MORTGAGE PASS THROUGH CERTIFICATES SERIES 2000-7
8-K, EX-4, 2000-10-31
ASSET-BACKED SECURITIES
Previous: MORTGAGE PASS THROUGH CERTIFICATES SERIES 2000-7, 8-K, 2000-10-31
Next: ATEL CAPITAL EQUIPMENT FUND IX LLC, S-1/A, 2000-10-31




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




                    WELLS FARGO ASSET SECURITIES CORPORATION


                                    (Seller)

                                       and

                WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION

                                (Master Servicer)

                                       and

                            FIRST UNION NATIONAL BANK

                                    (Trustee)

                         POOLING AND SERVICING AGREEMENT

                         Dated as of September 28, 2000

                                 $250,305,270.56
                       Mortgage Pass-Through Certificates
                                  Series 2000-7

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

<PAGE>

                                TABLE OF CONTENTS

                                                                          Page


                                    ARTICLE I

                                   DEFINITIONS

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


                                   ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF THE CERTIFICATES

Section 2.01   Conveyance of Mortgage Loans..............................
Section 2.02   Acceptance by Trustee.....................................
Section 2.03   Representations and Warranties of the Master Servicer
               and the Seller............................................
Section 2.04   Execution and Delivery of Certificates....................0
Section 2.05   Designation of Certificates; Designation of Startup Day
               and Latest Possible Maturity Date.........................0
Section 2.06   Optional Substitution of Mortgage Loans...................0


                                   ARTICLE III

                ADMINISTRATION OF THE TRUST ESTATE: SERVICING
                              OF THE MORTGAGE LOANS

Section 3.01   Certificate Account.......................................
Section 3.02   Permitted Withdrawals from the Certificate Account........
Section 3.03   Advances by Master Servicer and Trustee...................
Section 3.04   Trustee to Cooperate; Release of Owner Mortgage Loan
               Files.....................................................
Section 3.05   Reports to the Trustee; Annual Compliance Statements......
Section 3.06   Title, Management and Disposition of Any REO Mortgage
               Loan......................................................
Section 3.07   Amendments to Servicing Agreements, Modification of
               Standard Provisions.......................................
Section 3.08   Oversight of Servicing....................................
Section 3.09   Termination and Substitution of Servicing Agreements......0
Section 3.10   Application of Net Liquidation Proceeds...................1
Section 3.11   Act Reports...............................................1


<PAGE>

                                   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; Reports to the
               Trustee, FSA and the Seller...............................0
Section 4.05   Reports to Mortgagors and the Internal Revenue Service....3
Section 4.06   Reserve Funds.............................................4
Section 4.07   Distributions in Reduction of the Class A-3 Certificates..4
Section 4.08   Policy Matters............................................9
Section 4.09   Calculation of Amounts; Binding Effect of
               Interpretations and Actions of Master Servicer............1


                                    ARTICLE V

                                THE CERTIFICATES

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


                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER

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


<PAGE>

                                   ARTICLE VII

                                     DEFAULT

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


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

Section 8.01   Duties of Trustee.........................................1
Section 8.02   Certain Matters Affecting the Trustee.....................2
Section 8.03   Trustee Not Required to Make Investigation................2
Section 8.04   Trustee Not Liable for Certificates or Mortgage Loans.....3
Section 8.05   Trustee May Own Certificates..............................3
Section 8.06   The Master Servicer to Pay Fees and Expenses..............3
Section 8.07   Eligibility Requirements..................................3
Section 8.08   Resignation and Removal...................................4
Section 8.09   Successor.................................................5
Section 8.10   Merger or Consolidation...................................5
Section 8.11   Authenticating Agent......................................5
Section 8.12   Separate Trustees and Co-Trustees.........................6
Section 8.13   Appointment of Custodians.................................8
Section 8.14   Tax Matters; Compliance with REMIC Provisions.............8
Section 8.15   Monthly Advances..........................................10


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


<PAGE>

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 and FSA................
Section 10.08  Covenant of Seller........................................
Section 10.09  Recharacterization........................................


