State of __________, personally appeared __________ __________,
known to me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the _______________________ of
______________________, a _________________________, one of the parties that
executed the foregoing instrument; and that he signed his name thereto by order
of the Board of Directors of said association.


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

            [NOTARIAL SEAL]





<PAGE>




<TABLE>
                                                             EXHIBIT F-1

                                            [Schedule of Mortgage Loans Serviced by WFHM
                                           from locations other than Frederick, Maryland]

WFMBS
WFMBS 2000-03 EXHIBIT F-1
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS


<CAPTION>
(i)         (ii)                                              (iii)      (iv)        (v)          (vi)         (vii)     (viii)
--------    ---------------------------     -----   -----     --------   --------    --------     ---------    --------  ---------
                                                                                     NET
MORTGAGE                                                                 MORTGAGE    MORTGAGE     CURRENT      ORIGINAL  SCHEDULED
LOAN                                                ZIP       PROPERTY   INTEREST    INTEREST     MONTHLY      TERM TO   MATURITY
NUMBER      CITY                            STATE   CODE      TYPE       RATE        RATE         PAYMENT      MATURITY  DATE
--------    ---------------------------     -----   -----     --------   --------    --------     ---------    --------  ---------
<S>         <C>                             <C>     <C>       <C>        <C>         <C>          <C>          <C>       <C>
7743340     FT. COLLINS                     CO      80525     SFD        7.125       6.858        $2,305.34    180       1-Jan-15
</TABLE>


<TABLE>
                                                        EXHIBIT F-1 (cont'd)

                                            [Schedule of Mortgage Loans Serviced by WFHM
                                           from locations other than Frederick, Maryland]

WFMBS
WFMBS 2000-03 EXHIBIT F-1
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS


<CAPTION>
(i)            (ix)            (x)      (xi)       (xii)      (xiii)      (xv)        (xvi)
--------       -----------   -------    -------   ---------   -------     --------    --------
               CUT-OFF
MORTGAGE       DATE                               MORTGAGE                MASTER      FIXED
LOAN           PRINCIPAL                          INSURANCE   SERVICE     SERVICE     RETAINED
NUMBER         BALANCE         LTV      SUBSIDY   CODE        FEE         FEE         YIELD
--------       -----------   --------   -------   ---------   -------     -------     --------
<S>            <C>            <C>       <C>       <C>         <C>         <C>         <C>
7743340        $193,978.10    48.88                           0.250       0.017       0.000

               $193,978.10

COUNT:                           1
WAC:                         7.125
WAM:                           174
WALTV:                       48.88
</TABLE>

<PAGE>



<TABLE>
                                                             EXHIBIT F-2

                                                     [Schedule of Mortgage Loans
                                              Serviced by WFHM in Frederick, Maryland]

WFMBS
WFMBS 2000-03 EXHIBIT F-2
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS


<CAPTION>
(i)         (ii)                                              (iii)      (iv)          (v)          (vi)         (vii)     (viii)
-----       ---------------------------     -----   -----     --------   --------      --------     ---------    --------  ---------
                                                                                       NET
MORTGAGE                                                                 MORTGAGE      MORTGAGE     CURRENT      ORIGINAL  SCHEDULED
LOAN                                                ZIP       PROPERTY   INTEREST      INTEREST     MONTHLY      TERM TO   MATURITY
NUMBER      CITY                            STATE   CODE      TYPE       RATE          RATE         PAYMENT      MATURITY  DATE
--------    ---------------------------     -----   -----     --------   --------      --------     ---------    --------  ---------
<S>         <C>                             <C>     <C>       <C>         <C>          <C>          <C>            <C>     <C>
4801675     EDINA                            MN     55435      SFD        7.875        7.250        $ 4,529.80     180     1-Mar-15
4867564     STATEN ISLAND                    NY     10312      SFD        7.000        6.733        $ 3,127.93     180     1-Feb-14
4903973     RISING FAWN                      GA     30738      SFD        7.625        7.250        $ 2,648.26     180     1-Feb-15
4973784     RANDOLPH                         NJ     07869      SFD        7.000        6.733        $ 3,864.97     180     1-Dec-14
4978992     CHESTER                          NJ     07930      SFD        7.000        6.733        $ 3,280.73     180     1-Dec-14
4995314     EXPORT                           PA     15632      SFD        7.375        7.108        $ 2,586.83     180     1-Nov-14
5057324     CORAL SPRINGS                    FL     33071      SFD        7.000        6.733        $ 2,552.68     180     1-Sep-14
5059471     SAN RAMON                        CA     94583      SFD        7.250        6.983        $ 3,651.46     180     1-Feb-15
5072207     CHARLOTTE                        NC     28277      SFD        7.125        6.858        $ 3,623.33     180     1-Dec-14
5086536     CHESTER SPRINGS                  PA     19425      SFD        7.750        7.250        $ 3,294.47     180     1-Apr-15
5101963     MADISON                          NJ     07940      SFD        7.625        7.250        $ 3,736.52     180     1-Jan-15
5122425     GREAT FALLS                      VA     22066      SFD        7.875        7.250        $ 2,845.35     180     1-Apr-15
5123349     CUPERTINO                        CA     95014      SFD        7.875        7.250        $ 3,196.28     180     1-Dec-14
5132769     NEW YORK                         NY     10010      COP        8.375        7.250        $ 1,808.24     180     1-May-15
5137839     LAS VEGAS                        NV     89144      SFD        7.500        7.233        $ 5,562.08     180     1-Apr-15
5138927     RESTON                           VA     20194      SFD        8.000        7.250        $ 3,058.09     180     1-Apr-15
5141459     STUART                           FL     34994      SFD        8.250        7.250        $ 2,716.40     180     1-Apr-15
5148302     FLOWER MOUND                     TX     75028      SFD        8.000        7.250        $ 2,866.96     180     1-Jul-15
5149759     AVON                             CT     06001      SFD        7.375        7.108        $ 2,745.06     180     1-Jun-15
5157645     HARRISON                         ID     83833      SFD        8.250        7.250        $ 3,395.49     180     1-Jun-15
5159861     STONE HARBOR                     NJ     08247      SFD        8.500        7.250        $ 4,923.70     180     1-Mar-15
5161299     SCOTCH PLAINS                    NJ     07076      SFD        7.250        6.983        $ 3,103.74     180     1-May-15
5161914     SAN DIEGO                        CA     92128      SFD        6.500        6.233        $ 3,529.21     180     1-May-15
5162269     MARTINSVILLE                     NJ     08836      SFD        7.625        7.250        $ 3,661.79     180     1-May-15
5164325     ROXBURY                          NJ     07876      SFD        8.500        7.250        $ 3,228.97     180     1-Jul-15
5165950     CASTLE ROCK                      CO     80104      SFD        7.500        7.233        $ 2,410.24     180     1-May-15
5166635     NEW CANAAN                       CT     06840      SFD        8.500        7.250        $ 5,908.44     180     1-Jul-15
5706957     CHEVY CHASE                      MD     20815      SFD        7.250        6.983        $ 2,829.88     180     1-May-15
5708868     CARPINTERIA                      CA     93013      SFD        8.375        7.250        $ 3,342.80     180     1-May-15
5709326     INDIANAPOLIS                     IN     46205      SFD        7.875        7.250        $ 5,311.32     180     1-May-15
5711168     LA QUINTA                        CA     92253      SFD        8.375        7.250        $ 5,864.56     180     1-May-15
5712365     PAINTED POST                     NY     14870      SFD        7.500        7.233        $ 3,107.35     180     1-Jun-15
5712762     GILROY                           CA     95020      SFD        7.750        7.250        $ 2,917.96     180     1-May-15
5714430     RANCHO SANTA FE                  CA     92067      SFD        8.000        7.250        $ 7,645.22     180     1-Jun-15
5714547     NEWTOWN                          CT     06470      SFD        8.000        7.250        $ 3,027.51     180     1-Jun-15
5714970     NEW YORK                         NY     10021      COP        7.875        7.250        $ 5,619.57     180     1-Jun-15
5715562     EDMOND                           OK     73003      SFD        7.750        7.250        $ 7,341.95     180     1-Jun-15
5716201     FOXBORO                          MA     02035      SFD        8.000        7.250        $ 4,730.48     180     1-Jun-15
5717036     GEORGETOWN                       SC     29440      SFD        7.875        7.250        $ 2,845.35     180     1-Jul-15
5719142     AMAGANSETT                       NY     11930      SFD        8.500        7.250        $ 4,639.11     180     1-Jun-15
5719362     ACWORTH                          GA     30101      SFD        7.375        7.108        $ 2,989.76     180     1-May-15
5720033     ENCINITAS                        CA     92024      SFD        7.750        7.250        $ 2,541.45     180     1-May-15
5720964     ATLANTA                          GA     30339      SFD        8.000        7.250        $ 3,344.78     180     1-Jul-15
5721376     VERO BEACH                       FL     32967      SFD        8.375        7.250        $ 3,899.94     180     1-Jun-15
5721401     SAINT JOSEPH                     MI     49085      LCO        6.250        5.983        $ 2,743.76     180     1-May-15
5721817     CARY                             NC     27511      SFD        7.625        7.250        $ 3,502.99     180     1-May-15
5722218     EASTON                           MO     64443      SFD        8.125        7.250        $ 6,894.24     180     1-Jun-15
5722708     LONGBOAT KEY                     FL     34228      HCO        8.000        7.250        $ 3,105.87     180     1-May-15
5723836     HINSDALE                         IL     60521      SFD        8.375        7.250        $ 6,353.27     180     1-Jul-15
5724122     ALLEN                            TX     75013      SFD        7.750        7.250        $ 2,784.29     180     1-Apr-15
5724243     MIAMI                            FL     33131      HCO        8.500        7.250        $ 3,722.32     180     1-May-15
5724959     BEAVER CREEK RESORT              CO     81620      LCO        8.250        7.250        $ 4,634.85     180     1-May-15
5725428     NORTH ANDOVER                    MA     01845      SFD        8.375        7.250        $ 3,030.02     180     1-Jan-15
5725441     OKLAHOMA CITY                    OK     73120      SFD        8.000        7.250        $ 2,561.15     180     1-Jan-15
5725450     LEXINGTON                        KY     40511      SFD        7.625        7.250        $ 2,895.80     180     1-Feb-15
5725459     PRIOR LAKE                       MN     55372      SFD        7.750        7.250        $ 3,247.40     180     1-Feb-15
5725497     DARIEN                           CT     06820      SFD        7.750        7.250        $ 3,313.29     180     1-Jan-15
5725503     LAS VEGAS                        NV     89129      SFD        7.875        7.250        $ 3,054.01     180     1-Feb-15
5725525     BUTTE VALLEY                     CA     95965      SFD        7.750        7.250        $ 5,459.40     180     1-Feb-15
5725527     LAS VEGAS                        NV     89129      SFD        8.000        7.250        $ 2,616.58     180     1-Feb-15
5725542     DRIFTWOOD                        TX     78619      SFD        8.000        7.250        $ 5,051.58     180     1-Feb-15
5725554     FLAGSTAFF                        AZ     86004      PUD        7.750        7.250        $ 6,118.29     180     1-Jan-15
5725573     FRESNO                           CA     93720      SFD        8.125        7.250        $ 3,127.45     180     1-Mar-15
5725597     VIRGINIA BEACH                   VA     23456      SFD        7.875        7.250        $ 3,029.13     180     1-Jan-15
5725613     ELIZABETHTOWN                    KY     42701      SFD        7.500        7.233        $ 3,244.54     180     1-Jan-15
5725617     CUPERTINO                        CA     95014      SFD        8.000        7.250        $ 4,252.66     180     1-May-15
5725631     EAGLE                            ID     83616      SFD        6.875        6.608        $ 2,760.68     180     1-Jan-15
5725661     ROCKLIN                          CA     95677      SFD        8.000        7.250        $ 2,484.70     180     1-Mar-15
5725738     TERRACE PARK                     OH     45174      SFD        7.625        7.250        $ 2,933.17     180     1-Feb-15
5725750     MANASSAS                         VA     20112      SFD        8.375        7.250        $ 3,412.19     180     1-Mar-15
5725764     SAN JOSE                         CA     95125      SFD        7.750        7.250        $ 4,235.74     180     1-Jan-15
5725775     SIMSBURY                         CT     06070      SFD        7.500        7.233        $ 3,615.35     180     1-Feb-15
5725943     POUND RIDGE                      NY     10576      SFD        8.625        7.250        $ 4,090.35     180     1-Jul-15
5726269     KANEOHE                          HI     96744      SFD        7.875        7.250        $ 2,608.24     180     1-Apr-15
5728299     CHAPEL HILL                      NC     27514      SFD        8.625        7.250        $ 5,456.45     180     1-May-15
5729071     SANTA CLARA                      CA     91351      SFD        8.000        7.250        $ 2,637.60     180     1-Apr-15
5731046     FULLERTON                        CA     92831      SFD        7.625        7.250        $ 2,802.39     180     1-Jun-15
5732798     HERNDON                          VA     20170      SFD        7.875        7.250        $ 4,125.76     180     1-May-15
5732906     EAST QUOGUE                      NY     11942      SFD        8.000        7.250          $ 955.66     180     1-Jun-15
5733196     HOT SPRINGS                      AR     71909      SFD        8.375        7.250        $ 3,323.25     180     1-Apr-15
5733375     MANHASSET                        NY     11030      SFD        8.375        7.250        $ 5,160.82     180     1-May-15
5733467     MONTAUK                          NY     11954      SFD        8.000        7.250        $ 2,389.14     180     1-Jul-15
5733916     NEW CANAAN                       CT     06840      LCO        7.875        7.250        $ 3,793.80     180     1-Jul-15
5735580     YARDLEY                          PA     19067      SFD        7.750        7.250        $ 4,894.64     180     1-Jul-15
5736342     HALF MOON BAY                    CA     94019      LCO        8.375        7.250        $ 2,674.24     180     1-May-15
5737367     ROSEVILLE                        MN     55113      SFD        8.250        7.250        $ 5,432.79     180     1-May-15
5737892     EAST HAMPTON                     NY     11937      SFD        8.250        7.250        $ 3,395.50     180     1-Jun-15
5738705     DANVILLE                         CA     94506      SFD        8.375        7.250        $ 3,284.16     180     1-Jun-15
5739092     SAN DIEGO                        CA     92122      SFD        8.125        7.250        $ 2,840.51     180     1-Jun-15
5739181     CASTRO VALLEY                    CA     94552      SFD        7.750        7.250        $ 3,294.47     180     1-May-15
5739802     STATEN ISLAND                    NY     10306      SFD        8.875        7.250          $ 503.42     180     1-Jun-15
5741131     OAK PARK                         IL     60302      SFD        8.000        7.250        $ 3,846.50     180     1-Jun-15
5741695     UNIVERSITY PARK                  TX     75225      SFD        8.125        7.250        $ 4,236.68     180     1-Jun-15
5741937     UNION CITY                       CA     94587      SFD        7.000        6.733        $ 3,466.79     180     1-Jun-15
5742484     MCKINNEY                         TX     75070      PUD        8.375        7.250        $ 5,669.08     180     1-Jul-15
5742532     GEORGETOWN                       TX     78626      SFD        8.375        7.250        $ 4,361.76     180     1-Jun-15
5742581     AVENTURA                         FL     33180      HCO        8.375        7.250          $ 684.20     180     1-May-15
5742897     SAN JOSE                         CA     95129      SFD        9.000        7.250        $ 3,093.52     180     1-Jun-15
5743005     SOUTHLAKE                        TX     76092      SFD        7.750        7.250        $ 3,765.11     180     1-Jun-15
5744011     ALPHARETTA                       GA     30022      SFD        7.500        7.233        $ 2,873.74     180     1-Jun-15
5744635     GARDINER                         NY     12561      SFD        8.125        7.250        $ 2,811.62     180     1-Jun-15
5746042     REHOBOTH BEACH                   DE     19971      SFD        7.375        7.108        $ 2,943.76     180     1-Jun-15
5746336     WILMINGTON                       NC     28409      SFD        7.875        7.250        $ 3,319.58     180     1-Jul-15
5747441     DRAPER                           UT     84020      SFD        8.500        7.250        $ 3,781.40     180     1-Jun-15
5747574     HUNTINGTON                       NY     11743      SFD        8.750        7.250        $ 3,747.94     180     1-Jul-15
5748131     NAPLES                           FL     34103      LCO        8.750        7.250        $ 3,198.24     180     1-Jun-15
5749516     AUSTIN                           TX     78733      SFD        7.875        7.250        $ 3,149.80     180     1-Apr-15
5749529     BUCKINGHAM                       PA     18938      SFD        8.250        7.250        $ 2,910.42     180     1-Apr-15
5749772     SCOTTSDALE                       AZ     85255      SFD        8.000        7.250        $ 3,784.38     180     1-Apr-15
5749777     PALM SPRINGS                     CA     92262      SFD        8.000        7.250        $ 4,778.26     180     1-May-15
5749787     SANTA BARBARA                    CA     93108      SFD        8.375        7.250        $ 2,775.89     180     1-Apr-15
5749793     WEST COVINA                      CA     91791      SFD        7.875        7.250        $ 3,236.59     180     1-Apr-15
5749795     INDIO                            CA     92201      SFD        7.875        7.250        $ 3,604.11     180     1-Apr-15
5749812     CAMARILLO                        CA     93010      PUD        7.875        7.250        $ 6,164.92     180     1-Apr-15
5749816     SARASOTA                         FL     34242      SFD        7.875        7.250        $ 3,319.57     180     1-May-15
5749819     USEPPA ISLAND                    FL     33924      SFD        8.500        7.250        $ 7,439.14     120     1-May-10
5749823     PORTLAND                         OR     97229      SFD        7.500        7.233        $ 3,708.05     180     1-May-15
5749831     WEST PIKELAND TOWNSHIP           PA     19425      SFD        8.375        7.250        $ 3,449.34     180     1-Apr-15
5749836     LOS ANGELES                      CA     90027      SFD        8.375        7.250        $ 3,909.71     180     1-Apr-15
5749840     ROWLAND HEIGHTS AREA             CA     91748      SFD        8.375        7.250        $ 2,978.22     180     1-May-15
5749847     ARCADIA                          CA     91006      SFD        8.250        7.250        $ 2,827.96     180     1-Apr-15
5749856     DALLAS                           TX     75287      SFD        8.250        7.250        $ 6,039.12     180     1-Apr-15
5749975     TEQUESTA                         FL     33469      SFD        8.750        7.250        $ 3,382.14     180     1-Jul-15
5750232     MT VERNON                        TX     75457      SFD        8.375        7.250        $ 3,225.51     180     1-May-15
5750234     EL PASO                          TX     79922      SFD        7.625        7.250        $ 3,643.11     180     1-Apr-15
5750235     PORT CHARLOTTE                   FL     33952      SFD        8.125        7.250        $ 3,697.47     180     1-Apr-15
5750238     FORT MYERS                       FL     33908      PUD        8.375        7.250        $ 5,300.59     180     1-May-15
5750243     ZEPHYR COVE                      NV     89448      SFD        8.250        7.250        $ 9,386.11     180     1-Apr-15
5750246     BOERNE                           TX     78006      PUD        7.625        7.250        $ 3,887.39     180     1-May-15
5750251     NEWTON                           MA     02164      SFD        8.375        7.250        $ 2,797.40     180     1-May-15
5750258     MIAMI                            FL     33133      SFD        7.750        7.250        $ 3,087.39     180     1-May-15
5750265     PHILADELPHIA                     PA     19103      SFD        8.375        7.250        $ 4,886.65     180     1-May-15
5750271     AVENTURA                         FL     33180      HCO        8.125        7.250        $ 3,042.71     180     1-Apr-15
5750277     SAN CLEMENTE                     CA     92672      SFD        8.375        7.250        $ 3,665.35     180     1-Apr-15
5750284     AGOURA                           CA     91301      SFD        8.375        7.250        $ 3,293.93     180     1-Apr-15
5750293     GLENVIEW                         IL     60025      SFD        8.250        7.250        $ 3,104.45     180     1-May-15
5750798     BOCA RATON                       FL     33428      PUD        8.250        7.250        $ 3,492.51     180     1-Apr-15
5750818     GREENWOOD VILLAGE                CO     80121      SFD        8.375        7.250        $ 2,932.28     180     1-Jul-15
5750921     GREENSBORO                       NC     27410      SFD        8.375        7.250        $ 3,665.35     180     1-Jul-15
5751586     GAITHERSBURG                     MD     20879      SFD        8.000        7.250        $ 3,378.24     180     1-Jul-15
5752085     AUSTIN                           TX     78746      SFD        8.750        7.250        $ 4,773.37     180     1-Jun-15
5752676     CARLSBAD                         CA     92009      LCO        8.750        7.250        $ 1,148.37     180     1-Jun-15
5753659     MANHATTAN BEACH                  CA     90266      SFD        8.125        7.250        $ 2,840.51     180     1-Jul-15
5753910     FOREST LAKE                      MN     55025      SFD        8.250        7.250        $ 2,604.83     180     1-Jul-15
5757112     SACRAMENTO                       CA     95816      SFD        8.375        7.250        $ 2,917.62     180     1-Jun-15
5757994     SAN DIEGO                        CA     92109      SFD        8.375        7.250        $ 3,909.71     180     1-Jul-15
5758193     MORRISON                         CO     80465      SFD        8.875        7.250        $ 3,149.41     180     1-Jul-15
5758589     CHARLOTTE                        NC     28262      SFD        8.125        7.250        $ 3,033.08     180     1-Jul-15
5760360     TEMECULA                         CA     92590      SFD        8.375        7.250        $ 3,421.00     180     1-Jul-15
5761930     LOWELL                           AR     72745      SFD        8.000        7.250        $ 2,973.99     180     1-Jun-15
5762933     WILTON                           CT     06897      SFD        8.375        7.250        $ 3,909.71     180     1-Jul-15
5764578     CARMEL                           IN     46033      SFD        8.750        7.250        $ 3,048.32     180     1-Jul-15
5765897     GREAT NECK                       NY     11023      SFD        8.500        7.250        $ 4,825.22     180     1-Jun-15
5772953     PINOLE                           CA     94564      SFD        8.250        7.250        $ 3,337.29     180     1-Jul-15
7498755     ONTARIO                          OR     97914      SFD        8.375        7.250        $ 4,658.90     180     1-May-15
7822410     REHOBOTH BEACH                   DE     19971      SFD        8.625        7.250        $ 4,265.95     180     1-Jun-15
7828140     POTOMAC FALLLS                   VA     20165      SFD        7.625        7.250        $ 2,802.39     180     1-Jun-15
7917909     MEDINA                           TX     78055      SFD        8.500        7.250        $ 2,993.61     180     1-Mar-15
7920976     MEDFORD                          NJ     08055      SFD        7.125        6.858        $ 1,358.75     180     1-Apr-15
7957387     KELLER                           TX     76248      SFD        7.875        7.250        $ 1,280.41     180     1-Jun-15
7999229     FAIRFIELD                        CT     06490      SFD        7.500        7.233        $ 2,359.25     180     1-Feb-15
8038129     FEDERAL WAY                      WA     98023      SFD        7.500        7.233          $ 741.15     180     1-Feb-15
8042977     RANCHO CUCAMONGA                 CA     91737      SFD        7.375        7.108        $ 3,840.86     180     1-May-15
8045868     BERNARDS TWP                     NJ     07920      SFD        7.875        7.250        $ 8,536.05     180     1-Apr-15
8048022     COPPELL                          TX     75065      SFD        7.875        7.250        $ 3,319.57     180     1-Apr-15
8051142     BRISBANE                         CA     94005      LCO        7.500        7.233        $ 5,469.37     180     1-Mar-15
8060341     STATEN ISLAND                    NY     10312      SFD        8.375        7.250        $ 3,526.55     180     1-May-15
8070719     CAMARILLO                        CA     93010      SFD        7.875        7.250        $ 3,052.63     180     1-Mar-15
8073110     OCEAN CITY                       MD     21842      LCO        8.875        7.250          $ 251.71     180     1-Apr-15
8077417     ALEXANDRIA                       MN     56308      SFD        8.500        7.250        $ 3,908.46     180     1-Apr-15
8078691     ATLANTA                          GA     30319      SFD        8.250        7.250        $ 4,890.07     180     1-May-15
8086386     RENO                             NV     89509      SFD        8.750        7.250        $ 2,698.51     180     1-Apr-15
8093914     IRVINE                           CA     92620      SFD        7.875        7.250        $ 3,505.47     180     1-May-15
8095017     WEXFORD                          PA     15090      SFD        8.375        7.250        $ 2,736.79     180     1-Jun-15
8100239     LAS VEGAS                        NV     89123      SFD        8.500        7.250        $ 1,198.92     180     1-May-15
8103283     ALPHARETTA                       GA     30004      SFD        8.000        7.250        $ 5,028.22     180     1-Jun-15
8106370     MCALLEN                          TX     78504      SFD        8.250        7.250        $ 6,674.57     180     1-Apr-15
8108980     BIRMINGHAM                       MI     48009      SFD        8.375        7.250        $ 6,353.27     180     1-Apr-15
8111126     BRANFORD                         CT     06405      LCO        8.125        7.250        $ 2,888.65     180     1-May-15
8115893     ENGLEWOOD                        CO     80111      SFD        8.375        7.250        $ 6,353.27     180     1-Jun-15
8117602     HAGERSTOWN                       MD     21742      SFD        8.375        7.250        $ 3,386.78     180     1-May-15
8121025     NELSONVILLE                      OH     45764      SFD        8.000        7.250          $ 334.48     180     1-May-15
8123314     BOULDER                          CO     80301      SFD        8.000        7.250          $ 955.65     180     1-May-15
8131652     BARNSTABLE                       MA     02637      SFD        7.500        7.233        $ 8,574.86     180     1-Jun-15
8144376     OKLAHOMA CITY                    OK     73116      SFD        8.250        7.250        $ 4,850.70     180     1-May-15
8145071     SOUTHLAKE                        TX     76092      SFD        7.875        7.250        $ 4,362.87     180     1-Jun-15
8148484     GIG HARBOR                       WA     98335      SFD        8.375        7.250        $ 2,199.21     180     1-Jun-15
8150587     CASTLE ROCK                      CO     80104      SFD        8.125        7.250        $ 3,033.08     180     1-Jun-15
8163670     COLORADO SPRINGS                 CO     80921      SFD        8.000        7.250        $ 3,469.02     180     1-Jun-15
8164781     ALBUQUERQUE                      NM     87107      SFD        7.625        7.250        $ 3,587.06     180     1-Jun-15
8176175     MUNSTER                          IN     46321      SFD        8.250        7.250        $ 3,717.58     180     1-Jun-15
8183686     DENVER                           CO     80203      MF2        8.875        7.250        $ 3,423.27     180     1-Jun-15
</TABLE>
<PAGE>




<TABLE>
                                                        EXHIBIT F-2 (cont'd)

                                                     [Schedule of Mortgage Loans
                                              Serviced by WFHM in Frederick, Maryland]

WFMBS
WFMBS 2000-03 EXHIBIT F-2
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS


<CAPTION>
(i)            (ix)            (x)      (xi)       (xii)      (xiii)      (xv)        (xvi)
-----         ------------   -------    -------   ---------   -------     -------     --------
               CUT-OFF
MORTGAGE       DATE                               MORTGAGE                MASTER      FIXED
LOAN           PRINCIPAL                          INSURANCE   SERVICE     SERVICE     RETAINED
NUMBER         BALANCE         LTV      SUBSIDY   CODE        FEE         FEE         YIELD
--------       -----------   --------   -------   ---------   -------     -------     --------
<S>            <C>            <C>       <C>       <C>         <C>         <C>         <C>
4801675        $ 471,962.60    80.00                            0.250      0.017       0.358
4867564        $ 328,387.07    80.00                            0.250      0.017       0.000
4903973        $ 279,211.59    70.00                            0.250      0.017       0.108
4973784        $ 420,335.72    79.57                            0.250      0.017       0.000
4978992        $ 356,796.62    50.74                            0.250      0.017       0.000
4995314        $ 274,181.45    80.00    GD 3YR                  0.250      0.017       0.000
5057324        $ 274,800.97    79.78                            0.250      0.017       0.000
5059471        $ 393,750.98    71.57    GD 3YR                  0.250      0.017       0.000
5072207        $ 391,104.49    40.00                            0.250      0.017       0.000
5086536        $ 346,877.77    74.98                            0.250      0.017       0.233
5101963        $ 392,716.02    43.60                            0.250      0.017       0.108
5122425        $ 295,904.28    34.68                            0.250      0.017       0.358
5123349        $ 329,969.78    51.85                            0.250      0.017       0.358
5132769        $ 183,962.21    69.81                            0.250      0.017       0.858
5137839        $ 594,529.71    72.29                            0.250      0.017       0.000
5138927        $ 317,207.19    44.14                            0.250      0.017       0.483
5141459        $ 277,609.44    80.00                            0.250      0.017       0.733
5148302        $ 300,000.00    65.22                            0.250      0.017       0.483
5149759        $ 297,488.86    79.57                            0.250      0.017       0.000
5157645        $ 349,010.76    64.22                            0.250      0.017       0.733
5159861        $ 494,412.86    68.97                            0.250      0.017       0.983
5161299        $ 336,888.47    62.39    GD 3YR                  0.250      0.017       0.000
5161914        $ 402,463.37    80.00                            0.250      0.017       0.000
5162269        $ 389,650.64    67.35                            0.250      0.017       0.108
5164325        $ 327,900.00    80.00                            0.250      0.017       0.983
5165950        $ 258,424.61    80.00                            0.250      0.017       0.000
5166635        $ 600,000.00    55.81    GD 3YR                  0.250      0.017       0.983
5706957        $ 308,080.30    60.19                            0.250      0.017       0.000
5708868        $ 340,081.48    41.86                            0.250      0.017       0.858
5709326        $ 556,716.62    70.00                            0.250      0.017       0.358
5711168        $ 596,634.18    68.46                            0.250      0.017       0.858
5712365        $ 334,187.65    80.00                            0.250      0.017       0.000
5712762        $ 308,162.33    60.78                            0.250      0.017       0.233
5714430        $ 797,688.11    79.60    GD 4YR                  0.250      0.017       0.483
5714547        $ 315,884.49    90.00                01          0.250      0.017       0.483
5714970        $ 590,768.71    75.00                            0.250      0.017       0.358
5715562        $ 777,695.55    62.40                            0.250      0.017       0.233
5716201        $ 493,569.52    62.82                            0.250      0.017       0.483
5717036        $ 300,000.00    49.59                            0.250      0.017       0.358
5719142        $ 469,797.85    70.00                            0.250      0.017       0.983
5719362        $ 323,009.18    62.14                            0.250      0.017       0.000
5720033        $ 268,399.45    43.55                            0.250      0.017       0.233
5720964        $ 350,000.00    77.09                            0.250      0.017       0.483
5721376        $ 397,884.75    66.61                            0.250      0.017       0.858
5721401        $ 317,840.21    55.27                            0.250      0.017       0.000
5721817        $ 372,752.52    57.69                            0.250      0.017       0.108
5722218        $ 713,953.68    65.09                            0.250      0.017       0.608
5722708        $ 323,115.34    50.00                            0.250      0.017       0.483
5723836        $ 650,000.00    69.89                            0.250      0.017       0.858
5724122        $ 293,104.59    85.00                01          0.250      0.017       0.233
5724243        $ 375,902.96    90.00                06          0.250      0.017       0.983
5724959        $ 475,040.08    65.00                            0.250      0.017       0.733
5725428        $ 304,709.57    58.50                            0.250      0.017       0.858
5725441        $ 263,116.69    80.00                            0.250      0.017       0.483
5725450        $ 305,310.75    56.88                            0.250      0.017       0.108
5725459        $ 339,837.38    79.86                            0.250      0.017       0.233
5725497        $ 345,658.64    80.00                            0.250      0.017       0.233
5725503        $ 317,233.43    89.98                06          0.250      0.017       0.358
5725525        $ 571,320.79    80.00                            0.250      0.017       0.233
5725527        $ 269,732.14    79.99                            0.250      0.017       0.483
5725542        $ 512,725.36    79.49                            0.250      0.017       0.483
5725554        $ 638,290.11    72.22                            0.250      0.017       0.233
5725573        $ 320,828.38    80.00                            0.250      0.017       0.608
5725597        $ 313,685.02    89.34                06          0.250      0.017       0.358
5725613        $ 343,557.84    84.34                06          0.250      0.017       0.000
5725617        $ 442,419.44    50.00                            0.250      0.017       0.483
5725631        $ 303,535.00    80.00                            0.250      0.017       0.000
5725661        $ 256,964.34    85.25                12          0.250      0.017       0.483
5725738        $ 308,340.01    49.84                            0.250      0.017       0.108
5725750        $ 345,155.90    79.99                            0.250      0.017       0.858
5725764        $ 441,893.15    60.00                            0.250      0.017       0.233
5725775        $ 384,036.68    79.96                            0.250      0.017       0.000
5725943        $ 412,300.00    70.00                            0.250      0.017       1.108
5726269        $ 268,043.89    59.14                            0.250      0.017       0.358
5728299        $ 546,982.55    55.00                            0.250      0.017       1.108
5729071        $ 273,591.21    80.00                            0.250      0.017       0.483
5731046        $ 299,103.86    41.96                            0.250      0.017       0.108
5732798        $ 432,449.52    79.09                            0.250      0.017       0.358
5732906         $ 99,711.01    37.04                            0.250      0.017       0.483
5733196        $ 336,122.08    78.16                            0.250      0.017       0.858
5733375        $ 525,038.06    80.00                            0.250      0.017       0.858
5733467        $ 250,000.00    43.10                            0.250      0.017       0.483
5733916        $ 400,000.00    60.88    GD10YR                  0.250      0.017       0.358
5735580        $ 520,000.00    72.22                            0.250      0.017       0.233
5736342        $ 272,065.18    80.00                            0.250      0.017       0.858
5737367        $ 556,823.54    80.00                            0.250      0.017       0.733
5737892        $ 348,957.05    50.72                            0.250      0.017       0.733
5738705        $ 335,060.84    46.93                            0.250      0.017       0.858
5739092        $ 294,156.89    65.56                            0.250      0.017       0.608
5739181        $ 347,925.22    55.65                            0.250      0.017       0.233
5739802         $ 49,766.37    23.81                            0.250      0.017       1.358
5741131        $ 401,336.83    70.00                            0.250      0.017       0.483
5741695        $ 438,742.49    66.17                            0.250      0.017       0.608
5741937        $ 384,483.13    79.41                            0.250      0.017       0.000
5742484        $ 580,000.00    80.00                            0.250      0.017       0.858
5742532        $ 445,002.69    75.00                            0.250      0.017       0.858
5742581         $ 69,607.32    36.84                            0.250      0.017       0.858
5742897        $ 304,193.98    61.37                            0.250      0.017       1.483
5743005        $ 398,818.22    58.82                            0.250      0.017       0.233
5744011        $ 309,063.76    75.89    GD 5YR                  0.250      0.017       0.000
5744635        $ 291,165.46    80.00                            0.250      0.017       0.608
5746042        $ 318,022.91    71.91                            0.250      0.017       0.000
5746336        $ 350,000.00    58.79                            0.250      0.017       0.358
5747441        $ 382,938.60    65.20                            0.250      0.017       0.983
5747574        $ 375,000.00    60.00                            0.250      0.017       1.233
5748131        $ 319,135.09    76.19                            0.250      0.017       1.233
5749516        $ 325,143.43    30.19                            0.250      0.017       0.358
5749529        $ 297,438.71    80.00                            0.250      0.017       0.733
5749772        $ 391,376.50    80.00                            0.250      0.017       0.483
5749777        $ 489,617.95    62.89                            0.250      0.017       0.483
5749787        $ 281,601.91    25.82                            0.250      0.017       0.858
5749793        $ 338,238.91    75.00                            0.250      0.017       0.358
5749795        $ 376,647.01    80.00                            0.250      0.017       0.358
5749812        $ 644,264.64    76.92                            0.250      0.017       0.358
5749816        $ 346,911.74    70.71                            0.250      0.017       0.358
5749819        $ 590,599.13    64.86                            0.250      0.017       0.983
5749823        $ 396,353.15    57.55                            0.250      0.017       0.000
5749831        $ 349,920.12    72.02                            0.250      0.017       0.858
5749836        $ 396,622.41    76.19                            0.250      0.017       0.858
5749840        $ 302,105.04    80.00                            0.250      0.017       0.858
5749847        $ 289,011.27    19.43                            0.250      0.017       0.733
5749856        $ 617,185.33    75.00                            0.250      0.017       0.733
5749975        $ 338,400.00    63.85                            0.250      0.017       1.233
5750232        $ 325,323.26    58.93                            0.250      0.017       0.858
5750234        $ 384,470.08    79.59                            0.250      0.017       0.108
5750235        $ 380,685.25    60.95                            0.250      0.017       0.608
5750238        $ 539,257.84    79.99                            0.250      0.017       0.858
5750243        $ 959,239.82    75.00                            0.250      0.017       0.733
5750246        $ 412,396.95    68.22                            0.250      0.017       0.108
5750251        $ 283,783.32    79.94                            0.250      0.017       0.858
5750258        $ 325,074.01    80.00                            0.250      0.017       0.233
5750265        $ 495,728.42    40.00                            0.250      0.017       0.858
5750271        $ 313,272.23    80.00                            0.250      0.017       0.608
5750277        $ 371,833.52    75.00                            0.250      0.017       0.858
5750284        $ 334,154.39    36.63                            0.250      0.017       0.858
5750293        $ 317,267.95    80.00                            0.250      0.017       0.733
5750798        $ 356,926.43    73.47                            0.250      0.017       0.733
5750818        $ 300,000.00    45.39                            0.250      0.017       0.858
5750921        $ 375,000.00    59.58                            0.250      0.017       0.858
5751586        $ 353,500.00    70.00                            0.250      0.017       0.483
5752085        $ 476,309.13    62.84                            0.250      0.017       1.233
5752676        $ 114,589.44    60.00                            0.250      0.017       1.233
5753659        $ 295,000.00    29.65                            0.250      0.017       0.608
5753910        $ 268,500.00    69.56                            0.250      0.017       0.733
5757112        $ 297,665.67    75.00                            0.250      0.017       0.858
5757994        $ 400,000.00    57.14                            0.250      0.017       0.858
5758193        $ 312,800.00    69.99                            0.250      0.017       1.358
5758589        $ 315,000.00    75.00                            0.250      0.017       0.608
5760360        $ 350,000.00    67.96                            0.250      0.017       0.858
5761930        $ 310,300.68    80.00                            0.250      0.017       0.483
5762933        $ 400,000.00    64.52                            0.250      0.017       0.858
5764578        $ 305,000.00    78.21                            0.250      0.017       1.233
5765897        $ 488,645.61    56.98                            0.250      0.017       0.983
5772953        $ 344,000.00    80.00                            0.250      0.017       0.733
7498755        $ 473,129.17    74.48                            0.250      0.017       0.858
7822410        $ 428,824.68    79.26                            0.250      0.017       1.108
7828140        $ 299,103.86    74.60                            0.250      0.017       0.108
7917909        $ 300,449.71    76.00                            0.250      0.017       0.983
7920976        $ 148,587.28    40.80                            0.250      0.017       0.000
7957387        $ 134,605.53    50.00                            0.250      0.017       0.358
7999229        $ 250,608.54    50.90                            0.250      0.017       0.000
8038129         $ 78,727.50    53.32                            0.250      0.017       0.000
8042977        $ 414,962.46    80.00                            0.250      0.017       0.000
8045868        $ 892,058.71    46.39                            0.250      0.017       0.358
8048022        $ 346,911.74    55.56                            0.250      0.017       0.358
8051142        $ 582,805.42    79.84                            0.250      0.017       0.000
8060341        $ 358,776.03    80.00                            0.250      0.017       0.858
8070719        $ 318,055.98    80.00                            0.250      0.017       0.358
8073110         $ 24,798.07    41.81                            0.250      0.017       1.358
8077417        $ 393,588.45    63.50                            0.250      0.017       0.983
8078691        $ 501,198.86    80.00                            0.250      0.017       0.733
8086386        $ 267,791.71    62.79                            0.250      0.017       1.233
8093914        $ 367,432.97    70.00                            0.250      0.017       0.358
8095017        $ 279,217.38    70.71                            0.250      0.017       0.858
8100239        $ 120,929.55    67.00                            0.250      0.017       0.983
8103283        $ 524,635.49    80.00                            0.250      0.017       0.483
8106370        $ 681,112.30    36.21                            0.250      0.017       0.733
8108980        $ 643,966.77    59.09                            0.250      0.017       0.858
8111126        $ 298,279.39    66.67                            0.250      0.017       0.608
8115893        $ 648,183.19    68.42                            0.250      0.017       0.858
8117602        $ 344,556.24    90.00                11          0.250      0.017       0.858
8121025         $ 34,797.02    79.55                            0.250      0.017       0.483
8123314         $ 99,420.11    25.64                            0.250      0.017       0.483
8131652        $ 922,206.39    59.68                            0.250      0.017       0.000
8144376        $ 497,163.88    76.92                            0.250      0.017       0.733
8145071        $ 458,655.88    80.00                            0.250      0.017       0.358
8148484        $ 224,371.10    56.25                            0.250      0.017       0.858
8150587        $ 314,099.73    50.64                            0.250      0.017       0.608
8163670        $ 361,950.98    69.14                            0.250      0.017       0.483
8164781        $ 382,852.94    51.20                            0.250      0.017       0.108
8176175        $ 382,116.92    80.00                            0.250      0.017       0.733
8183686        $ 339,091.31    68.00                            0.250      0.017       1.358