                                   ARTICLE XI

                             TERMS FOR CERTIFICATES

Section 11.01  Class A Fixed Pass-Through Rate...........................
Section 11.02  Cut-Off Date..............................................
Section 11.03  Cut-Off Date Aggregate Principal Balance..................
Section 11.04  Original Class A Percentage...............................
Section 11.05  Original Principal Balances of the Classes of Class A
               Certificates..............................................
Section 11.05(a)  Original Class A-4 Notional Amount.....................
Section 11.06  Original Class A Non-PO Principal Balance.................
Section 11.07  Original Subordinated Percentage..........................
Section 11.08  Original Class B-1 Percentage.............................
Section 11.09  Original Class B-2 Percentage.............................
Section 11.10  Original Class B-3 Percentage.............................
Section 11.11  Original Class B-4 Percentage.............................
Section 11.12  Original Class B-5 Percentage.............................
Section 11.13  Original Class B-6 Percentage.............................
Section 11.14  Original Class B Principal Balance........................
Section 11.15  Original Principal Balances of the Classes of Class B
               Certificates..............................................
Section 11.16  Original Class B-1 Fractional Interest....................
Section 11.17  Original Class B-2 Fractional Interest....................
Section 11.18  Original Class B-3 Fractional Interest....................
Section 11.19  Original Class B-4 Fractional Interest....................
Section 11.20  Original Class B-5 Fractional Interest....................
Section 11.21  Closing Date..............................................
Section 11.22  Right to Purchase.........................................
Section 11.23  Wire Transfer Eligibility.................................
Section 11.24  Single Certificate........................................
Section 11.25  Servicing Fee Rate........................................
Section 11.26  Master Servicing Fee Rate.................................
Section 11.27  FSA Contact Person........................................


<PAGE>

                                    EXHIBITS
                                    --------

EXHIBIT A-1       -     Form of Face of Class A-1 Certificate
EXHIBIT A-2       -     Form of Face of Class A-2 Certificate
EXHIBIT A-3       -     Form of Face of Class A-3 Certificate
EXHIBIT A-4       -     Form of Face of Class A-4 Certificate
EXHIBIT A-5       -     Form of Face of Class A-5 Certificate
EXHIBIT A-6       -     Form of Face of Class A-6 Certificate
EXHIBIT A-PO      -     Form of Face of Class A-PO Certificate
EXHIBIT A-R       -     Form of Face of Class A-R Certificate
EXHIBIT A-LR      -     Form of Face of Class A-LR Certificate
EXHIBIT B-1       -     Form of Face of Class B-1 Certificate
EXHIBIT B-2       -     Form of Face of Class B-2 Certificate
EXHIBIT B-3       -     Form of Face of Class B-3 Certificate
EXHIBIT B-4       -     Form of Face of Class B-4 Certificate
EXHIBIT B-5       -     Form of Face of Class B-5 Certificate
EXHIBIT B-6       -     Form of Face of Class B-6 Certificate
EXHIBIT C         -     Form of Reverse of Series 2000-7 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
EXHIBIT N         -     The Policy


<PAGE>

           This Pooling and Servicing Agreement, dated as of September 28, 2000
executed by WELLS FARGO ASSET SECURITIES CORPORATION, as Seller, WELLS FARGO
BANK MINNESOTA, NATIONAL ASSOCIATION, as Master Servicer and FIRST UNION
NATIONAL BANK, as Trustee.

                               WITNESSETH THAT:

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

                                    ARTICLE I

                                   DEFINITIONS

           SECTION 1.01      DEFINITIONS.
                             ------------

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

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

           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)(i) 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)(i) 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
Trustee 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 Trustee in writing that such
Servicer is diligently pursuing any remedies that may exist in connection with
the representations and warranties made regarding the related Mortgage Loan and
either (A) the related Mortgage Loan is not in default with regard to payments
due thereunder or (B) delinquent payments of principal and interest under the
related Mortgage Loan and any premiums on any applicable primary hazard
insurance policy and any related escrow payments in respect of such Mortgage
Loan are being advanced on a current basis by such Servicer without giving
effect to any Debt Service Reduction.

           Bankruptcy Loss Amount: As of any Distribution Date prior to the
first anniversary of the Cut-Off Date, the Bankruptcy Loss Amount will equal
$128,584.00 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) (or, in the case of the Class A-3 Certificates, without
giving effect to the guaranty provided by FSA) 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.

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

           Book-Entry Certificate: Any one of the Class A-1 Certificates, Class
A-2 Certificates, Class A-3 Certificates, Class A-5 Certificates and Class A-6
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 Trustee.