            $ 72,416,959.87

COUNT:                         192
WAC:                    8.02192801
WAM:                   177.1822533
WALTV:                  67.5239868
</TABLE>

<PAGE>



<TABLE>
                                                             EXHIBIT F-3

                                                     [Schedule of Mortgage Loans
                                                    Serviced by Other Servicers]


<CAPTION>
WFMBS
WFHMI / 2000-03  Exhibit F-3
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS


(i)         (ii)                                          (iii)       (iv)         (v)         (vi)        (vii)      (viii)
-----       --------------------------- -----    -----    --------    --------     --------    ----------  --------   ----------
                                                                                   NET
MORTGAGE                                                              MORTGAGE     MORTGAGE    CURRENT     ORIGINAL   SCHEDULED
LOAN                                              ZIP     PROPERTY    INTEREST     INTEREST    MONTHLY     TERM TO    MATURITY
NUMBER      CITY                        STATE     CODE    TYPE        RATE         RATE        PAYMENT     MATURITY   DATE
--------    --------------------------- -----     -----   --------    --------     --------    ----------  --------   -----------
<S>         <C>                         <C>       <C>     <C>         <C>          <C>         <C>          <C>       <C>
4771405     PONTE VEDRA BEACH           FL        32082   SFD         7.125        6.858       $2,257.26    180       1-Mar-13
4797093     PARKLAND                    FL        33067   SFD         6.750        6.483       $2,652.79    180       1-Mar-13
4842926     PALM BEACHGARDENS           FL        33418   SFD         7.375        7.108       $2,550.91    180       1-Jan-13
4966761     FORT LAUDERDALE             FL        33327   SFD         6.875        6.608       $2,994.08    180       1-Sep-13
4979818     HOUSTON                     TX        77017   SFD         6.375        6.108         $276.56    180       1-Dec-13
4996499     LEONARD                     TX        75452   SFD         6.625        6.358         $744.54    180       1-Oct-13
4996514     ATLANTA                     GA        30324   SFD         6.625        6.358       $3,153.76    180       1-Jan-14
5025414     MELBOURNE BEACH             FL        32951   HCO         6.875        6.608         $535.11    180       1-Mar-14
5025455     MOORPARK                    CA        93021   SFD         6.875        6.608       $1,088.06    180       1-Mar-14
5025468     ALTAMONTE SPRINGS           FL        32701   SFD         6.875        6.608         $856.18    180       1-Mar-14
5025612     DALLASTOWN                  PA        17313   SFD         7.000        6.733       $1,797.66    180       1-Mar-14
5046559     COLTS NECK                  NJ        07722   SFD         6.750        6.483       $2,875.95    180       1-Apr-14
5046595     SYRACUSE                    NY        13224   SFD         6.875        6.608         $642.14    180       1-Apr-14
5046638     WATCHUNG BOROUGH            NJ        07060   SFD         7.125        6.858       $1,585.20    180       1-May-14
5046691     NORTH BABYLON               NY        11703   SFD         7.000        6.733       $1,240.38    180       1-Apr-14
5046703     STAMFORD                    CT        06902   SFD         6.500        6.233       $4,791.10    180       1-Apr-14
5046738     TONGANOXIE                  KS        66086   SFD         6.875        6.608         $891.86    180       1-Apr-14
5046742     SOUTHWICK                   MA        01077   SFD         6.875        6.608         $920.39    180       1-Apr-14
5057752     LOOKOUT MOUNTAIN            GA        30750   SFD         6.625        6.358       $2,304.73    180       1-May-14
5070713     DUNWOODY                    GA        30338   SFD         6.500        6.233       $2,251.31    180       1-May-14
5070782     WINTER SPRINGS              FL        32708   SFD         7.000        6.733       $3,491.78    159       1-Sep-12
5089053     MAITLAND                    FL        32751   SFD         7.000        6.733       $2,696.48    180       1-Mar-14
5089101     MIAMI                       FL        33156   SFD         7.500        7.233       $2,829.61    180       1-May-14
5119498     FORT SMITH                  AR        72903   SFD         7.250        6.983       $3,213.28    180       1-Mar-13
5146356     COLORADO SPRINGS            CO        80906   SFD         7.750        7.250       $2,588.51    180       1-Dec-14
5146362     BELLAIRE                    TX        77401   SFD         6.750        6.483       $2,335.49    180       1-Apr-14
5146368     ENCINO                      CA        91436   SFD         8.000        7.250       $4,491.56    180       1-Nov-14
5146370     ANAHEIM                     CA        92808   PUD         8.000        7.250       $2,589.82    180       1-Dec-14
5146372     BLAINE COUNTY               ID        83340   SFD         8.000        7.250       $3,201.43    180       1-Dec-14
5146373     FRISCO                      TX        75034   PUD         8.125        7.250       $2,488.09    180       1-Nov-14
5146558     CHARLEVOIX                  MI        49720   SFD         8.375        7.250       $3,391.67    180       1-Nov-14
5146627     MAINE                       NY        13790   SFD         8.750        7.250         $489.73    180       1-Nov-14
5148400     BLOOMINGTON                 IL        61704   SFD         7.500        7.233       $3,708.05    180       1-Apr-15
5150718     CUPERTINO                   CA        95014   SFD         7.625        7.250       $3,222.75    180       1-Jan-15
5155843     ROSELLE                     IL        60172   SFD         7.750        7.250       $1,152.10    120       1-Jan-10
5155857     PALMERTON                   PA        18071   SFD         8.000        7.250         $448.91    120       1-Jan-10
5726175     NORTH MRTYLE BEACH          SC        29582   SFD         8.625        7.250       $2,976.24    180       1-Apr-15
5726588     CEDAR RAPIDS                IA        52403   SFD         8.000        7.250       $3,583.70    180       1-May-15
5729267     DENVER                      CO        80231   SFD         8.000        7.250       $2,628.05    180       1-Feb-15
5729289     SARATOGA                    CA        95070   SFD         7.500        7.233       $5,562.08    180       1-Apr-15
5729297     BONSALL                     CA        92003   SFD         7.625        7.250       $3,960.72    180       1-Apr-15
5729315     GENOA                       NV        89411   SFD         7.625        7.250       $2,779.98    180       1-Mar-15
5729318     RIVERSIDE                   CA        92506   SFD         7.625        7.250       $3,998.08    180       1-Feb-15
5729328     GREENSBORO                  GA        30642   PUD         8.000        7.250       $3,822.61    180       1-Apr-15
5729332     SAN MATEO                   CA        94402   SFD         7.875        7.250       $3,224.73    180       1-Mar-15
5729348     GOLD CANYON                 AZ        85219   SFD         8.500        7.250       $1,966.75    180       1-Mar-15
5729354     OAKLEY                      CA        94561   SFD         8.375        7.250       $3,323.25    180       1-Feb-15
5729362     IRVINE                      CA        92620   PUD         7.750        7.250       $3,765.11    180       1-Mar-15
5729364     TEMPLE CITY                 CA        91780   SFD         7.750        7.250       $3,388.60    180       1-Mar-15
5729370     COLORADO SPRINGS            CO        80919   PUD         7.875        7.250       $3,664.82    180       1-Feb-15
5729375     COLUMBIA                    SC        29205   SFD         7.750        7.250       $3,341.53    180       1-Mar-15
5729381     DALLAS                      TX        75230   SFD         8.250        7.250       $3,298.48    180       1-Feb-15
5729382     DAVIE                       FL        33330   SFD         8.250        7.250       $3,570.12    180       1-Mar-15
5729387     CAMARILLO                   CA        93012   PUD         7.750        7.250       $3,398.01    180       1-Mar-15
5729394     SUGAR LAND                  TX        77479   SFD         7.875        7.250       $2,502.96    180       1-Jan-15
5729396     SANTA BARBARA               CA        93110   PUD         7.750        7.250       $3,294.47    180       1-Apr-15
5729407     BAKERSFIELD                 CA        93309   SFD         7.250        6.983       $3,065.22    180       1-Mar-15
5729410     MONTGOMERY                  TX        77356   PUD         7.000        6.733       $3,595.31    180       1-Nov-13
5729412     BURBANK                     CA        91501   SFD         7.875        7.250       $3,888.65    180       1-Apr-15
5729415     LONG BEACH                  CA        90803   PUD         8.125        7.250       $3,249.73    180       1-Dec-14
5729418     LOS ANGELES                 CA        91344   PUD         8.250        7.250       $3,909.67    180       1-Mar-15
5729422     WINCHESTER                  MA        01890   SFD         7.000        6.733       $2,804.34    180       1-Jan-15
5729425     SAN MARINO                  CA        91108   SFD         7.875        7.250       $3,035.04    180       1-Mar-15
5729426     LA SELVA BEACH              CA        95076   SFD         7.375        7.108       $5,979.50    180       1-Dec-14
5729427     BEVERLY HILLS               CA        90210   SFD         7.750        7.250       $9,412.76    180       1-Feb-15
5729430     HUNTINGTON BEACH            CA        92648   PUD         7.750        7.250       $2,494.39    180       1-Feb-15
5729434     CHAPEL HILL                 NC        27514   SFD         7.375        7.108       $2,658.58    180       1-Nov-14
5729436     LOS GATOS                   CA        95032   SFD         7.625        7.250       $3,724.85    180       1-Mar-15
5729439     OMAHA                       NE        68164   SFD         8.125        7.250       $2,917.54    180       1-Feb-15
5729440     RICKFORD                    MN        55373   SFD         8.000        7.250       $2,616.58    180       1-Dec-14
5729445     HEALDSBURG                  CA        95448   SFD         8.750        7.250       $2,998.35    180       1-Mar-15
5729450     SANTA ROSA                  CA        95404   SFD         8.125        7.250       $6,258.74    180       1-Apr-15
5729452     SCHWENKSVILLE               PA        19473   SFD         7.125        6.858       $2,677.64    180       1-Jul-14
5729456     SANTA ANA                   CA        92705   SFD         7.875        7.250       $6,164.93    180       1-Mar-15
5729464     LOS ANGELES                 CA        90027   SFD         8.000        7.250       $5,819.93    180       1-Mar-15
5729469     ALPHARETTA                  GA        30004   SFD         7.375        7.108       $4,829.60    180       1-Nov-14
5729474     LITTLETON                   CO        80123   SFD         7.750        7.250       $2,534.15    180       1-Nov-14
5729476     LAS VEGAS                   NV        89117   PUD         7.500        7.233       $5,932.88    180       1-Feb-15
5729485     BROOKLINE                   MA        02445   LCO         7.750        7.250       $2,635.57    180       1-Jan-15
5729486     JACKSONVILLE                AR        72076   SFD         7.250        6.983       $2,210.59    180       1-Jan-15
5729495     MIRAMAR                     FL        33029   PUD         7.875        7.250       $2,768.53    180       1-Jan-15
5729510     OVERLAND PARK               KS        66213   PUD         7.500        7.233       $4,319.88    180       1-Dec-14
5729516     BAY VILLAGE                 OH        44140   SFD         7.500        7.233       $2,653.11    180       1-Dec-14
5729524     LAUREL                      MD        20723   SFD         8.750        7.250       $2,718.50    180       1-Jan-15
5729533     EASTON                      CT        06612   SFD         7.625        7.250       $3,437.60    180       1-Dec-14
5729541     CLARKSTON                   MI        48348   SFD         7.500        7.233       $3,244.54    180       1-Jan-15
5729542     DUNDEE                      IL        60118   SFD         7.625        7.250       $4,035.44    180       1-Jan-15
5729550     ST LOUIS                    MO        63110   SFD         7.875        7.250       $2,845.35    180       1-Feb-15
5729552     FAIRFAX STATION             VA        22039   PUD         7.250        6.983       $2,624.48    180       1-Jan-15
5729560     HOUSTON                     TX        77041   SFD         8.125        7.250       $3,514.52    180       1-Mar-15
5729567     MIAMI                       FL        33133   SFD         7.875        7.250       $2,854.84    180       1-Mar-15
5729572     BLYTHEWOOD                  SC        29016   PUD         8.375        7.250       $3,205.96    180       1-Mar-15
5729576     FOSTER CITY                 CA        94404   SFD         7.750        7.250       $2,965.02    180       1-Mar-15
5729577     GOLETA                      CA        93117   SFD         7.875        7.250       $3,129.89    180       1-Apr-15
5729580     RANCHO MIRAGE               CA        92270   SFD         7.875        7.250       $5,690.70    180       1-Feb-15
5729592     TULSA                       OK        74137   SFD         8.125        7.250       $3,042.71    180       1-Mar-15
5729599     DAVIS                       CA        95616   SFD         7.750        7.250       $3,059.15    180       1-Feb-15
5729604     SAN DIEGO                   CA        92109   SFD         8.250        7.250       $3,197.59    180       1-Mar-15
5729708     SAN FRANCISCO               CA        94110   SFD         7.125        6.858       $8,152.49    180       1-Dec-14
5729709     KEY BISCAYNE                FL        33149   PUD         7.500        7.233       $3,708.05    180       1-Feb-15
5729710     CARMICHAEL                  CA        95608   SFD         8.000        7.250       $4,013.74    180       1-Mar-15
5729711     CHICAGO                     IL        60623   MF2         7.875        7.250       $1,098.31    180       1-Nov-14
5729714     SAN DIEGO                   CA        92105   SFD         8.000        7.250         $668.96    180       1-Nov-14
5729718     ROLAND                      AR        72135   SFD         7.250        6.983       $4,178.17    180       1-Mar-15
5729722     FARMINGTON                  NM        87402   SFD         7.875        7.250       $2,796.98    180       1-Feb-15
5729724     ALEDO                       TX        76008   PUD         7.875        7.250       $5,083.69    180       1-Feb-15
5729726     PLYMOUTH MEETING            PA        19462   SFD         7.625        7.250       $3,071.42    180       1-Jan-15
5729727     SUGAR LAND                  TX        77479   PUD         7.750        7.250       $4,518.12    180       1-Mar-15
5729728     EDGEWATER                   MD        21037   SFD         7.625        7.250       $3,947.63    180       1-Feb-15
5729729     PEARLAND                    TX        77584   SFD         7.750        7.250       $3,576.85    180       1-Mar-15
5729730     SARASOTA                    FL        34231   SFD         7.875        7.250       $4,268.02    180       1-Feb-15
5729733     ENGLEWOOD                   CO        80111   PUD         8.125        7.250       $4,205.87    180       1-Feb-15
5729734     TAYLOR MILL                 KY        41017   SFD         8.000        7.250         $734.74    180       1-Mar-15
5729738     LOUISVILLE                  KY        40245   SFD         8.000        7.250       $4,013.74    180       1-Mar-15
5729742     LAKEWOOD                    CO        80228   SFD         8.000        7.250       $2,967.30    180       1-Feb-15
5729747     HANOVER                     NJ        07927   SFD         7.875        7.250       $3,556.69    180       1-Mar-15
5729748     ATLANTA                     GA        30327   SFD         8.000        7.250       $2,771.39    180       1-Mar-15
5729752     WEST UNIVERSITY             TX        77005   SFD         7.750        7.250       $3,995.72    180       1-Mar-15
5729756     STEVENSON                   MD        21153   SFD         8.250        7.250       $3,337.29    180       1-Apr-15
5729759     COLORADO SPRINGS            CO        80919   SFD         7.625        7.250       $2,989.22    180       1-Mar-15
5729760     RENO                        NV        89509   PUD         8.250        7.250       $2,983.19    180       1-Feb-15
5729765     DULUTH                      GA        30096   SFD         7.625        7.250       $3,736.52    180       1-Dec-14
5729772     SOUTHAVEN                   MS        38671   SFD         7.875        7.250       $2,797.93    180       1-Feb-15
5729773     SEATTLE                     WA        98119   SFD         7.875        7.250       $2,608.24    180       1-Mar-15
5729774     DELRAY BEACH                FL        33483   PUD         8.500        7.250       $3,348.12    180       1-Mar-15
5729779     SPARTANBURG                 SC        29302   SFD         8.000        7.250       $3,153.66    180       1-Mar-15
5729780     NAPLES                      FL        34109   LCO         7.875        7.250       $2,827.33    180       1-Mar-15
5729783     AUSTIN                      TX        78746   SFD         8.375        7.250       $3,245.06    180       1-Mar-15
5729787     ALBUQUERQUE                 NM        87114   SFD         7.750        7.250       $3,765.11    180       1-Mar-15
5729791     LUBBOCK                     TX        79423   SFD         7.875        7.250       $2,655.66    180       1-Feb-15
5729797     SAN RAFAEL                  CA        94901   SFD         7.750        7.250       $3,294.47    180       1-Feb-15
5729822     WALNUT CREEK                CA        94595   PUD         8.125        7.250       $4,814.42    180       1-Mar-15
5729825     ATLANTA                     GA        30327   SFD         8.000        7.250      $11,467.83    180       1-Apr-15
5729830     ROSEVILLE                   CA        95747   PUD         8.125        7.250       $3,065.82    180       1-Mar-15
5729839     WESTON                      FL        33327   PUD         8.250        7.250       $3,019.08    180       1-Apr-15
5729854     CHESAPEAKECITY              MD        21915   SFD         7.250        6.983       $5,842.33    180       1-Feb-15
5729859     QUEENSTOWN                  MD        21658   SFD         8.125        7.250       $4,718.13    180       1-Mar-15
5729865     SAN FRANCISCO               CA        94019   HCO         7.625        7.250       $3,082.63    180       1-Feb-15
5729870     ROCHESTER                   MI        48307   SFD         8.125        7.250       $4,044.11    180       1-Feb-15
5729874     GILROY                      CA        95020   SFD         7.875        7.250       $3,774.84    180       1-Feb-15