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

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

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


           Class A Certificate: Any one of the Class A-1 Certificates, Class A-2
Certificates, Class A-3 Certificates, Class A-4 Certificates, Class A-5
Certificates, Class A-6 Certificates, Class A-PO Certificates, Class A-R
Certificate or Class A-LR Certificate.

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

           Class A Distribution Amount: As to any Distribution Date and any
Class of Class A Certificates (other than the Class A-4 and 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)(i).
As to the Class A-4 Certificates, the amount distributable to such Class
pursuant to Paragraphs first and second of Section 4.01(a)(i). 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)(i) on such Distribution Date.

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

           Class A Interest Accrual Amount: As to any Distribution Date, the sum
of the 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 sum of (a) the Class A Interest Accrual Amount
(determined without regard to clause (ii) of the definition of Interest Accrual
Amount) and (b) the Premium Payment (determined without regard to clause (ii) of
the definition of Premium Payment).

           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)(i).

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

           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, (iii) the Premium Payment, (iv) the
Premium Unpaid Shortfall and (v) 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 of (I) the sum, as to each Outstanding Mortgage Loan,
of the product of (x) the Non-PO Fraction with respect to such Mortgage Loan,
and (y) the sum of:

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

    (ii)   the Class A Prepayment Percentage of all Unscheduled Principal
    Receipts (other than Recoveries) 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 Trustee in respect of such Mortgage Loan; and

    (II)   the Class A Prepayment Percentage of the Non-PO Recovery for such
    Distribution Date.

           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)(i).

           Class A Pass-Through Rate: As to the Class A-1, Class A-2, Class A-4,
Class A-R and Class A-LR Certificates, the Class A Fixed Pass-Through Rate. As
to the Class A-3 Certificates, 7.400% per annum. As to the Class A-5
Certificates, 8.650% per annum. As to the Class A-6 Certificates, 7.650% 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 September 2005, 100%. As to any Distribution
Date subsequent to September 2005 to and including the Distribution Date in
September 2006, the Class A Percentage as of such Distribution Date plus 70% of
the Subordinated Percentage as of such Distribution Date. As to any Distribution
Date subsequent to September 2006 to and including the Distribution Date in
September 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 September 2007 to and including the Distribution Date in
September 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 September 2008 to and including the Distribution Date in
September 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 September 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 September
preceding such Distribution Date (it being understood that for the purposes of
the determination of the Class A Prepayment Percentage for the current
Distribution Date, the current Class A Percentage and Subordinated Percentage
shall be utilized). 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 October 2005 and September 2006, (2) 35% of the
Original Class B Principal Balance if such Distribution Date occurs between and
including October 2006 and September 2007, (3) 40% of the Original Class B
Principal Balance if such Distribution Date occurs between and including October
2007 and September 2008, (4) 45% of the Original Class B Principal Balance if
such Distribution Date occurs between and including October 2008 and September
2009, and (5) 50% of the Original Class B Principal Balance if such Distribution
Date occurs during or after October 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 Trustee, based upon information provided by each Servicer as to
the Mortgage Loans serviced by it that the criteria set forth in the preceding
sentence are met.

           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-2
Certificates, Class A-3 Certificates, Class A-5 Certificates, Class A-6
Certificates, Class A-PO Certificates, Class A-R Certificate and Class A-LR
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)(i).

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

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

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

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

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

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

           Class A-3 Distribution Deficiency: With respect to the Class A-3
Certificates on each Distribution Date, the sum of (i) the Class A-3 Interest
Loss Amount for such Distribution Date and (ii) the Class A-3 Principal Loss
Amount for such Distribution Date.

           Class A-3 Interest Loss Amount: As to any Distribution Date, the
excess, if any, of (i) the Interest Accrual Amount of the Class A-3 Certificates
(determined without regard to clause (ii) of the definition thereof), net of any
Non-Supported Interest Shortfalls allocated to the Class A-3 Certificates that
are covered by the Reserve Fund over (ii) the amount available to be distributed
in respect of the Class A-3 Certificates on such Distribution Date pursuant to
Paragraph first of Section 4.01(a)(i).