5729880     SAN ANTONIO                 TX        78258   PUD         7.875        7.250       $2,845.35    180       1-Mar-15
5729888     ALEXANDRIA                  VA        22315   PUD         7.875        7.250       $2,651.87    180       1-Apr-15
5729897     JACKSONVILLE                FL        32225   PUD         8.000        7.250       $5,466.34    180       1-Mar-15
5729903     ROCKVILLE                   MD        20850   SFD         8.000        7.250       $3,344.79    180       1-Apr-15
5729906     STEAMBOAT SPRINGS           CO        80487   LCO         8.250        7.250       $2,910.43    180       1-Mar-15
5729914     PALM CITY                   FL        34990   PUD         7.875        7.250       $4,742.25    180       1-Mar-15
5729917     HUNTINGTON BEACH            CA        92649   SFD         7.750        7.250       $6,118.30    180       1-Apr-15
5729919     ARLINGTON                   TX        76006   PUD         8.375        7.250       $5,082.62    180       1-Apr-15
5729925     CAMARILLO                   CA        93012   SFD         8.000        7.250       $6,211.74    180       1-Feb-15
5729931     SAN RAFAEL                  CA        94903   SFD         8.125        7.250       $3,207.37    180       1-Mar-15
5730004     PALM DESERT                 CA        92211   PUD         8.125        7.250       $4,056.63    180       1-Feb-15
5730005     MCKINNEY                    TX        75070   SFD         8.000        7.250       $3,952.58    180       1-Jan-15
5730014     HOUSTON                     TX        77024   SFD         7.625        7.250       $2,545.50    180       1-Mar-15
5730016     EDINA                       MN        55424   SFD         7.625        7.250       $2,708.98    180       1-Feb-15
5730021     LOCUST GROVE                GA        30248   SFD         7.875        7.250       $2,845.35    180       1-Feb-15
5730024     SUGAR GROVE                 NC        28679   SFD         7.500        7.233       $4,345.37    180       1-Feb-15
5730031     MT CRESTED BUTTE            CO        81225   SFD         8.125        7.250       $5,892.84    180       1-Feb-15
5730036     BOULDER                     CO        80304   SFD         7.750        7.250       $3,012.09    180       1-Feb-15
5730040     LOS ANGELES                 CA        91311   SFD         7.625        7.250       $4,670.65    180       1-Feb-15
5730045     GEARHART                    OR        97138   SFD         7.625        7.250       $3,269.45    180       1-Feb-15
5730048     LOVELAND                    CO        80538   PUD         7.875        7.250       $3,224.73    180       1-Mar-15
5730057     PLANO                       TX        75094   SFD         7.875        7.250       $6,164.92    180       1-Feb-15
5731529     MAHWAH                      NJ        07430   SFD         8.000        7.250       $2,866.96    180       1-Mar-15
5731544     FORT MILL                   SC        29715   SFD         7.750        7.250       $3,991.01    180       1-Apr-15
5731551     WESTON                      FL        33332   SFD         8.250        7.250       $4,850.70    180       1-Mar-15
5731563     LINDEN                      NC        28356   SFD         7.500        7.233       $2,641.99    180       1-Apr-15
5731586     CANTON                      GA        30115   SFD         7.750        7.250       $2,588.51    180       1-Feb-15
5731601     DULUTH                      GA        30097   SFD         7.875        7.250       $4,268.02    180       1-Mar-15
5731612     MOORESTOWN                  NJ        08057   SFD         7.875        7.250       $2,737.23    180       1-Feb-15
5731624     PRESCOTT                    AZ        86303   SFD         8.000        7.250       $4,171.43    180       1-Feb-15
5731636     MONEE                       IL        60449   SFD         7.750        7.250       $3,798.99    177       1-Nov-14
5731652     CALIFON                     NJ        07830   SFD         7.625        7.250       $3,502.99    180       1-Mar-15
5733261     AVON                        CO        81620   LCO         7.875        7.250       $5,690.70    180       1-Feb-15
5733268     SOUTHERN SHORES             NC        27949   SFD         7.625        7.250       $2,708.98    180       1-Jan-15
5733397     CLIVE                       IA        50325   SFD         8.000        7.250       $3,297.00    180       1-May-15
5735121     BLUFFTON                    SC        29910   SFD         8.125        7.250       $4,579.95    180       1-Jun-15
5743702     BUENA PARK                  CA        90621   SFD         8.625        7.250       $3,968.33    180       1-Apr-15
5743722     DES PERES                   MO        63131   SFD         8.250        7.250       $3,042.37    180       1-Apr-15
5743726     SALEM                       NH        03079   SFD         8.750        7.250       $2,998.35    180       1-May-15
5743732     SAN RAMON                   CA        94583   SFD         7.750        7.250       $3,670.04    180       1-May-15
5743739     ORINDA                      CA        94563   SFD         7.500        7.233       $3,708.05    180       1-Apr-15
5743748     MOUNTAIN VIEW               CA        94041   SFD         8.000        7.250       $4,778.27    180       1-May-15
5743754     BERKELEY                    CA        94707   SFD         7.625        7.250       $4,662.25    180       1-Apr-15
5743760     ORINDA                      CA        94563   SFD         7.750        7.250       $2,823.83    180       1-May-15
5743763     HOBOKEN                     NJ        07030   LCO         8.625        7.250       $2,619.10    180       1-Apr-15
5743766     LA JOLLA                    CA        92037   SFD         6.875        6.608       $3,121.49    180       1-Jul-14
5743812     JAMUL AREA                  CA        91935   SFD         8.250        7.250       $2,522.37    180       1-May-15
5743820     OXNARD                      CA        93035   SFD         8.000        7.250       $3,679.27    180       1-May-15
5743827     SARATOGA                    CA        95070   SFD         7.500        7.233       $3,828.57    180       1-May-15
5743833     NASHVILLE                   TN       37215    SFD         8.000        7.250       $2,866.96    180       1-Apr-15
5743841     COVINA                      CA       91724    SFD         8.000        7.250       $2,942.21    180       1-Apr-15
5743852     KILMARNOCK                  VA       22482    SFD         7.875        7.250       $3,490.30    180       1-May-15
5743857     LUTHER                      OK       73054    SFD         8.375        7.250       $3,430.77    180       1-Apr-15
5743862     ALBUQUERQUE                 NM       87111    SFD         8.125        7.250       $3,312.32    180       1-May-15
5743864     LA QUINTA                   CA       92253    SFD         7.375        7.108       $3,235.19    180       1-Jan-15
5744252     BERKELEY                    CA       94708    SFD         7.625        7.250       $3,643.11    180       1-May-15
5744253     MATTHEWS                    NC       28105    PUD         7.875        7.250       $3,692.45    120       1-Apr-10
5744264     PORTLAND                    OR       97225    SFD         7.875        7.250       $3,793.80    180       1-Apr-15
5744267     LOUISVILLE                  CO       80027    PUD         8.375        7.250       $3,674.15    180       1-Apr-15
5744272     DADEVILLE                   AL       36853    SFD         8.375        7.250       $3,030.03    180       1-Mar-15
5744275     ALPHARETTA                  GA       30004    SFD         7.625        7.250       $2,839.01    180       1-May-15
5744281     ATLANTA                     GA       30309    LCO         8.625        7.250       $4,257.02    180       1-Apr-15
5744285     FORT LAUDERDALE             FL       33325    SFD         8.375        7.250       $4,003.54    180       1-Apr-15
5744291     MILWAUKIE                   OR       97267    SFD         8.375        7.250       $2,932.28    180       1-Apr-15
5744298     COCONUT GROVE               FL       33133    HCO         8.125        7.250       $2,503.50    180       1-Apr-15
5744313     HOUSTON                     TX       77018    SFD         8.000        7.250       $3,058.09    180       1-Apr-15
5744318     THOUSAND OAKS               CA       91320    SFD         8.000        7.250       $3,669.70    180       1-Apr-15
5744326     LITTLE ROCK                 AR       72207    SFD         7.500        7.233       $4,579.45    180       1-Apr-15
5744333     LA HABRA HEIGHTS            CA       90631    SFD         7.750        7.250       $5,082.89    180       1-May-15
5744341     MURRELLS INLET              SC       29576    SFD         8.375        7.250       $4,887.14    180       1-Apr-15
5744347     SAN FRANCISCO               CA       94132    SFD         8.250        7.250       $2,910.43    180       1-May-15
5744350     DULUTH                      GA       30097    SFD         7.750        7.250       $3,765.11    180       1-May-15
5744355     DALLAS                      TX       75252    SFD         8.000        7.250       $3,207.17    180       1-Apr-15
5744359     LUTHERVILLE                 MD       21093    SFD         8.500        7.250       $4,431.33    180       1-May-15
5744385     LAFAYETTE                   CA       94549    PUD         8.875        7.250       $7,551.34    180       1-Apr-15
5744391     PEARLAND                    TX       77584    SFD         7.625        7.250       $3,615.09    180       1-May-15
5744397     LAGUNA NIGUEL               CA       92677    SFD         7.875        7.250       $3,793.80    180       1-May-15
5744399     OKLAHOMA CITY               OK       73142    SFD         6.750        6.483       $3,008.70    180       1-Sep-14
5744402     WESTON                      FL       33332    PUD         7.625        7.250       $3,736.52    180       1-Apr-15
5744407     CONYERS                     GA       30094    SFD         8.250        7.250       $2,960.87    180       1-Apr-15
5744450     NICHOLS HILLS               OK       73116    SFD         8.250        7.250       $6,014.87    180       1-Apr-15
5744454     THOUSAND OAKS               CA       91320    PUD         8.000        7.250       $3,822.61    180       1-May-15
5744465     CHARLOTTE                   NC       28211    SFD         8.125        7.250       $4,246.31    180       1-Apr-15
5744482     ORMOND BEACH                FL       32174    SFD         8.250        7.250       $3,346.98    180       1-Apr-15
5744492     NEW ORLEANS                 LA       70118    SFD         8.125        7.250       $2,888.65    180       1-Apr-15
5744512     SPICEWOOD                   TX       78669    PUD         7.875        7.250       $3,679.99    180       1-Mar-15
5744526     FALLS CHURCH                VA       22043    SFD         7.750        7.250       $3,200.34    180       1-Mar-15
5744540     HAWTHORN WOODS              IL       60047    SFD         8.375        7.250       $2,932.28    180       1-Apr-15
5744543     GALVESTON                   TX       77554    PUD         8.125        7.250       $6,258.73    180       1-Apr-15
5744553     HONOLULU                    HI       96816    SFD         7.750        7.250       $4,856.98    180       1-Apr-15
5744555     REDWOOD CITY                CA       94065    PUD         8.000        7.250       $3,058.09    180       1-Apr-15
5744558     GOLETA                      CA       93117    LCO         8.125        7.250       $2,696.07    180       1-Apr-15
5744565     PHOENIX                     AZ       85028    SFD         8.250        7.250       $3,096.69    180       1-May-15
5744568     WEST BLOOMFIELD             MI       48322    SFD         6.875        6.608       $3,790.38    180       1-May-14
5744571     CORONADO                    CA       92118    LCO         8.000        7.250       $4,128.42    180       1-Apr-15
5744574     SUISUN CITY                 CA       94585    SFD         6.875        6.608       $2,853.94    180       1-Jun-14
5744576     MACON                       GA       31204    SFD         7.750        7.250       $4,047.49    180       1-Apr-15
5744580     FERNANDINA BEACH            FL       32034    PUD         8.250        7.250       $2,848.33    180       1-Apr-15
5744584     TOMS RIVER                  NJ       08753    SFD         7.750        7.250       $2,823.83    180       1-Nov-14
5744588     SPRINGFIELD                 VA       22153    SFD         7.875        7.250       $2,654.72    180       1-Apr-15
5744591     DECATUR                     GA       30030    SFD         8.250        7.250       $3,152.96    180       1-Apr-15
5744605     MONTGOMERY                  AL       36117    SFD         8.500        7.250       $2,809.47    180       1-Mar-15
5744612     WILLIS                      TX       77378    PUD         7.500        7.233       $2,878.37    180       1-Jul-14
5750303     STAMFORD                    CT       06902    SFD         7.625        7.250       $4,670.65    180       1-Apr-15
5750319     NEW YORK                    NY       10021    COP         8.375        7.250       $3,274.38    180       1-May-15
5750805     BROOKLYN                    NY       11238    MF2         8.250        7.250       $4,074.59    180       1-May-15
5750807     NEW YORK                    NY       10011    COP         8.500        7.250       $5,416.07    180       1-Apr-15
5750811     WOODBURY                    NY       11797    SFD         8.250        7.250       $6,305.92    180       1-Apr-15
5750812     PLEASANT VALLEY             NY       12569    SFD         8.375        7.250       $5,473.59    180       1-Apr-15
5750817     NEW YORK                    NY       10022    SFD         8.125        7.250       $4,785.53    180       1-Apr-15
5750820     NEW YORK                    NY       10007    HCO         8.500        7.250       $9,847.40    180       1-May-15
5750822     SCARSDALE                   NY       10583    SFD         8.250        7.250       $3,492.51    180       1-May-15
5750827     HEWLETT BAY PARK            NY       11557    SFD         8.500        7.250       $9,847.40    180       1-May-15
5750839     ATLANTIC HIGHLANDS          NJ       07716    SFD         8.250        7.250       $5,820.84    180       1-Apr-15
5750845     KINGS POINT                 NY       11042    SFD         8.625        7.250       $9,920.80    180       1-Apr-15
5750853     ESSEX FELLS                 NJ       07021    SFD         8.250        7.250       $7,033.52    180       1-May-15
5752310     SARASOTA                    FL       34240    SFD         8.250        7.250       $3,016.70    168       1-Dec-13
5752315     WINTER PARK                 FL       32789    SFD         6.750        6.483       $4,849.75    180       1-Apr-14
5752327     ORLANDO                     FL       32836    SFD         6.750        6.483       $4,468.79    180       1-Dec-13
5752346     NASHVILLE                   TN       37205    SFD         8.875        7.250       $5,034.23    180       1-Apr-15
5752354     ST GEORGE ISLAND            FL       32328    SFD         7.500        7.233       $3,837.83    180       1-Aug-14
5752368     ATLANTA                     GA       30350    SFD         6.875        6.608       $6,911.75    180       1-Jun-13
5752384     FORT LAUDERDALE             FL       33327    SFD         7.000        6.733       $3,410.10    156       1-Sep-11
5752396     GLEN ALLEN                  VA       23060    SFD         8.125        7.250       $2,407.21    180       1-Mar-15
5752417     KNOXVILLE                   MD       21758    SFD         7.250        6.983       $2,629.05    180       1-Jan-15
5752434     COROLLA                     NC       27927    SFD         6.625        6.358       $4,231.93    180       1-Feb-14
5752449     HIGHLAND PARK               TX       75205    SFD         7.875        7.250       $2,845.35    180       1-Mar-15
5752597     ROANOKE                     VA       24014    SFD         7.750        7.250       $3,341.53    180       1-Apr-15
5757023     ROWLAND HEIGHTS             CA       92748    SFD         7.875        7.250       $2,959.16    180       1-Apr-15
5757027     PARAMUS                     NJ       07652    SFD         7.875        7.250       $4,315.45    180       1-Apr-15
5757039     COUNCE                      TN       38326    SFD         8.500        7.250       $3,820.79    180       1-Apr-15
5757050     WYCKOFF                     NJ       07481    SFD         7.875        7.250       $2,684.12    180       1-May-15
5757064     COLTS NECK                  NJ       07722    SFD         8.125        7.250       $5,151.43    180       1-Apr-15
5757077     COLLEGE STATION             TX       77842    SFD         8.375        7.250       $2,932.28    180       1-Apr-15
5757084     CRANSTON                    RI       02921    SFD         8.750        7.250       $4,173.70    180       1-May-15
5757090     PHILADELPHIA                PA       19118    SFD         7.750        7.250       $4,329.87    180       1-Mar-15
5757102     MELVILLE                    NY       11747    SFD         8.000        7.250       $3,639.83    120       1-Apr-10
5757111     MCLEAN                      VA       22102    SFD         7.875        7.250       $4,742.25    180       1-Mar-15
5757122     LOUISVILLE                  KY       40207    SFD         8.250        7.250       $3,395.49    180       1-Apr-15
5757130     TIVERTON                    RI       02878    SFD         7.750        7.250       $2,936.78    180       1-Apr-15
5763394     ATLANTA                     GA       30307    SFD         7.875        7.250       $2,845.35    180       1-Jun-15
5763409     CHESTER                     NJ       07931    SFD         7.625        7.250       $3,456.28    180       1-May-15
5763422     OOLTEWAH                    TN       37363    SFD         8.375        7.250       $4,574.35    180       1-May-15
5763439     LEAGUE CITY                 TX       77573    SFD         8.250        7.250       $3,395.49    180       1-Jun-15
5763456     PANAMA CITY BEACH           FL       32407    SFD         8.125        7.250       $2,773.10    180       1-Jun-15
5763468     CHAPEL HILL                 NC       27514    SFD         8.125        7.250       $4,650.73    180       1-May-15
5763500     LIGHTHOUSE POINT            FL       33064    SFD         8.000        7.250       $3,249.22    180       1-May-15
5763513     HOUSTON                     TX       77079    SFD         7.875        7.250       $3,129.88    180       1-Apr-15
5763531     OLD LYME                    CT       06371    SFD         7.750        7.250       $2,823.83    180       1-May-15
</TABLE>
<PAGE>



<TABLE>
                                                        EXHIBIT F-3 (cont'd)

                                                     [Schedule of Mortgage Loans
                                                    Serviced by Other Servicers]

<CAPTION>
WFMBS
WFHMI / 2000-03  Exhibit F-3
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS


(i)         (ix)                (x)    (xi)         (xii)    (xiii)     (xv)       (xvi)
--------    -----------------   ------ --------- ----------  --------   -------    --------
            CUT-OFF
MORTGAGE    DATE                                  MORTGAGE              MASTER     FIXED
LOAN        PRINCIPAL                             INSURANCE  SERVICE    SERVICE    RETAINED
NUMBER      BALANCE             LTV    SUBSIDY      CODE     FEE        FEE        YIELD
--------    -----------------   ------ --------- ----------  --------   -------    --------
<S>          <C>                <C>    <C>       <C>         <C>        <C>        <C>
4771405      $     218,802.00    76.67                       0.250      0.017       0.000
4797093      $     270,559.84    78.89                       0.250      0.017       0.000
4842926      $     249,496.40    43.67                       0.250      0.017       0.000
4966761      $     302,394.27    67.82                       0.250      0.017       0.000
4979818      $      29,875.57    60.38                       0.250      0.017       0.000
4996499      $      78,664.24    77.09                       0.250      0.017       0.000
4996514      $     337,108.64    80.00                       0.250      0.017       0.000
5025414      $      55,232.51    70.59                       0.250      0.017       0.000
5025455      $     115,499.56    56.61                       0.250      0.017       0.000
5025468      $      65,688.52   100.00                       0.250      0.017       0.000
5025612      $     189,450.18    75.47                       0.250      0.017       0.000
5046559      $     308,648.40    59.09                       0.250      0.017       0.000
5046595      $      68,413.77    80.00                       0.250      0.017       0.000
5046638      $     166,869.07    34.31                       0.250      0.017       0.000
5046691      $     131,195.77   100.00                       0.250      0.017       0.000
5046703      $     521,765.88   100.00                       0.250      0.017       0.000
5046738      $      93,438.47    41.15                       0.250      0.017       0.000
5046742      $      98,059.88    80.00                       0.250      0.017       0.000
5057752      $     249,532.57    75.00                       0.250      0.017       0.000
5070713      $     246,093.96    78.32                       0.250      0.017       0.000
5070782      $     342,537.25    75.72                       0.250      0.017       0.000
5089053      $     284,175.40    36.82                       0.250      0.017       0.000
5089101      $     290,091.35    57.38                       0.250      0.017       0.000
5119498      $     318,575.57    80.00                       0.250      0.017       0.000
5146356      $     259,442.58    60.44                       0.250      0.017       0.233
5146362      $     252,570.68    78.51                       0.250      0.017       0.000
5146368      $     458,877.24    64.38                       0.250      0.017       0.483
5146370      $     265,407.06    57.54                       0.250      0.017       0.483
5146372      $     328,086.27    37.96                       0.250      0.017       0.483
5146373      $     251,305.13    80.00                       0.250      0.017       0.608
5146558      $     339,048.60    64.86                       0.250      0.017       0.858
5146627      $      47,913.05    76.56                       0.250      0.017       1.233
5148400      $     395,767.43    46.47                       0.250      0.017       0.000
5150718      $     337,304.67    50.00                       0.250      0.017       0.108
5155843      $      91,722.69    52.17                       0.250      0.017       0.233
5155857      $      34,694.26    66.07                       0.250      0.017       0.483
5726175      $     297,522.31    80.00                       0.250      0.017       1.108
5726588      $     372,825.38    77.32                       0.250      0.017       0.483
5729267      $     269,963.04    71.06                       0.250      0.017       0.483
5729289      $     594,529.71    48.04                       0.250      0.017       0.000
5729297      $     420,176.15    80.00                       0.250      0.017       0.108
5729315      $     294,010.05    80.00                       0.250      0.017       0.108
5729318      $     421,525.76    80.00                       0.250      0.017       0.108
5729328      $     396,509.00    48.49                       0.250      0.017       0.483
5729332      $     335,986.79    45.95                       0.250      0.017       0.358
5729348      $     196,489.56    80.00                       0.250      0.017       0.983
5729354      $     335,146.07    80.00                       0.250      0.017       0.858
5729362      $     395,226.90    55.17                       0.250      0.017       0.233
5729364      $     355,704.21    74.23                       0.250      0.017       0.233
5729370      $     378,481.35    80.00                       0.250      0.017       0.358
5729375      $     350,763.90    68.93                       0.250      0.017       0.233
5729381      $     335,128.57    80.00                       0.250      0.017       0.733
5729382      $     363,796.42    80.00                       0.250      0.017       0.733
5729387      $     355,682.58    64.12                       0.250      0.017       0.233
5729394      $     259,196.72    77.87                       0.250      0.017       0.358
5729396      $     346,877.77    18.52                       0.250      0.017       0.233
5729407      $     331,596.08    89.36               12      0.250      0.017       0.000
5729410      $     373,295.30    66.18                       0.250      0.017       0.000
5729412      $     406,382.29    65.08                       0.250      0.017       0.358
5729415      $     330,609.28    75.00                       0.250      0.017       0.608
5729418      $     398,396.62    70.70                       0.250      0.017       0.733
5729422      $     306,007.15    80.00                       0.250      0.017       0.000
5729425      $     316,222.86    80.00                       0.250      0.017       0.358
5729426      $     635,848.24    74.71                       0.250      0.017       0.000
5729427      $     985,035.82    63.09                       0.250      0.017       0.233
5729430      $     259,993.03    76.81                       0.250      0.017       0.233
5729434      $     281,786.79    75.46                       0.250      0.017       0.000
5729436      $     393,939.89    53.52                       0.250      0.017       0.108
5729439      $     298,611.08    87.32               06      0.250      0.017       0.608
5729440      $     268,149.24    76.06                       0.250      0.017       0.483
5729445      $     296,720.95    33.33                       0.250      0.017       1.233
5729450      $     644,389.08    73.45                       0.250      0.017       0.608
5729452      $     284,161.05    69.55                       0.250      0.017       0.000
5729456      $     642,327.67    57.52                       0.250      0.017       0.358
5729464      $     601,889.58    68.50                       0.250      0.017       0.483
5729469      $     511,896.40    58.33                       0.250      0.017       0.000
5729474      $     262,716.04    80.00                       0.250      0.017       0.233
5729476      $     630,214.03    80.00                       0.250      0.017       0.000
5729485      $     274,955.73    70.80                       0.250      0.017       0.233
5729486      $     237,606.46    80.00                       0.250      0.017       0.000
5729495      $     286,085.79    79.99                       0.250      0.017       0.358
5729510      $     455,961.68    54.82                       0.250      0.017       0.000
5729516      $     279,427.30    72.46                       0.250      0.017       0.000
5729524      $     267,507.80    80.00                       0.250      0.017       1.233
5729533      $     360,156.88    80.00                       0.250      0.017       0.108
5729541      $     343,557.84    31.82                       0.250      0.017       0.000
5729542      $     424,133.30    80.00                       0.250      0.017       0.108
5729550      $     295,559.10    80.00                       0.250      0.017       0.358
5729552      $     282,093.90    65.71                       0.250      0.017       0.000
5729560      $     335,784.72    67.59                       0.250      0.017       0.608
5729567      $     297,447.10    70.00                       0.250      0.017       0.358
5729572      $     324,294.27    80.00                       0.250      0.017       0.858
5729576      $     311,241.20    52.50                       0.250      0.017       0.233
5729577      $     327,088.19    48.89                       0.250      0.017       0.358
5729580      $     591,118.18    63.83                       0.250      0.017       0.358
5729592      $     312,350.63    80.00                       0.250      0.017       0.608
5729599      $     320,037.07    70.65                       0.250      0.017       0.233
5729604      $     299,696.79    80.00                       0.250      0.017       0.733
5729708      $     879,985.12    78.26                       0.250      0.017       0.000
5729709      $     392,883.77    37.42                       0.250      0.017       0.000
5729710      $     415,096.27    67.74                       0.250      0.017       0.483
5729711      $     112,937.54    79.86                       0.250      0.017       0.358
5729714      $      65,634.75    44.59                       0.250      0.017       0.483
5729718      $     451,996.98    79.99                       0.250      0.017       0.000
5729722      $     290,522.31    77.61                       0.250      0.017       0.358
5729724      $     528,065.28    80.00                       0.250      0.017       0.358
5729726      $     322,797.96    80.00                       0.250      0.017       0.108
5729727      $     474,272.33    74.42                       0.250      0.017       0.233
5729728      $     415,955.36    79.98                       0.250      0.017       0.108
5729729      $     375,465.58    80.00                       0.250      0.017       0.233
5729730      $     439,138.87    55.71                       0.250      0.017       0.358
5729733      $     430,473.04    79.42                       0.250      0.017       0.608
5729734      $      75,986.36    80.00                       0.250      0.017       0.483
5729738      $     415,096.27    64.62                       0.250      0.017       0.483
5729742      $     305,953.28    90.00               17      0.250      0.017       0.483
5729747      $     370,573.66    50.34                       0.250      0.017       0.358
5729748      $     286,614.10    70.30                       0.250      0.017       0.483
5729752      $     419,434.56    73.89                       0.250      0.017       0.233
5729756      $     341,063.04    80.00                       0.250      0.017       0.733
5729759      $     316,139.86    78.27                       0.250      0.017       0.108
5729760      $     303,094.19    75.00                       0.250      0.017       0.733
5729765      $     391,474.88    74.77                       0.250      0.017       0.108
5729772      $     290,633.11    79.73                       0.250      0.017       0.358
5729773      $     271,754.01    56.24                       0.250      0.017       0.358
5729774      $     184,068.19    46.58                       0.250      0.017       0.983
5729779      $     325,827.45    69.11                       0.250      0.017       0.483
5729780      $     294,581.33    79.99                       0.250      0.017       0.358
5729783      $     328,249.06    80.00                       0.250      0.017       0.858
5729787      $     395,226.90    75.76                       0.250      0.017       0.233
5729791      $     275,855.16    80.00                       0.250      0.017       0.358
5729797      $     344,050.83    50.00                       0.250      0.017       0.233
5729822      $     493,848.18    70.92                       0.250      0.017       0.608
5729825      $   1,189,527.00    63.59                       0.250      0.017       0.483
5729830      $     314,722.91    80.00                       0.250      0.017       0.608
5729839      $     300,991.47    80.00                       0.250      0.017       0.733
5729854      $     630,000.18    80.00                       0.250      0.017       0.000
5729859      $     484,341.17    73.68                       0.250      0.017       0.608
5729865      $     321,201.77    37.50                       0.250      0.017       0.108
5729870      $     413,916.37    63.16                       0.250      0.017       0.608
5729874      $     392,108.36    57.02                       0.250      0.017       0.358
5729880      $     296,172.53    78.95                       0.250      0.017       0.358
5729888      $     277,132.90    80.00                       0.250      0.017       0.358
5729897      $     565,321.55    68.10                       0.250      0.017       0.483
5729903      $     346,945.35    70.00                       0.250      0.017       0.483
5729906      $     288,490.27    78.72                       0.250      0.017       0.733
5729914      $     494,098.22    60.98                       0.250      0.017       0.358
5729917      $     644,201.56    43.33                       0.250      0.017       0.233
5729919      $     515,609.14    80.00                       0.250      0.017       0.858
5729925      $     640,481.89    61.90                       0.250      0.017       0.483
5729931      $     329,253.13    64.68                       0.250      0.017       0.608
5730004      $     415,197.53    80.00                       0.250      0.017       0.608
5730005      $     406,307.93    80.00                       0.250      0.017       0.483
5730014      $     269,212.88    77.30                       0.250      0.017       0.108
5730016      $     285,613.24    55.77                       0.250      0.017       0.108
5730021      $     295,559.10    80.00                       0.250      0.017       0.358
5730024      $     461,582.56    75.00                       0.250      0.017       0.000
5730031      $     603,058.28    74.18                       0.250      0.017       0.608
5730036      $     315,211.44    41.83                       0.250      0.017       0.233
5730040      $     492,436.65    71.43                       0.250      0.017       0.108
5730045      $     344,705.69    77.09                       0.250      0.017       0.108
5730048      $     335,986.79    53.13                       0.250      0.017       0.358
5730057      $     640,378.07    59.09                       0.250      0.017       0.358
5731529      $     296,497.33    44.45                       0.250      0.017       0.483
5731544      $     420,217.64    80.00                       0.250      0.017       0.233
5731551      $     494,288.63    48.54                       0.250      0.017       0.733
5731563      $     282,401.61    71.70                       0.250      0.017       0.000
5731586      $     270,753.73    39.00                       0.250      0.017       0.233
5731601      $     444,688.43    35.30                       0.250      0.017       0.358
5731612      $     284,327.83    61.93                       0.250      0.017       0.358
5731624      $     430,027.41    90.00               12      0.250      0.017       0.483
5731636      $     393,651.51    85.11               12      0.250      0.017       0.233
5731652      $     370,122.75    26.22                       0.250      0.017       0.108
5733261      $     591,118.18    53.33                       0.250      0.017       0.358
5733268      $     284,719.09    49.15                       0.250      0.017       0.108
5733397      $     342,999.35    75.00                       0.250      0.017       0.483
5735121      $     474,290.60    69.52                       0.250      0.017       0.608
5743702      $     396,696.38    50.00                       0.250      0.017       1.108
5743722      $     309,912.23    80.00                       0.250      0.017       0.733
5743726      $     298,372.39    40.00                       0.250      0.017       1.233
5743732      $     387,588.68    75.00                       0.250      0.017       0.233
5743739      $     396,353.15    32.65                       0.250      0.017       0.000
5743748      $     497,100.49    65.79                       0.250      0.017       0.483
5743754      $     494,598.86    70.00                       0.250      0.017       0.108
5743760      $     298,221.62    48.00                       0.250      0.017       0.233
5743763      $     261,819.60    80.00                       0.250      0.017       1.108
5743766      $     336,174.35    40.46                       0.250      0.017       0.000
5743812      $     258,524.58    57.14                       0.250      0.017       0.733
5743820      $     382,767.38    79.38                       0.250      0.017       0.483
5743827      $     410,497.56    41.30                       0.250      0.017       0.000
5743833      $     297,381.74    75.00                       0.250      0.017       0.483
5743841      $     305,187.01    55.98                       0.250      0.017       0.483
5743852      $     365,842.34    80.00                       0.250      0.017       0.358
5743857      $     345,913.77    90.00               13      0.250      0.017       0.858
5743862      $     342,027.04    80.00                       0.250      0.017       0.608
5743864      $     345,137.26    56.00                       0.250      0.017       0.000
5744252      $     387,662.63    72.22                       0.250      0.017       0.108
5744253      $     298,579.38    90.00               06      0.250      0.017       0.358
5744264      $     396,451.82    80.00                       0.250      0.017       0.358
5744267      $     372,725.91    80.00                       0.250      0.017       0.858
5744272      $     306,497.58    89.86               06      0.250      0.017       0.858
5744275      $     302,098.53    80.00                       0.250      0.017       0.108
5744281      $     425,556.07    70.00                       0.250      0.017       1.108
5744285      $     406,141.36    79.75                       0.250      0.017       0.858
5744291      $     297,398.15    66.67                       0.250      0.017       0.858
5744298      $     257,755.63    80.00                       0.250      0.017       0.608
5744313      $     317,207.19    57.14                       0.250      0.017       0.483
5744318      $     380,648.65    80.00                       0.250      0.017       0.483
5744326      $     489,496.12    39.52                       0.250      0.017       0.000
5744333      $     535,792.46    69.77                       0.250      0.017       0.233
5744341      $     495,778.00    54.05                       0.250      0.017       0.858
5744347      $     298,298.31    35.29                       0.250      0.017       0.733
5744350      $     397,628.81    48.63                       0.250      0.017       0.233
5744355      $     332,167.72    80.00                       0.250      0.017       0.483
5744359      $     447,503.53    78.95                       0.250      0.017       0.983
5744385      $     743,942.02    68.43                       0.250      0.017       1.358
5744391      $     384,595.69    79.47                       0.250      0.017       0.108
5744397      $     397,654.73    68.97                       0.250      0.017       0.358
5744399      $     328,756.32    80.00                       0.250      0.017       0.000
5744402      $     396,392.61    67.80                       0.250      0.017       0.108
5744407      $     302,594.31    80.00                       0.250      0.017       0.733
5744450      $     613,699.78    65.96                       0.250      0.017       0.733
5744454      $     390,284.45    76.92                       0.250      0.017       0.483
5744465      $     437,193.22    70.00                       0.250      0.017       0.608
5744482      $     342,054.53    50.00                       0.250      0.017       0.733
5744492      $     297,410.34    60.00                       0.250      0.017       0.608
5744512      $     383,420.20    80.00                       0.250      0.017       0.358
5744526      $     335,942.88    80.00                       0.250      0.017       0.233
5744540      $     297,466.81    41.38                       0.250      0.017       0.858
5744543      $     643,389.11    61.90                       0.250      0.017       0.608
5744553      $     511,396.96    80.00                       0.250      0.017       0.233
5744555      $     317,207.19    41.67                       0.250      0.017       0.483
5744558      $     277,582.99    68.01                       0.250      0.017       0.608
5744565      $     317,389.42    70.93                       0.250      0.017       0.733
5744568      $     405,300.07    75.22                       0.250      0.017       0.000
5744571      $     428,229.72    80.00                       0.250      0.017       0.483
5744574      $     304,825.64    43.24                       0.250      0.017       0.000
5744576      $     425,960.43    80.00                       0.250      0.017       0.233
5744580      $     291,093.35    80.00                       0.250      0.017       0.733
5744584      $     292,649.93    48.00                       0.250      0.017       0.233
5744588      $     277,430.23    79.99                       0.250      0.017       0.358
5744591      $     322,225.26    68.42                       0.250      0.017       0.733
5744605      $     282,111.94    90.00               17      0.250      0.017       0.983
5744612      $     298,851.98    90.00               17      0.250      0.017       0.000
5750303      $     495,490.76    55.56                       0.250      0.017       0.108
5750319      $     333,120.75    74.94                       0.250      0.017       0.858
5750805      $     417,617.66    80.00                       0.250      0.017       0.733
5750807      $     545,406.90    50.00                       0.250      0.017       0.983
5750811      $     644,450.51    61.32                       0.250      0.017       0.733
5750812      $     553,682.94    54.63                       0.250      0.017       0.858
5750817      $     492,709.80    70.00                       0.250      0.017       0.608
5750820      $     994,452.28    41.67                       0.250      0.017       0.983
5750822      $     357,957.98    48.00                       0.250      0.017       0.733
5750827      $     994,393.29    41.67                       0.250      0.017       0.983
5750839      $     594,877.42    75.00                       0.250      0.017       0.733
5750845      $     991,741.02    54.05                       0.250      0.017       1.108
5750853      $     719,377.32    55.77                       0.250      0.017       0.733
5752310      $     293,181.25    42.20                       0.250      0.017       0.733
5752315      $     520,475.98    47.66                       0.250      0.017       0.000
5752327      $     471,341.48    68.24                       0.250      0.017       0.000
5752346      $     495,961.34    60.98                       0.250      0.017       1.358
5752354      $     399,342.81    90.00               01      0.250      0.017       0.000
5752368      $     708,752.81    77.50                       0.250      0.017       0.000
5752384      $     202,773.45    50.90                       0.250      0.017       0.000
5752396      $     246,461.10    52.08                       0.250      0.017       0.608
5752417      $     282,584.48    90.00               11      0.250      0.017       0.000
5752434      $     450,000.55    50.74                       0.250      0.017       0.000
5752449      $     296,254.97    25.00                       0.250      0.017       0.358
5752597      $     351,833.17    68.93                       0.250      0.017       0.233
5757023      $     309,247.04    78.99                       0.250      0.017       0.358
5757027      $     450,783.92    79.82                       0.250      0.017       0.358
5757039      $     384,759.79    80.00                       0.250      0.017       0.983
5757050      $     281,318.77    56.04                       0.250      0.017       0.358
5757064      $     530,381.77    69.98                       0.250      0.017       0.608
5757077      $     297,330.90    50.17                       0.250      0.017       0.858
5757084      $     415,334.37    80.00                       0.250      0.017       1.233
5757090      $     454,510.96    80.00                       0.250      0.017       0.233
5757102      $     295,047.64    33.71                       0.250      0.017       0.483
5757111      $     494,098.22    36.23                       0.250      0.017       0.358
5757122      $     347,011.83    77.78                       0.250      0.017       0.733
5757130      $     308,470.72    80.00                       0.250      0.017       0.233
5763394      $     299,123.40    66.67                       0.250      0.017       0.358
5763409      $     367,694.08    62.71                       0.250      0.017       0.108
5763422      $     465,374.67    80.00                       0.250      0.017       0.858
5763439      $     348,910.76    62.28                       0.250      0.017       0.733
5763456      $     287,176.90    80.00                       0.250      0.017       0.608
5763468      $     480,229.82    79.18                       0.250      0.017       0.608
5763500      $     336,928.94    80.00                       0.250      0.017       0.483
5763513      $     327,088.21    78.57                       0.250      0.017       0.358
5763531      $     298,221.62    55.56                       0.250      0.017       0.233