           Class A-3 Principal Loss Amount: As to any Distribution Date, the sum
of, without duplication, (i) the Class A Loss Percentage of the Class A-3
Certificates of the principal portion of Realized Losses allocated to the Class
A Certificates (other than the Class A-PO Certificates) with respect to such
Distribution Date pursuant to Section 4.02(b) and (ii) any amount allocated to
the Class A-3 Certificates which reduces the Principal Balance of the Class A-3
Certificates after the Cross-Over Date with respect to such Distribution Date
pursuant to the third sentence in the definition of Principal Balance of the
Class A-3 Certificates.

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

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

           Class A-4 Interest Accrual Amount: As to any Distribution Date, (i)
the product of (A) 1/12th of the Class A Pass-Through Rate for the Class A-4
Certificates and (B) the Class A-4 Notional Amount as of such Distribution Date
minus (ii) the Class A Interest Percentage of the Class A-4 Certificates of (a)
any Non-Supported Interest Shortfall allocated to the Class A Certificates, (b)
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 (c) the interest
portion of any Realized Losses (other than Excess Special Hazard Losses, Excess
Fraud Losses and Excess Bankruptcy Losses) allocated to the Class A Certificates
on or after the Cross-Over Date pursuant to Section 4.02(e).

           Class A-4 Notional Amount: As to any Distribution Date, an amount
equal to 3.7419354839% of the Principal Balance of the Class A-3 Certificates.

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

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

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

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

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

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

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

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

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

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

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

           Class A-PO Certificate: Any one of the Certificates executed by the
Trustee and authenticated by the Trustee 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)(i) and (y) the sum of the product for each Discount Mortgage Loan which
became a Liquidated Loan at any time on or prior to the last day of the
Applicable Unscheduled Principal Receipt Period for 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) the sum of (x)
the sum of the Class A-PO Recoveries for such Distribution Date and prior
Distribution Dates and (y) amounts distributed on the Class A-PO Certificates on
prior Distribution Dates pursuant to Paragraph fourth of Section 4.01(a)(i). On
and after the Cross-Over Date, the Class A-PO Deferred Amount will be zero. No
interest will accrue on any Class A-PO Deferred Amount.

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

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

      (ii) all Unscheduled Principal Receipts (other than Recoveries) 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 Trustee in respect of
    such Mortgage Loan; and

    (II) the Class A-PO Recovery for such Distribution Date.

           Class A-PO Recovery: As to any Distribution Date prior to the
Cross-Over Date, the lesser of (a) the Class A-PO Deferred Amount for such
Distribution Date (calculated without regard to the Class A-PO Recovery for such
Distribution Date) and (b) an amount equal to the sum as to 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 amount of the Recovery with respect to such
Mortgage Loan. As to any Distribution Date on or after the Cross-Over Date, the
amount determined in accordance with clause (b) above.

            Class A-R Certificate: The Certificate executed by the Trustee and
authenticated by the Trustee or the Authenticating Agent in substantially the
form set forth in Exhibit A-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, 7.750% 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
Trustee and authenticated by the Trustee or the Authenticating Agent in
substantially the form set forth in Exhibit B-1 and Exhibit C hereto.

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

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

           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)(i).

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

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

    (ii)   the Class B-1 Prepayment Percentage of all Unscheduled Principal
    Receipts (other than Recoveries) 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 Trustee in respect of such Mortgage Loan; and

    (II) the Class B-1 Prepayment Percentage of the Non-PO Recovery for such
    Distribution Date;

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)(i) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-1 Certificates pursuant to
Section 4.02(b); 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)(i).

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

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

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

           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)(i).

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

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

    (ii)   the Class B-2 Prepayment Percentage of all Unscheduled Principal
    Receipts (other than Recoveries) 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 Trustee in respect of such Mortgage Loan; and

    (II) the Class B-2 Prepayment Percentage of the Non-PO Recovery for such
    Distribution Date;

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)(i) and (B)
as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-2 Certificates pursuant to
Section 4.02(b); 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)(i).

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

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

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

           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)(i).

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

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

    (ii)   the Class B-3 Prepayment Percentage of all Unscheduled Principal
    Receipts (other than Recoveries) 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 Trustee in respect of such Mortgage Loan; and

    (II) the Class B-3 Prepayment Percentage of the Non-PO Recovery for such
    Distribution Date;

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)(i)
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)(i).

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

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

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

           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)(i).