             $ 107,526,605.71
</TABLE>

COUNT:                              289
WAC:                        7.861959956
WAM:                        174.2764793
WALTV:                      66.92039485


<PAGE>



                                  EXHIBIT F-3B

                           [Schedule of Mortgage Loans
                          Serviced by Other Servicers]

WFMBS
WFHMI / 2000-03  Exhibit F-3B
15 YEAR FIXED RATE NON RELOCATION  AND RELOCATION LOANS

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

MORTGAGE                                            NMI
LOAN                                                LOAN
NUMBER      SERVICER                                SELLER
--------    ----------------------------            ----------------------------
4771405     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
4797093     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
4842926     HOMESIDE LENDING                        HOMESIDE LENDING
4966761     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
4979818     BANK UNITED OF TEXAS                    BANK UNITED OF TEXAS
4996499     FIRST HORIZON HOME LOAN COR             FIRST HORIZON HOME LOAN COR
4996514     FIRST HORIZON HOME LOAN COR             FIRST HORIZON HOME LOAN COR
5025414     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5025455     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5025468     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5025612     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5046559     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5046595     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5046638     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5046691     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5046703     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5046738     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5046742     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5057752     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5070713     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5070782     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5089053     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5089101     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5119498     MERRILL LYNCH CREDIT CORP.              MERRILL LYNCH CREDIT CORP.
5146356     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5146362     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5146368     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5146370     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5146372     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5146373     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5146558     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5146627     COUNTRYWIDE FUNDING CORP.               COUNTRYWIDE FUNDING CORP.
5148400     HUNTINGTON MORTGAGE COMPANY             HUNTINGTON MORTGAGE COMPANY
5150718     DOWNEY SAVINGS & LOAN ASSOC             DOWNEY SAVINGS & LOAN ASSOC
5155843     NATIONAL CITY MORTGAGE C                NATIONAL CITY MORTGAGE C
5155857     NATIONAL CITY MORTGAGE C                NATIONAL CITY MORTGAGE C
5726175     HIBERNIA NATIONAL BANK                  HIBERNIA NATIONAL BANK
5726588     BRENTON MORTGAGE, INC.                  BRENTON MORTGAGE, INC.
5729267     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729289     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729297     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729315     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729318     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729328     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729332     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729348     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729354     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729362     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729364     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729370     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729375     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729381     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729382     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729387     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729394     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729396     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729407     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729410     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729412     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729415     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729418     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729422     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729425     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729426     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729427     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729430     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729434     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729436     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729439     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729440     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729445     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729450     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729452     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729456     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729464     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729469     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729474     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729476     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729485     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729486     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729495     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729510     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729516     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729524     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729533     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729541     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729542     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729550     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729552     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729560     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729567     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729572     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729576     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729577     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729580     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729592     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729599     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729604     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729708     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729709     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729710     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729711     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729714     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729718     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729722     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729724     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729726     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729727     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729728     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729729     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729730     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729733     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729734     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729738     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729742     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729747     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729748     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729752     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729756     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729759     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729760     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729765     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729772     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729773     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729774     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729779     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729780     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729783     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729787     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729791     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729797     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729822     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729825     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729830     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729839     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729854     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729859     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729865     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729870     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729874     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729880     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729888     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729897     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729903     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729906     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729914     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729917     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729919     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729925     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5729931     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730004     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730005     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730014     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730016     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730021     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730024     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730031     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730036     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730040     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730045     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730048     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5730057     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5731529     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731544     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731551     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731563     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731586     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731601     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731612     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731624     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731636     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5731652     FIRST UNION MORTGAGE CORP               FIRST UNION MORTGAGE CORP
5733261     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5733268     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5733397     BRENTON MORTGAGE, INC.                  BRENTON MORTGAGE, INC.
5735121     LIGHTHOUSE COMMUNITY BANK               LIGHTHOUSE COMMUNITY BANK
5743702     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743722     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743726     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743732     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743739     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743748     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743754     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743760     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743763     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743766     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743812     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743820     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743827     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743833     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743841     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743852     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743857     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743862     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5743864     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744252     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744253     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744264     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744267     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744272     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744275     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744281     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744285     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744291     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744298     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744313     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744318     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744326     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744333     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744341     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744347     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744350     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744355     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744359     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744385     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744391     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744397     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744399     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744402     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744407     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744450     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744454     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744465     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744482     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744492     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744512     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744526     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744540     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744543     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744553     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744555     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744558     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744565     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744568     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744571     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744574     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744576     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744580     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744584     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744588     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744591     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744605     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5744612     BANK OF AMERICA, NA                     BANK OF AMERICA, NA
5750303     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750319     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750805     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750807     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750811     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750812     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750817     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750820     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750822     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750827     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750839     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750845     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5750853     CHASE MANHATTAN MORTGAGE COR            CHASE MANHATTAN MORTGAGE COR
5752310     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752315     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752327     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752346     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752354     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752368     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752384     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752396     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752417     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752434     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752449     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5752597     SUNTRUST MORTGAGE, INC.                 SUNTRUST MORTGAGE, INC.
5757023     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757027     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757039     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757050     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757064     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757077     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757084     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757090     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757102     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757111     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757122     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5757130     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763394     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763409     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763422     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763439     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763456     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763468     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763500     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763513     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO
5763531     FLEET REAL ESTATE FUNDING CO            FLEET REAL ESTATE FUNDING CO

COUNT:                                          289
WAC:                                    7.861959956
WAM:                                    174.2764793
WALTV:                                  66.92039485


<PAGE>



                                    EXHIBIT G

                               REQUEST FOR RELEASE
                       (for Trust Administrator/Custodian)

Loan Information
----------------

      Name of Mortgagor:                  ____________________________________

      Servicer
      Loan No.:                           ____________________________________

Custodian/Trust Administrator
-----------------------------

      Name:                               ____________________________________

      Address:                            ____________________________________

                                          ____________________________________

      Custodian/Trustee
      Mortgage File No.:                  ____________________________________

Seller
------

      Name:                               ____________________________________

      Address:                            ____________________________________

                                          ____________________________________

      Certificates:                        Mortgage Pass-Through Certificates,
                                           Series 2000-3

            The undersigned Master Servicer hereby acknowledges that it has
received from First Union National Bank, as Trust Administrator for the Holders
of Mortgage Pass-Through Certificates, Series 2000-3, the documents referred to
below (the "Documents"). All capitalized terms not otherwise defined in this
Request for Release shall have the meanings given them in the Pooling and
Servicing Agreement dated as of July 28, 2000 (the "Pooling and Servicing
Agreement") among the Trust Administrator, the Seller, the Master Servicer and
the United States Trust Company of New York, as Trustee.

( )   Promissory Note dated ______________, 20__, in the original principal
      sum of $___________, made by ____________________, payable to, or endorsed
      to the order of, the Trustee.

( )   Mortgage   recorded   on   _____________________   as   instrument   no.
      ______________  in  the  County  Recorder's  Office  of  the  County  of
      ____________________,     State    of     _______________________     in
      book/reel/docket  ____________________ of official records at page/image
      ____________.

( )   Deed  of  Trust  recorded  on  ____________________  as  instrument  no.
      _________________  in the  County  Recorder's  Office  of the  County of
      ___________________,  State  of  _________________  in  book/reel/docket
      ____________________ of official records at page/image ____________.

( )   Assignment  of  Mortgage  or Deed of Trust to the  Trustee,  recorded on
      ______________________________  as instrument no.  ______________ in the
      County Recorder's Office of the County of ______________________,  State
      of  _____________________  in book/reel/docket  ____________________  of
      official records at page/image ____________.

( )   Other  documents,   including  any  amendments,   assignments  or  other
      assumptions of the Mortgage Note or Mortgage.

      ( )   _____________________________________________

      ( )   _____________________________________________

      ( )   _____________________________________________

      ( )   _____________________________________________

      The undersigned Master Servicer hereby acknowledges and agrees as follows:

      (1)   The Master Servicer shall hold and retain possession of the
            Documents in trust for the benefit of the Trustee, solely for the
            purposes provided in the Agreement.

      (2)   The Master Servicer shall not cause or permit the Documents to
            become subject to, or encumbered by, any claim, liens, security
            interest, charges, writs of attachment or other impositions nor
            shall the Master Servicer assert or seek to assert any claims or
            rights of setoff to or against the Documents or any proceeds
            thereof.

      (3)   The Master Servicer shall return the Documents to the Trust
            Administrator when the need therefor no longer exists, unless the
            Mortgage Loan relating to the Documents has been liquidated and the
            proceeds thereof have been remitted to the Certificate Account and
            except as expressly provided in the Agreement.

      (4)   The Documents and any proceeds thereof, including any proceeds of
            proceeds, coming into the possession or control of the Master
            Servicer shall at all times be earmarked for the account of the
            Trust Administrator, on behalf of the Trustee, and the Master
            Servicer shall keep the Documents and any proceeds separate and
            distinct from all other property in the Master Servicer's
            possession, custody or control.


                                       WELLS FARGO BANK MINNESOTA, NATIONAL
                                          ASSOCIATION

                                       By:____________________________________
                                          Name:
                                          Title:

Date: ________________, 20__



<PAGE>


                                    EXHIBIT H


                                            AFFIDAVIT   PURSUANT   TO  SECTION
                                            860E(e)(4)    OF   THE    INTERNAL
                                            REVENUE CODE OF 1986,  AS AMENDED,
                                            AND FOR NON-ERISA INVESTORS



STATE OF                )
                        )  ss.:
COUNTY OF               )


             [NAME OF OFFICER], being first duly sworn, deposes and says:

            1.   That he is [Title of Officer] of [Name of Purchaser] (the
"Purchaser"), a [description of type of entity] duly organized and existing
under the laws of the [State of ________] [United States], on behalf of which he
makes this affidavit.

            2.   That the Purchaser's Taxpayer Identification Number is
[             ].

            3.   That the Purchaser is not a "disqualified organization" within
the meaning of Section 860E(e)(5),of the Internal Revenue Code of 1986, as
amended (the "Code"), or an ERISA Prohibited Holder, and will not be a
"disqualified organization" or an ERISA Prohibited Holder, as of [date of
transfer], and that the Purchaser is not acquiring Wells Fargo Asset Securities
Corporation Mortgage Pass-Through Certificates, Series 2000-3, Class A-R
Certificate (the "Class A-R Certificate") for the account of, or as agent
(including a broker, nominee, or other middleman) for, any person or entity from
which it has not received an affidavit substantially in the form of this
affidavit. For these purposes, a "disqualified organization" means the United
States, any state or political subdivision thereof, any foreign government, any
international organization, any agency or instrumentality of any of the
foregoing (other than an instrumentality if all of its activities are subject to
tax and a majority of its board of directors is not selected by such
governmental entity), any cooperative organization furnishing electric energy or
providing telephone service to persons in rural areas as described in Code
Section 1381(a)(2)(C), or any organization (other than a farmers' cooperative
described in Code Section 521) that is exempt from taxation under the Code
unless such organization is subject to the tax on unrelated business income
imposed by Code Section 511. For these purposes, an "ERISA Prohibited Holder"
means an employee benefit plan or other retirement arrangement subject to Title
I of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
or Code Section 4975 or a governmental plan, as defined in Section 3(32) of
ERISA, subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan") or a Person acting on behalf of or investing the assets of such a
Plan.

            4.   That the Purchaser historically has paid its debts as they
have come due and intends to pay its debts as they come due in the future and
the Purchaser intends to pay taxes associated with holding the Class A-R
Certificate as they become due.

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

            6.   That the Purchaser will not transfer the Class A-R Certificate
to any person or entity from which the Purchaser has not received an affidavit
substantially in the form of this affidavit and as to which the Purchaser has
actual knowledge that the requirements set forth in paragraph 3, 4 or 7 hereof
are not satisfied or that the Purchaser has reason to know does not satisfy the
requirements set forth in paragraph 4 hereof.

            7.   That the Purchaser (i) is a U.S. Person or (ii) is a person
other than a U.S. Person (a "Non-U.S. Person") that holds the Class A-R
Certificate in connection with the conduct of a trade or business within the
United States and has furnished the transferor and the Trust Administrator with
an effective Internal Revenue Service Form 4224 or successor form at the time
and in the manner required by the Code or (iii) is a Non-U.S. Person that has
delivered to both the transferor and the Trust Administrator an opinion of a
nationally recognized tax counsel to the effect that the transfer of the Class
A-R Certificate to it is in accordance with the requirements of the Code and the
regulations promulgated thereunder and that such transfer of the Class A-R
Certificate will not be disregarded for federal income tax purposes. "U.S.
Person" means a citizen or resident of the United States, a corporation or
partnership (unless, in the case of a partnership, Treasury regulations are
adopted that provide otherwise) created or organized in or under the laws of the
United States, any 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).

            8.   That the Purchaser agrees to such amendments of the Pooling
and Servicing Agreement as may be required to further effectuate the
restrictions on transfer of the Class A-R Certificate to such a "disqualified
organization," an agent thereof, an ERISA Prohibited Holder or a person that
does not satisfy the requirements of paragraph 4, paragraph 5 and paragraph 7
hereof.

            9.   That the Purchaser consents to the designation of the Master
Servicer as its agent to act as "tax matters person" of the REMIC pursuant to
Section 3.01 of the Pooling and Servicing Agreement, and if such designation is
not permitted by the Code and applicable law, to act as tax matters person if
requested to do so.


<PAGE>





            IN WITNESS WHEREOF, the Purchaser has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
[Title of Officer] this ___ day of ____________, 20__.

                                       [Name of Purchaser]



                                       By:____________________________________
                                          [Name of Officer]
                                          [Title of Officer]

            Personally appeared before me the above-named [Name of Officer],
known or proved to me to be the same person who executed the foregoing
instrument and to be the [Title of Officer], of the Purchaser, and acknowledged
to me that he [she] executed the same as his [her] free act and deed and the
free act and deed of the Purchaser.

            Subscribed and sworn before me this __ day of __________, 20__.



Notary Public

COUNTY OF____________________

STATE OF_____________________

My commission expires the __ day of __________, 20__.


<PAGE>


                                    EXHIBIT I

              [Letter from Transferor of Class A-R Certificate]




                                     [Date]

First Union National Bank
401 South Tryon Street
Charlotte, North Carolina 28202

      Re:   Wells Fargo Asset Securities Corporation,
            Series 2000-3, Class A-R
            -----------------------------------------

Ladies and Gentlemen:

            [Transferor] has reviewed the attached affidavit of [Transferee],
and has no actual knowledge that such affidavit is not true and has no reason to
know that the information contained in paragraph 4 thereof is not true.

                                                Very truly yours,
                                                [Transferor]



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


<PAGE>



                                    EXHIBIT J

                   WELLS FARGO ASSET SECURITIES CORPORATION

                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 2000-3
                      CLASS [B-4] [B-5] [B-6] CERTIFICATES

                               TRANSFEREE'S LETTER

                                                    _________________ __, ____

First Union National Bank
401 South Tryon Street
Charlotte, North Carolina 28202

Wells Fargo Asset Securities Corporation
7485 New Horizon Way
Frederick, Maryland 21703

            The undersigned (the "Purchaser") proposes to purchase Wells Fargo
Asset Securities Corporation Mortgage Pass-Through Certificates, Series 2000-3,
Class [B-4] [B-5] [B-6] Certificates (the "Class [B-4] [B-5] [B-6]
Certificates") in the principal amount of $___________. In doing so, the
Purchaser hereby acknowledges and agrees as follows:

            Section 1.  Definitions. Each capitalized term used herein and not
otherwise defined herein shall have the meaning ascribed to it in the Pooling
and Servicing Agreement, dated as of July 28, 2000 (the "Pooling and Servicing
Agreement") among Wells Fargo Asset Securities Corporation, as seller (the
"Seller"), Wells Fargo Bank Minnesota, National Association, as master servicer
(the "Master Servicer"), First Union National Bank, as trust administrator (the
"Trust Administrator") and the United States Trust Company of New York, as
trustee (the Trustee"), of Wells Fargo Asset Securities Corporation Mortgage
Pass-Through Certificates, Series 2000-3.

            Section 2.  Representations and Warranties of the Purchaser. In
connection with the proposed transfer, the Purchaser represents and warrants to
the Seller, the Master Servicer and the Trust Administrator that:

            (a) The Purchaser is duly organized, validly existing and in good
standing under the laws of the jurisdiction in which the Purchaser is organized,
is authorized to invest in the Class [B-4] [B-5] [B-6] Certificates, and to
enter into this Agreement, and duly executed and delivered this Agreement.

            (b) The Purchaser is acquiring the Class [B-4] [B-5] [B-6]
Certificates for its own account as principal and not with a view to the
distribution thereof, in whole or in part.

            (c) [The Purchaser has knowledge of financial and business matters
and is capable of evaluating the merits and risks of an investment in the Class
[B-4] [B-5] [B-6] Certificates; the Purchaser has sought such accounting, legal
and tax advice as it has considered necessary to make an informed investment
decision; and the Purchaser is able to bear the economic risk of an investment
in the Class [B-4] [B-5] [B-6] Certificates and can afford a complete loss of
such investment.]

            [(d) The Purchaser is a "Qualified Institutional Buyer" within the
meaning of Rule 144A of the Act.]

            (e) The Purchaser confirms that (a) it has received and reviewed a
copy of the Private Placement Memorandum dated July24, 2000, relating to the
Class [B-4] [B-5] [B-6] Certificates and reviewed, to the extent it deemed
appropriate, the documents attached thereto or incorporated by reference
therein, (b) it has had the opportunity to ask questions of, and receive answers
from the Seller concerning the Class [B-4] [B-5] [B-6] Certificates and all
matters relating thereto, and obtain any additional information (including
documents) relevant to its decision to purchase the Class [B-4] [B-5] [B-6]
Certificates that the Seller possesses or can possess without unreasonable
effort or expense and (c) it has undertaken its own independent analysis of the
investment in the Class [B-4] [B-5] [B-6] Certificates. The Purchaser will not
use or disclose any information it receives in connection with its purchase of
the Class [B-4] [B-5] [B-6] Certificates other than in connection with a
subsequent sale of Class [B-4] [B-5] [B-6] Certificates.

            (f) Either (i) the Purchaser is not an employee benefit plan or
other retirement arrangement subject to Title I of the Employee Retirement
Income Security Act of 1974, as amended, ("ERISA"), or Section 4975 of the
Internal Revenue Code of 1986, as amended (the "Code"), or a governmental plan,
as defined in Section 3(32) of ERISA subject to any federal, state or local law
("Similar Law") which is, to a material extent, similar to the foregoing
provisions of ERISA or the Code (collectively, a "Plan"), an agent acting on
behalf of a Plan, or a person utilizing the assets of a Plan or (ii) if the
Purchaser is an insurance company, (A) the source of funds used to purchase the
Class [B-4] [B-5] [B-6] Certificate is an "insurance company general account"
(as such term is defined in Section V(e) of Prohibited Transaction Class
Exemption 95-60 ("PTE 95-60"), 60 Fed. Reg. 35925 (July 12, 1995), (B) there is
no Plan with respect to which the amount of such general account's reserves and
liabilities for the contract(s) held by or on behalf of such Plan and all other
Plans maintained by the same employer (or affiliate thereof as defined in
Section V(a)(1) of PTE 95-60) or by the same employee organization exceeds 10%
of the total of all reserves and liabilities of such general account (as such
amounts are determined under Section I(a) of PTE 95-60) at the date of
acquisition and (C) the purchase and holding of such Class [B-4] [B-5] [B-6]
Certificates are covered by Sections I and III of PTE 95-60 or (iii) the
Purchaser has provided (a) a "Benefit Plan Opinion" satisfactory to the Seller
and the Trust Administrator of the Trust Estate and (b) such other opinions of
counsel, officers' certificates and agreements as the Seller or the Master
Servicer may have required. A Benefit Plan Opinion is an opinion of counsel to
the effect that the proposed transfer will not cause the assets of the Trust
Estate to be regarded as "plan assets" and subject to the prohibited transaction
provisions of ERISA, the Code or Similar Law and will not subject the Trust
Administrator, the Trustee, the Seller or the Master Servicer to any obligation
in addition to those undertaken in the Pooling and Servicing Agreement
(including any liability for civil penalties or excise taxes imposed pursuant to
ERISA, Section 4975 of the Code or Similar Law).

            (g) If the Purchaser is a depository institution subject to the
jurisdiction of the Office of the Comptroller of the Currency ("OCC"), the Board
of Governors of the Federal Reserve System ("FRB"), the Federal Deposit
Insurance Corporation ("FDIC"), the Office of Thrift Supervision ("OTS") or the
National Credit Union Administration ("NCUA"), the Purchaser has reviewed the
"Supervisory Policy Statement on Securities Activities" dated January 28, 1992
of the Federal Financial Institutions Examination Council and the April 15, 1994
Interim Revision thereto as adopted by the OCC, FRB, FDIC, OTS and NCUA (with
modifications as applicable), as appropriate, other applicable investment
authority, rules, supervisory policies and guidelines of these agencies and, to
the extent appropriate, state banking authorities and has concluded that its
purchase of the Class [B-4] [B-5] [B-6] Certificates is in compliance therewith.

            Section 3.  Transfer of Class [B-4] [B-5] [B-6] Certificates.

            (a) The Purchaser understands that the Class [B-4] [B-5] [B-6]
Certificates have not been registered under the Securities Act of 1933 (the
"Act") or any state securities laws and that no transfer may be made unless the
Class [B-4] [B-5] [B-6] Certificates are registered under the Act and applicable
state law or unless an exemption from registration is available. The Purchaser
further understands that neither the Seller, the Master Servicer nor the Trust
Administrator is under any obligation to register the Class [B-4] [B-5] [B-6]
Certificates or make an exemption available. In the event that such a transfer
is to be made in reliance upon an exemption from the Act or applicable state
securities laws, (i) the Trust Administrator shall require, in order to assure
compliance with such laws, that the Certificateholder's prospective transferee
certify to the Seller and the Trust Administrator as to the factual basis for
the registration or qualification exemption relied upon, and (ii) unless the
transferee is a "Qualified Institutional Buyer" within the meaning of Rule 144A
of the Act, the Trust Administrator or the Seller may, if such transfer is made
within three years from the later of (a) the Closing Date or (b) the last date
on which the Seller or any affiliate thereof was a holder of the Certificates
proposed to be transferred, require an Opinion of Counsel that such transfer may
be made pursuant to an exemption from the Act and state securities laws, which
Opinion of Counsel shall not be an expense of the Trust Administrator, the
Master Servicer or the Seller. Any such Certificateholder desiring to effect
such transfer shall, and does hereby agree to, indemnify the Trustee, the Trust
Administrator, the Master Servicer, any Paying Agent acting on behalf of the
Trust Administrator and the Seller against any liability that may result if the
transfer is not so exempt or is not made in accordance with such federal and
state laws.

            (b) No transfer of a Class [B-4] [B-5] [B-6] shall be made unless
the transferee provides the Seller and the Trust Administrator with a
Transferee's Letter, substantially in the form of this Agreement.

            (c) The Purchaser acknowledges that its Class [B-4] [B-5] [B-6] bear
a legend setting forth the applicable restrictions on transfer.


<PAGE>





            IN WITNESS WHEREOF, the undersigned has caused this Agreement to be
validly executed by its duly authorized representative as of the day and the
year first above written.

                                       [PURCHASER]



                                       By:____________________________________



                                       Its:___________________________________


<PAGE>


                                    EXHIBIT K

                   WELLS FARGO ASSET SECURITIES CORPORATION

                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 2000-3

                      CLASS [B-1] [B-2] [B-3] CERTIFICATES

                               TRANSFEREE'S LETTER

                                                     ________________ __, ____

First Union National Bank
401 South Tryon Street
Charlotte, North Carolina 28202

Wells Fargo Asset Securities Corporation
7485 New Horizon Way
Frederick, Maryland 21703

            The undersigned (the "Purchaser") proposes to purchase Wells Fargo
Asset Securities Corporation Mortgage Pass-Through Certificates, Series 2000-3,
Class [B-1] [B-2] [B-3] Certificates (the "Class [B-1] [B-2] [B-3]
Certificates") in the principal amount of $___________. In doing so, the
Purchaser hereby acknowledges and agrees as follows:

            Section 1.  Definitions. Each capitalized term used herein and not
otherwise defined herein shall have the meaning ascribed to it in the Pooling
and Servicing Agreement, dated as of July 28, 2000 (the "Pooling and Servicing
Agreement") among Wells Fargo Asset Securities Corporation, as seller (the
"Seller"), Wells Fargo Bank Minnesota, National Association, as master servicer
(the "Master Servicer"), First Union National Bank, as trust administrator (the
"Trust Administrator") and the United States Trust Company of New York, as
trustee (the Trustee") of Wells Fargo Asset Securities Corporation Mortgage
Pass-Through Certificates, Series 2000-3.

            Section 2.  Representations and Warranties of the Purchaser. In
connection with the proposed transfer, the Purchaser represents and warrants to
the Seller, the Master Servicer and the Trust Administrator that:

            Either (i) the Purchaser is not an employee benefit plan or other
retirement arrangement subject to Title I of the Employee Retirement Income
Security Act of 1974, as amended, ("ERISA"), or Section 4975 of the Internal
Revenue Code of 1986, as amended (the "Code"), or a governmental plan, as
defined in Section 3(32) of ERISA subject to any federal, state or local law
("Similar Law") which is, to a material extent, similar to the foregoing
provisions of ERISA or the Code (collectively, a "Plan"), an agent acting on
behalf of a Plan, or a person utilizing the assets of a Plan or (ii) if the
Purchaser is an insurance company, (A) the source of funds used to purchase the
Class [B-1] [B-2] [B-3] Certificate is an "insurance company general account"
(as such term is defined in Section V(e) of Prohibited Transaction Class
Exemption 95-60 ("PTE 95-60"), 60 Fed. Reg. 35925 (July 12, 1995), (B) there is
no Plan with respect to which the amount of such general account's reserves and
liabilities for the contract(s) held by or on behalf of such Plan and all other
Plans maintained by the same employer (or affiliate thereof as defined in
Section V(a)(1) of PTE 95-60) or by the same employee organization, exceed 10%
of the total of all reserves and liabilities of such general account (as such
amounts are determined under Section I(a) of PTE 95-60) at the date of
acquisition and (C) the purchase and holding of such Class [B-1] [B-2] [B-3]
Certificate are covered by Sections I and III of PTE 95-60 or (iii) the
Purchaser has provided (a) a "Benefit Plan Opinion" satisfactory to the Seller
and the Trust Administrator of the Trust Estate and (b) such other opinions of
counsel, officers' certificates and agreements as the Seller or the Master
Servicer may have required. A Benefit Plan Opinion is an opinion of counsel to
the effect that the proposed transfer will not cause the assets of the Trust
Estate to be regarded as "plan assets" and subject to the prohibited transaction
provisions of ERISA, the Code or Similar Law and will not subject the Trust
Administrator, the Trustee, the Seller or the Master Servicer to any obligation
in addition to those undertaken in the Pooling and Servicing Agreement
(including any liability for civil penalties or excise taxes imposed pursuant to
ERISA, Section 4975 of the Code or Similar Law).

            IN WITNESS WHEREOF, the undersigned has caused this Agreement to be
validly executed by its duly authorized representative as of the day and the
year first above written.

                                       [PURCHASER]



                                       By:____________________________________



                                       Its:___________________________________



                                       [Reserved]


<PAGE>



                                    EXHIBIT L

                              SERVICING AGREEMENTS

                            WFHM Servicing Agreement

           First Horizon Home Loan Corporation Servicing Agreement

                   Fleet Funding Corp. Servicing Agreement

           Chase Manhattan Mortgage Corporation Servicing Agreement

               Countrywide Home Loans, Inc. Servicing Agreement

                Lighthouse Community Bank Servicing Agreement

         Downey Savings & Loan Association, F.A. Servicing Agreement

             Merrill Lynch Credit Corporation Servicing Agreement

                 Brenton Mortgages, Inc. Servicing Agreement

             The Huntington Mortgage Company Servicing Agreement

                  HomeSide Lending, Inc. Servicing Agreement

                  Hibernia National Bank Servicing Agreement

              National City Mortgage Company Servicing Agreement

                 SunTrust Mortgage, Inc. Servicing Agreement

             First Union Mortgage Corporation Servicing Agreement

                  Bank of America, N.A. Servicing Agreement


<PAGE>


                                    EXHIBIT M

                    [FORM OF SPECIAL SERVICING AGREEMENT]

               SPECIAL SERVICING AND COLLATERAL FUND AGREEMENT
               -----------------------------------------------

            This SPECIAL SERVICING AND COLLATERAL FUND AGREEMENT (the
"Agreement") is made and entered into as of __________________, between Wells
Fargo Bank Minnesota, National Association (the "Company" and "Wells Fargo
Bank") and (the "Purchaser").

                              PRELIMINARY STATEMENT

            ________________________ is the holder of the entire interest in
Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates,
Series 2000-3, Class ____ (the "Class B Certificates"). The Class B Certificates
were issued pursuant to a Pooling and Servicing Agreement dated as of July 28,
2000 among Wells Fargo Asset Securities Corporation, as seller (the "Seller"),
Wells Fargo Bank Minnesota, National Association, as Master Servicer and First
Union National Bank, as Trust Administrator and the United States Trust Company
of New York, as Trustee.

            ________________________ intends to resell all of the Class B
Certificates directly to the Purchaser on or promptly after the date hereof.

            In connection with such sale, the parties hereto have agreed that
the Company will cause, to the extent that the Company as Master Servicer is
granted such authority in the related Servicing Agreements, the related
servicers (each a related "Servicer"), which service the Mortgage Loans which
comprise the Trust Estate related to the above referenced series under the
related servicing agreements (each a related "Servicing Agreement"), to engage
in certain special servicing procedures relating to foreclosures for the benefit
of the Purchaser, and that the Purchaser will deposit funds in a collateral fund
to cover any losses attributable to such procedures as well as all advances and
costs in connection therewith, as set forth herein.

            In consideration of the mutual agreements herein contained, the
receipt and sufficiency of which are hereby acknowledged, the Company and the
Purchaser agree that the following provisions shall become effective and shall
be binding on and enforceable by the Company and the Purchaser:


                                    ARTICLE I

                                   DEFINITIONS

            Section 1.01      Defined Terms

            Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the following meanings:

            Business Day: Any day other than (i) a Saturday or a Sunday or (ii)
a day on which banking institutions in the State of New York are required or
authorized by law or executive order to be closed.

            Collateral Fund: The fund  established and maintained  pursuant to
Section 3.01 hereof.

            Collateral Fund Permitted Investments: Either (i) obligations of, or
obligations fully guaranteed as to principal and interest by, the United States,
or any agency or instrumentality thereof, provided such obligations are backed
by the full faith and credit of the United States, (ii) a money market fund
rated in the highest rating category by a nationally recognized rating agency
selected by the Company, (iii) cash, (iv) mortgage pass-through certificates
issued or guaranteed by Government National Mortgage Association, FNMA or FHLMC,
(v) commercial paper (including both non-interest-bearing discount obligations
and interest-bearing obligations payable on demand or on a specified date), the
issuer of which may be an affiliate of the Company, having at the time of such
investment a rating of at least A-1 by Standard & Poor's ("S&P") or at least F-1
by Fitch, Inc. ("Fitch") or (vi) demand and time deposits in, certificates of
deposit of, any depository institution or trust company (which may be an
affiliate of the Company) incorporated under the laws of the United States of
America or any state thereof and subject to supervision and examination by
federal and/or state banking authorities, so long as at the time of such
investment either (x) the long-term debt obligations of such depository
institution or trust company have a rating of at least AA by Fitch or S&P, (y)
the certificate of deposit or other unsecured short-term debt obligations of
such depository institution or trust company have a rating of at least A-1 by
S&P or F-1 by Fitch or (z) the depository institution or trust company is one
that is acceptable to either S&P or Fitch and, for each of the preceding clauses
(i), (iv), (v) and (vi), the maturity thereof shall be not later than the
earlier to occur of (A) 30 days from the date of the related investment and (B)
the next succeeding Distribution Date as defined in the related Pooling and
Servicing Agreement.

            Commencement of Foreclosure: The first official action required
under local law in order to commence foreclosure proceedings or to schedule a
trustee's sale under a deed of trust, including (i) in the case of a mortgage,
any filing or service of process necessary to commence an action to foreclose,
or (ii) in the case of a deed of trust, posting, the publishing, filing or
delivery of a notice of sale, but not including in either case (x) any notice of
default, notice of intent to foreclose or sell or any other action prerequisite
to the actions specified in (i) or (ii) above, (y) the acceptance of a
deed-in-lieu of foreclosure (whether in connection with a sale of the related
property or otherwise) or (z) initiation and completion of a short pay-off.

            Current Appraisal: With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, an appraisal of the related
Mortgaged Property obtained by the Purchaser at its own expense from an
independent appraiser (which shall not be an affiliate of the Purchaser)
acceptable to the Company as nearly contemporaneously as practicable to the time
of the Purchaser's election, prepared based on the Company's customary
requirements for such appraisals.

            Election to Delay  Foreclosure:  Any election by the  Purchaser to
delay  the  Commencement  of  Foreclosure,  made in  accordance  with  Section
2.02(b).

            Election to  Foreclose:  Any election by the  Purchaser to proceed
with the Commencement of Foreclosure, made in accordance with Section 2.03(a).

            Monthly  Advances:  Principal and interest  advances and servicing
advances including costs and expenses of foreclosure.

            Required Collateral Fund Balance: As of any date of determination,
an amount equal to the aggregate of all amounts previously required to be
deposited in the Collateral Fund pursuant to Section 2.02(d) (after adjustment
for all withdrawals and deposits pursuant to Section 2.02(e)) and Section
2.03(b) (after adjustment for all withdrawals and deposits pursuant to Section
2.03(c)) and Section 3.02 to be reduced by all withdrawals therefrom pursuant to
Section 2.02(g) and Section 2.03(d).

            Section 1.02      Definitions Incorporated by Reference

            All capitalized terms not otherwise defined in this Agreement shall
have the meanings assigned in the Pooling and Servicing Agreement.


                                   ARTICLE II
                          SPECIAL SERVICING PROCEDURES

            Section 2.01      Reports and Notices

            (a)  In connection with the performance of its duties under the
Pooling and Servicing Agreement relating to the realization upon defaulted
Mortgage Loans, the Company as Master Servicer shall provide to the Purchaser
the following notices and reports:

            (i)  Within five Business Days after each Distribution Date (or
     included in or with the monthly statements to Certificateholders pursuant
     to the Pooling and Servicing Agreement), the Company, shall provide to the
     Purchaser a report, using the same methodology and calculations in its
     standard servicing reports, indicating for the Trust Estate the number of
     Mortgage Loans that are (A) thirty days, (B) sixty days, (C) ninety days or
     more delinquent or (D) in foreclosure, and indicating for each such
     Mortgage Loan the loan number and outstanding principal balance.

            (ii) Prior to the Commencement of Foreclosure in connection with any
     Mortgage Loan, the Company shall cause (to the extent that the Company as
     Master Servicer is granted such authority in the related Servicing
     Agreement) the Servicer to provide the Purchaser with a notice (sent by
     telecopier) of such proposed and imminent foreclosure, stating the loan
     number and the aggregate amount owing under the Mortgage Loan. Such notice
     may be provided to the Purchaser in the form of a copy of a referral letter
     from such Servicer to an attorney requesting the institution of
     foreclosure.

            (b) If requested by the Purchaser, the Company shall cause the
Servicer (to the extent that the Company as Master Servicer is granted such
authority in the related Servicing Agreement) to make its servicing personnel
available (during their normal business hours) to respond to reasonable
inquiries, by phone or in writing by facsimile, electronic, or overnight mail
transmission, by the Purchaser in connection with any Mortgage Loan identified
in a report under subsection (a) (i) (B), (a) (i) (C), (a) (i) (D), or (a) (ii)
which has been given to the Purchaser; provided, that (1) the related Servicer
shall only be required to provide information that is readily accessible to its
servicing personnel and is non-confidential and (2) the related Servicer shall
respond within five Business Days orally or in writing by facsimile
transmission.

            (c) In addition to the foregoing, the Company shall cause the
Servicer (to the extent that the Company as Master Servicer is granted such
authority in the related Servicing Agreement) to provide to the Purchaser such
information as the Purchaser may reasonably request provided, however, that such
information is consistent with normal reporting practices, concerning each
Mortgage Loan that is at least ninety days delinquent and each Mortgage Loan
which has become real estate owned, through the final liquidation thereof;
provided, that the related Servicer shall only be required to provide
information that is readily accessible to its servicing personnel and is
non-confidential provided, however, that the Purchaser will reimburse the
Company and the related Servicer for any out of pocket expenses.

            Section 2.02     Purchaser's Election to Delay Foreclosure
                             Proceedings

            (a) The Purchaser shall be deemed to direct the Company to direct
(to the extent that the Company as Master Servicer is granted such authority in
the related Servicing Agreement) the related Servicer that in the event that the
Company does not receive written notice of the Purchaser's election pursuant to
subsection (b) below within 24 hours (exclusive of any intervening non-Business
Days) of transmission of the notice provided by the Company under Section 2.01
(a) (ii) subject to extension as set forth in Section 2.02(b), the related
Servicer may proceed with the Commencement of Foreclosure in respect of such
Mortgage Loan in accordance with its normal foreclosure policies without further
notice to the Purchaser. Any foreclosure that has been initiated may be
discontinued (i) without notice to the Purchaser if the Mortgage Loan has been
brought current or if a refinancing or prepayment occurs with respect to the
Mortgage Loan (including by means of a short payoff approved by the related
Servicer) or (ii) if the related Servicer has reached the terms of a forbearance
agreement with the borrower. In the latter case, the related Servicer may
complete such forbearance agreement unless instructed otherwise by the Purchaser
within two Business Days notification.

            (b) In connection with any Mortgage Loan with respect to which a
notice under Section 2.01(a)(ii) has been given to the Purchaser, the Purchaser
may elect to instruct the Company to cause, to the extent that the Company as
Master Servicer is granted such authority in the related Servicing Agreement,
the related Servicer to delay the Commencement of Foreclosure until such time as
the Purchaser determines that the related Servicer may proceed with the
Commencement of Foreclosure. Such election must be evidenced by written notice
received within 24 hours (exclusive of any intervening non-Business Days) of
transmission of the notice provided by the Company under Section 2.01(a)(ii).
Such 24 hour period shall be extended for no longer than an additional four
Business Days after the receipt of the information if the Purchaser requests
additional information related to such foreclosure; provided, however, that the
Purchaser will have at least one Business Day to respond to any requested
additional information. Any such additional information shall be provided only
to the extent it (i) is not confidential in nature and (ii) is obtainable by the
related Servicer from existing reports, certificates or statements or is
otherwise readily accessible to its servicing personnel. The Purchaser agrees
that it has no right to deal with the mortgagor during such period. However, if
such servicing activities include acceptance of a deed-in-lieu of foreclosure or
short payoff, the Purchaser will be notified and given two Business Days to
respond.