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

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

    (ii)   the Class B-4 Prepayment Percentage of all Unscheduled Principal
    Receipts (other than Recoveries) 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 Trustee in respect of such Mortgage Loan; and

    (II) the Class B-4 Prepayment Percentage of the Non-PO Recovery for such
    Distribution Date;

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)(i) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-4 Certificates pursuant to
Section 4.02(b); 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)(i).

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

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

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

           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)(i).

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

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

    (ii)   the Class B-5 Prepayment Percentage of all Unscheduled Principal
    Receipts (other than Recoveries) 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 Trustee in respect of such Mortgage Loan; and

    (II) the Class B-5 Prepayment Percentage of the Non-PO Recovery for such
    Distribution Date;

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)(i)
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)(i).

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

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

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

           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)(i).

            Class B-6 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum of (I) the sum, as to each Outstanding Mortgage Loan, of
the product of (x) the Non-PO Fraction with respect to such Mortgage Loan and
(y) the sum of:

    (i)    the Class B-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 (other than Recoveries) 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 Trustee in respect of such Mortgage Loan; and

    (II) the Class B-6 Prepayment Percentage of the Non-PO Recovery for such
    Distribution Date;

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 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 the provisions of 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)(i) 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)(i).

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

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

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

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

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

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

           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 Indirect Participant: A broker, dealer, bank,
financial institution or other Person that clears securities transactions
through or maintains a custodial relationship with a Clearing Agency
Participant, either directly or indirectly.

           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 11.21.

           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 Trustee at which
at any particular time its corporate trust business shall be administered, which
office, at the date of the execution of this instrument, is located at 401 South
Tryon Street, Charlotte, North Carolina 28202.

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

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

Class A-L1 Interest                    Class A-1 Certificates and Class A-2
                                       Certificates

Class A-L3 Interest                    Class A-3 Certificates and Class A-4
                                       Certificates

Class A-L5 Interest                    Class A-5 Certificates and Class A-6
                                       Certificates

Class A-LPO Interest                   Class A-PO Certificates

Class A-LUR Interest                   Class A-R Certificate

Class B-L1 Interest                    Class B-1 Certificates

Class B-L2 Interest                    Class B-2 Certificates

Class B-L3 Interest                    Class B-3 Certificates

Class B-L4 Interest                    Class B-4 Certificates

Class B-L5 Interest                    Class B-5 Certificates

Class B-L6 Interest                    Class B-6 Certificates

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

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

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

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

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

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

           Current Class B-1 Fractional Interest: As to any Distribution Date
subsequent to the first Distribution Date, the percentage obtained by dividing
the sum of the 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 Trustee, substantially in the form of Exhibit E hereto, as the
same may be amended or modified from time to time in accordance with the terms
thereof.

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

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

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

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

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

           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.

           Deceased Holder: A Beneficial Owner of a Class A-3 Certificate who
was living at the time such interest was acquired, whose death is deemed to have
occurred pursuant to Section 4.07(b), and with respect to which the Trustee has
received through the Clearing Agency evidence of death satisfactory to the
Trustee and any tax waivers requested by the Trustee.

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

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

           Denomination: The amount, if any, specified on the face of each
Certificate (other than the Class A-4 Certificates) representing the principal
portion of the Cut-Off Date Aggregate Principal Balance evidenced by such
Certificate. As to the Class A-4 Certificates, the amount specified on the face
of each such Certificate representing the portion of the Original Class A-4
Notional Amount.

           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 7.750%.

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

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

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

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

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

    (ii) general obligations of or obligations guaranteed by any state of the
    United States of America or the District of Columbia receiving the highest
    short-term or highest long-term rating of each Rating Agency, or such lower
    rating as would not result in the downgrading or withdrawal of the rating
    then assigned to any of the Certificates by either Rating Agency or result
    in any of such rated Certificates being placed on credit review status
    (other than for possible upgrading) (or in the case of the Class A-3
    Certificates, without giving effect to the guaranty provided by FSA) 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) (or in
    the case of the Class A-3 Certificates, without giving effect to the
    guaranty provided by FSA) 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) (or in the case of the Class A-3 Certificates,
    without giving effect to the guaranty provided by FSA) 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) (or in the case of the
    Class A-3 Certificates, without giving effect to the guaranty provided by
    FSA) 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) (or in
    the case of the Class A-3 Certificates, without giving effect to the
    guaranty provided by FSA) 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 October 25, 2030, 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) 7.750%,
(b) the applicable 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) 7.750%, (ii) the applicable 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 $5,006,105.41 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.