            (c) With respect to any Mortgage Loan as to which the Purchaser has
made an Election to Delay Foreclosure, the Purchaser shall obtain a Current
Appraisal as soon as practicable, but in no event more than 15 business days
thereafter, and shall provide the Company with a copy of such Current Appraisal.

            (d) Within two Business Days of making any Election to Delay
Foreclosure, the Purchaser shall remit by wire transfer to the Company, for
deposit in the Collateral Fund, an amount, as calculated by the Company, equal
to the sum of (i) 125% of the greater of the unpaid principal balance of the
Mortgage Loan and the value shown in the Current Appraisal referred to in
subsection (c) above (or, if such Current Appraisal has not yet been obtained,
the Company's estimate thereof, in which case the required deposit under this
subsection shall be adjusted upon obtaining such Current Appraisal), and (ii)
three months' interest on the Mortgage Loan at the applicable Mortgage Interest
Rate. If any Election to Delay Foreclosure extends for a period in excess of
three months (such excess period being referred to herein as the "Excess
Period"), within two Business Days the Purchaser shall remit by wire transfer in
advance to the Company for deposit in the Collateral Fund the amount of each
additional month's interest, as calculated by the Company, equal to interest on
the Mortgage Loan at the applicable Mortgage Interest Rate for the Excess
Period. The terms of this Agreement will no longer apply to the servicing of any
Mortgage Loan upon the failure of the Purchaser to deposit any of the above
amounts relating to the Mortgage Loan within two Business Days of the Election
to Delay Foreclosure or within two Business Days of the commencement of the
Excess Period subject to Section 3.01.

            (e) With respect to any Mortgage Loan as to which the Purchaser has
made an Election to Delay Foreclosure, the Company may withdraw from the
Collateral Fund from time to time amounts necessary to reimburse the related
Servicer for all related Monthly Advances and Liquidation Expenses thereafter
made by such Servicer in accordance with the Pooling and Servicing Agreement and
the related Servicing Agreement. To the extent that the amount of any such
Liquidation Expenses is determined by the Company based on estimated costs, and
the actual costs are subsequently determined to be higher, the Company may
withdraw the additional amount from the Collateral Fund. In the event that the
Mortgage Loan is brought current by the mortgagor and the foreclosure action is
discontinued, the amounts so withdrawn from the Collateral Fund shall be
redeposited if and to the extent that reimbursement therefor from amounts paid
by the mortgagor is not prohibited pursuant to the Pooling and Servicing
Agreement or the related Servicing Agreement, applicable law or the related
mortgage note. Except as provided in the preceding sentence, amounts withdrawn
from the Collateral Fund to cover Monthly Advances and Liquidation Expenses
shall not be redeposited therein or otherwise reimbursed to the Purchaser. If
and when any such Mortgage Loan is brought current by the mortgagor, all amounts
remaining in the Collateral Fund in respect of such Mortgage Loan (after
adjustment for all permitted withdrawals and deposits pursuant to this
subsection) shall be released to the Purchaser.

            (f) With respect to any Mortgage Loan as to which the Purchaser has
made an Election to Delay Foreclosure, the related Servicer shall continue to
service the Mortgage Loan in accordance with its customary procedures (other
than the delay in Commencement of Foreclosure as provided herein). If and when
the Purchaser shall notify the Company that it believes that it is appropriate
to do so, the related Servicer may proceed with the Commencement of Foreclosure.
In any event, if the Mortgage Loan is not brought current by the mortgagor by
the time the loan becomes 6 months delinquent, the Purchaser's election shall no
longer be effective and at the Purchaser's option, either (i) the Purchaser
shall purchase the Mortgage Loan from the related Trust Estate at a purchase
price equal to the fair market value as shown on the Current Appraisal, to be
paid by (x) applying any balance in the Collateral Fund to such to such purchase
price, and (y) to the extent of any deficiency, by wire transfer of immediately
available funds from the Purchaser to the Company for deposit in the related
Certificate Account; or (ii) the related Servicer shall proceed with the
Commencement of Foreclosure.

            (g) Upon the occurrence of a liquidation with respect to any
Mortgage Loan as to which the Purchaser made an Election to Delay Foreclosure
and as to which the related Servicer proceeded with the Commencement of
Foreclosure in accordance with subsection (f) above, the Company shall calculate
the amount, if any, by which the value shown on the Current Appraisal obtained
under subsection (c) exceeds the actual sales price obtained for the related
Mortgaged Property (net of Liquidation Expenses and accrued interest related to
the extended foreclosure period), and the Company shall withdraw the amount of
such excess from the Collateral Fund, shall remit the same to the Trust Estate
and in its capacity as Master Servicer shall apply such amount as additional
Liquidation Proceeds pursuant to the Pooling and Servicing Agreement. After
making such withdrawal, all amounts remaining in the Collateral Fund in respect
of such Mortgage Loan (after adjustment for all permitted withdrawals and
deposits pursuant to this Agreement) shall be released to the Purchaser.

            Section 2.03   Purchaser's Election to Commence Foreclosure
                           Proceedings

            (a) In connection with any Mortgage Loan identified in a report
under Section 2.01(a)(i)(B), the Purchaser may elect to instruct the Company to
cause, to the extent that the Company as Master Servicer is granted such
authority in the related Servicing Agreement, the related Servicer to proceed
with the Commencement of Foreclosure as soon as practicable. Such election must
be evidenced by written notice received by the Company by 5:00 p.m., New York
City time, on the third Business Day following the delivery of such report under
Section 2.01(a)(i).

            (b) Within two Business Days of making any Election to Foreclose,
the Purchaser shall remit to the Company, for deposit in the Collateral Fund, an
amount, as calculated by the Company, equal to 125% of the current unpaid
principal balance of the Mortgage Loan and three months interest on the Mortgage
Loan at the applicable Mortgage Interest Rate. If and when any such Mortgage
Loan is brought current by the mortgagor, all amounts in the Collateral Fund in
respect of such Mortgage Loan (after adjustment for all permitted withdrawals
and deposits pursuant to this Agreement) shall be released to the Purchaser if
and to the extent that reimbursement therefor from amounts paid by the mortgagor
is not prohibited pursuant to the Pooling and Servicing Agreement or the related
Servicing Agreement, applicable law or the related mortgage note. The terms of
this Agreement will no longer apply to the servicing of any Mortgage Loan upon
the failure of the Purchaser to deposit the above amounts relating to the
Mortgage Loan within two Business Days of the Election to Foreclose subject to
Section 3.01.

            (c) With respect to any Mortgage Loan as to which the Purchaser has
made an Election to Foreclose, the related Servicer shall continue to service
the Mortgage Loan in accordance with its customary procedures (other than
Commencement of Foreclosure as provided herein). In connection therewith, the
Company shall have the same rights to make withdrawals for Monthly Advances and
Liquidations Expenses from the Collateral Fund as are provided under Section
2.02(e), and the Company shall make reimbursements thereto to the limited extent
provided under such subsection in accordance with its customary procedures. The
Company shall not be required to cause, to the extent that the Company as Master
Servicer is granted such authority in the related Servicing Agreement, the
related Servicer to proceed with the Commencement of Foreclosure if (i) the same
is stayed as a result of the mortgagor's bankruptcy or is otherwise barred by
applicable law, or to the extent that all legal conditions precedent thereto
have not yet been complied with, or (ii) the Company believes there is a breach
of representations or warranties by the Company, a Servicer, or a Seller, which
may result in a repurchase or substitution of such Mortgage Loan, or (iii) the
Company or related Servicer reasonably believes the Mortgaged Property may be
contaminated with or affected by hazardous wastes or hazardous substances (and,
without limiting the related Servicer's right not to proceed with the
Commencement of Foreclosure, the Company supplies the Purchaser with information
supporting such belief). Any foreclosure that has been initiated may be
discontinued (x) without notice to the Purchaser if the Mortgage Loan has been
brought current or if a refinancing or prepayment occurs with respect to the
Mortgage Loan (including by means of a short payoff approved by the Purchaser)
or (y) with notice to the Purchaser if the related Servicer has reached the
terms of a forbearance agreement unless instructed otherwise by the Purchaser
within two Business Days of such notification. Any such instruction shall be
based upon a decision that such forbearance agreement is not in conformity with
reasonable servicing practices.

            (d) Upon the occurrence of a liquidation with respect to any
Mortgage Loan as to which the Purchaser made an Election to Foreclose and as to
which the related Servicer proceeded with the Commencement of Foreclosure in
accordance with subsection (c) above, the Company shall calculate the amount, if
any, by which the unpaid principal balance of the Mortgage Loan at the time of
liquidation (plus all unreimbursed interest and servicing advances and
Liquidation Expenses in connection therewith other than those paid from the
Collateral Fund) exceeds the actual sales price obtained for the related
Mortgaged Property, and the Company shall withdraw the amount of such excess
from the Collateral Fund, shall remit the same to the Trust Estate and in its
capacity as Master Servicer shall apply such amount as additional Liquidation
Proceeds pursuant to the Pooling and Servicing Agreement. After making such
withdrawal, all amounts remaining in the Collateral Fund (after adjustment for
all withdrawals and deposits pursuant to subsection (c) in respect of such
Mortgage Loan shall be released to the Purchaser.

            Section 2.04   Termination

            (a) With respect to all Mortgage Loans included in the Trust Estate,
the Purchaser's right to make any Election to Delay Foreclosure or any Election
to Foreclose and the Company's obligations under Section 2.01 shall terminate
(i) at such time as the Principal Balance of the Class B Certificates has been
reduced to zero, (ii) if the greater of (x) 43% (or such lower or higher
percentage that represents the related Servicer's actual historical loss
experience with respect to the Mortgage Loans in the related pool as determined
by the Company) of the aggregate principal balance of all Mortgage Loans that
are in foreclosure or are more than 90 days delinquent on a contractual basis
and REO properties or (y) the aggregate amount that the Company estimates
through the normal servicing practices of the related Servicer will be required
to be withdrawn from the Collateral Fund with respect to Mortgage Loans as to
which the Purchaser has made an Election to Delay Foreclosure or an Election to
Foreclosure, exceeds (z) the then-current principal balance of the Class B
Certificates, (iii) upon any transfer by the Purchaser of any interest (other
than the minority interest therein, but only if the transferee provides written
acknowledgment to the Company of the Purchaser's right hereunder and that such
transferee will have no rights hereunder) in the Class B Certificates (whether
or not such transfer is registered under the Pooling and Servicing Agreement),
including any such transfer in connection with a termination of the Trust Estate
or (iv) upon any breach of the terms of this Agreement by the Purchaser.

            (b) Except as set forth in 2.04(a), this Agreement and the
respective rights, obligations and responsibilities of the Purchaser and the
Company hereunder shall terminate upon the later to occur of (i) the final
liquidation of the last Mortgage Loan as to which the Purchaser made any
Election to Delay Foreclosure or any Election to Foreclose and the withdrawal of
all remaining amounts in the Collateral Fund as provided herein and (ii) ten
Business Days' notice. The Purchaser's right to make an election pursuant to
Section 2.02 or Section 2.03 hereof with respect to a particular Mortgage Loan
shall terminate if the Purchaser fails to make any deposit required pursuant to
Section 2.02(d) or 2.03(b) or if the Purchaser fails to make any other deposit
to the Collateral Fund pursuant to this Agreement.


                                   ARTICLE III

                       COLLATERAL FUND; SECURITY INTEREST

            Section 3.01   Collateral Fund

            Upon receipt from the Purchaser of the initial amount required to be
deposited in the Collateral Fund pursuant to Article II, the Company shall
establish and maintain with Bankers Trust Company as a segregated account on its
books and records an account (the "Collateral Fund"), entitled "Wells Fargo Bank
Minnesota, National Association, as Master Servicer, for the benefit of
registered holders of Wells Fargo Asset Securities Corporation Mortgage
Pass-Through Certificates, Series 2000-2. Amounts held in the Collateral Fund
shall continue to be the property of the Purchaser, subject to the first
priority security interest granted hereunder for the benefit of the
Certificateholders, until withdrawn from the Collateral Fund pursuant to Section
2.02 or 2.03 hereof. The Collateral Fund shall be an "outside reserve fund"
within the meaning of the REMIC Provisions, beneficially owned by the Purchaser
for federal income tax purposes. All income, gain, deduction or loss with
respect to the Collateral Fund shall be that of the Purchaser. All distributions
from the Trust Fund to the Collateral Fund shall be treated as distributed to
the Purchaser as the beneficial owner thereof.

            Upon the termination of this Agreement and the liquidation of all
Mortgage Loans as to which the Purchaser has made any Election to Delay
Foreclosure or any Election to Foreclose pursuant to Section 2.04 hereof, the
Company shall distribute or cause to be distributed to the Purchaser all amounts
remaining in the Collateral Fund (after adjustment for all deposits and
permitted withdrawals pursuant to this Agreement) together with any investment
earnings thereon. In the event the Purchaser has made any Election to Delay
Foreclosure or any Election to Foreclose, prior to any distribution to the
Purchaser of all amounts remaining in the Collateral Fund, funds in the
Collateral Fund shall be applied consistent with the terms of this Agreement.

            Section 3.02   Collateral Fund Permitted Investments

            The Company shall, at the written direction of the Purchaser, invest
the funds in the Collateral Fund in Collateral Fund Permitted Investments. Such
direction shall not be changed more frequently than quarterly. In the absence of
any direction, the Company shall select such investments in accordance with the
definition of Collateral Fund Permitted Investments in its discretion.

            All income and gain realized from any investment as well as any
interest earned on deposits in the Collateral Fund (net of any losses on such
investments) and any payments of principal made in respect of any Collateral
Fund Permitted Investment shall be deposited in the Collateral Fund upon
receipt. All costs and realized losses associated with the purchase and sale of
Collateral Fund Permitted Investments shall be borne by the Purchaser and the
amount of net realized losses shall be deposited by the Purchaser in the
Collateral Fund promptly upon realization. The Company shall periodically (but
not more frequently than monthly) distribute to the Purchaser upon request an
amount of cash, to the extent cash is available therefore in the Collateral
Fund, equal to the amount by which the balance of the Collateral Fund, after
giving effect to all other distributions to be made from the Collateral Fund on
such date, exceeds the Required Collateral Fund Balance. Any amounts so
distributed shall be released from the lien and security interest of this
Agreement.

            Section 3.03   Grant of Security Interest

            The Purchaser hereby grants to the Company for the benefit of the
Certificateholders under the Pooling and Servicing Agreement a security interest
in and lien on all of the Purchaser's right, title and interest, whether now
owned or hereafter acquired, in and to: (1) the Collateral Fund, (2) all amounts
deposited in the Collateral Fund and Collateral Fund Permitted Investments in
which such amounts are invested (and the distributions and proceeds of such
investments) and (3) all cash and non-cash proceeds of any of the foregoing,
including proceeds of the voluntary conversion thereof (all of the foregoing
collectively, the "Collateral").

            The Purchaser acknowledges the lien on and the security interest in
the Collateral for the benefit of the Certificateholders. The Purchaser shall
take all actions requested by the Company as may be reasonably necessary to
perfect the security interest created under this Agreement in the Collateral and
cause it to be prior to all other security interests and liens, including the
execution and delivery to the Company for filing of appropriate financing
statements in accordance with applicable law. The Company shall file appropriate
continuation statements, or appoint an agent on its behalf to file such
statements, in accordance with applicable law.

            Section 3.04   Collateral Shortfalls

            In the event that amounts on deposit in the Collateral Fund at any
time are insufficient to cover any withdrawals therefrom that the Company is
then entitled to make hereunder, the Purchaser shall be obligated to pay such
amounts to the Company immediately upon demand. Such obligation shall constitute
a general corporate obligation of the Purchaser. The failure to pay such amounts
within two Business Days of such demand (except for amounts to cover interest on
a Mortgage Loan pursuant to Sections 2.02(d) and 2.03 (b)), shall cause an
immediate termination of the Purchaser's right to make any Election to Delay
Foreclosure or Election to Foreclose and the Company's obligations under this
Agreement with respect to all Mortgage Loans to which such insufficiencies
relate, without the necessity of any further notice or demand on the part of the
Company.


                                   ARTICLE IV

                            MISCELLANEOUS PROVISIONS

            Section 4.01    Amendment

            This Agreement may be amended from time to time by the Company and
the Purchaser by written agreement signed by the Company and the Purchaser.

            Section 4.02    Counterparts

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

            Section 4.03    Governing Law

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

            Section 4.04    Notices

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

            (a)   in the case of the Company,

                  Wells Fargo Bank Minnesota, National Association
                  7485 New Horizon Way
                  Frederick, MD 21703
                  Attention:  Vice President, Master Servicing
                  Phone:      301-696-7800
                  Fax:        301-815-6365

            (b)   in the case of the Purchaser,

                  ____________________________________
                  ____________________________________
                  ____________________________________
                  Attention: _________________________

            Section 4.05    Severability of Provisions

            If any one or more of the covenants, agreements, provision or terms
of this Agreement shall be for any reason whatsoever, including regulatory, held
invalid, then such covenants, agreements, provisions or terms of this Agreement
and shall in no way affect the validity or enforceability of the other
provisions of this Agreement.

            Section 4.06    Successors and Assigns

            The provisions of this Agreement shall be binding upon and inure to
the benefit of the respective successors and assigns of the parties hereto, and
all such provisions shall inure to the benefit of the Certificateholders;
provided, however, that the rights under this Agreement cannot be assigned by
the Purchaser without the consent of the Company.

            Section 4.07    Article and Section Headings

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

            Section 4.08    Confidentiality

            The Purchaser agrees that all information supplied by or on behalf
of the Company pursuant to Sections 2.01 or 2.02, including individual account
information, is the property of the Company and the Purchaser agrees to hold
such information confidential and not to disclose such information.

            Each party hereto agrees that neither it, nor any officer, director,
employee, affiliate or independent contractor acting at such party's direction
will disclose the terms of Section 4.09 of this Agreement to any person or
entity other than such party's legal counsel except pursuant to a final,
non-appealable order of court, the pendency of such order the other party will
have received notice of at least five business days prior to the date thereof,
or pursuant to the other party's prior express written consent.

            Section 4.09    Indemnification

            The Purchaser agrees to indemnify and hold harmless the Company, the
Seller, and each Servicer and each person who controls the Company, the Seller,
or a Servicer and each of their respective officers, directors, affiliates and
agents acting at the Company's, the Seller's, or a Servicer's direction (the
"Indemnified Parties") against any and all losses, claims, damages or
liabilities to which they may be subject, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of, or are
based upon, actions taken by, or actions not taken by, the Company, the Seller,
or a Servicer, or on their behalf, in accordance with the provisions of this
Agreement and (i) which actions conflict with the Company's, the Seller's, or a
Servicer's obligations under the Pooling and Servicing Agreement or the related
Servicing Agreement, or (ii) give rise to securities law liability under federal
or state securities laws with respect to the Certificates. The Purchaser hereby
agrees to reimburse the Indemnified Parties for the reasonable legal or other
expenses incurred by them in connection with investigating or defending any such
loss, claim, damage, liability or action. The indemnification obligations of the
Purchaser hereunder shall survive the termination or expiration of this
Agreement.


<PAGE>


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

                                       Wells Fargo Bank Minnesota, National
                                          Association

                                       By:____________________________________
                                          Name:
                                          Title:







                                       By:____________________________________
                                          Name:
                                          Title:



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