           FSA: Financial Security Assurance Inc., a monoline insurance company
incorporated under the laws of the State of New York, or any successor thereto.

           FSA Contact Person: The officer designated by the Master Servicer to
provide information to FSA pursuant to Section 4.08(h). The initial FSA Contact
Person is appointed in Section 11.27.

            FSA  Default:   The  existence  and  continuance  of  any  of  the
following:

            (a)   FSA  fails to make a  payment  required  under a  policy  in
      accordance with its terms;

            (b) FSA (A) files any petition or commences any case or proceeding
      under any provision or similar federal or state law relating to
      insolvency, bankruptcy, rehabilitation, liquidation or reorganization, (B)
      makes a general assignment for the benefit of its creditors, or (C) has an
      order for relief entered against it under the United States Bankruptcy
      Code or any similar federal or state law relating to insolvency,
      bankruptcy, rehabilitation, liquidation or reorganization which is final
      and nonappealable; or

            (c) a court of competent jurisdiction, the New York Department of
      Insurance or other competent regulatory authority enters a final and
      nonappealable order, judgment or decree (1) appointing a custodian,
      trustee, agent or receiver for FSA or for all or any material portion of
      its property or (2) authorizing the taking of possession by a custodian,
      trustee, agent or receiver of FSA (or the taking of possession of all or
      any material portion of the property of FSA).

           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.

           Individual Class A-3 Certificate: A Class A-3 Certificate which
evidences $1,000 Original Principal Balance.

           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-4 and 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 (a) any Non-Supported Interest Shortfall allocated to the Class A
Certificates and the Premium Payment with respect to such Distribution Date, (b)
the interest portion of any Excess Special Hazard Losses, Excess Fraud Losses
and Excess Bankruptcy Losses allocated to the Class A Certificates and the
Premium Payment with respect to such Distribution Date pursuant to Section
4.02(e) and (c) 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 and the Premium Payment on or after the
Cross-Over Date pursuant to Section 4.02(e). As to any Distribution Date and the
Class A-4 Certificates, the Class A-4 Interest Accrual Amount. 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).

           Greenwich Capital: Greenwich Capital Markets, Inc., or its successor
in interest.

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

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

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

           Liquidation Proceeds: Amounts received by a Servicer (including
Insurance Proceeds) 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.

           Living Holder: Beneficial Owner of the Class A-3 Certificates other
than a Deceased Holder.

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

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

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

           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 11.26.

           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 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.

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

           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 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 September 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 Trustee 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 applicable 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 11.25 with
respect to such Mortgage Loan, (b) the Master Servicing Fee Rate, as set forth
in Section 11.26 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 7.750%.

           Non-PO Recovery: As to any Distribution Date, the amount of all
Recoveries received during the Applicable Unscheduled Principal Receipt Periods
for such Distribution Date less the Class A-PO Recovery for such Distribution
Date.

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

           Notice of Nonpayment: The notice to be delivered by the Trustee to
FSA with respect to any Distribution Date as to which there is a Class A-3
Distribution Deficiency, which shall be in the form attached to the Policy.

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

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

           Optimal Adjustment Event: With respect to any Class of Class B
Certificates and any Distribution Date, an Optimal Adjustment Event will occur
with respect to such Class if: (i) the Principal Balance of such Class on the
Determination Date succeeding such Distribution Date would have been reduced to
zero (regardless of whether such Principal Balance was reduced to zero as a
result of principal distribution or the allocation of Realized Losses) and (ii)
(a) the Principal Balance of any Class of Class A Certificates would be subject
to further reduction as a result of the third or sixth sentences of the
definition of Principal Balance or (b) the Principal Balance of a Class of Class
B Certificates with a lower numerical designation would be reduced with respect
to such Distribution Date as a result of the application of 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, Class A-2, Class A-3, Class A-5, Class A-6,
Class A-R and Class A-LR Certificates, as set forth in Section 11.06.

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

           Original Class A-4 Notional Amount: The Original Class A-4 Notional
Amount, as set forth in Section 11.05(a).

           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 11.14.

           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 11.16.

           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
11.17.

           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 11.18.

           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
11.19.

           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 11.20.

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

           Original Class B-2 Percentage: The Class B-2 Percentage as of the
Cut-Off Date, as set forth in Section 11.09.

           Original Class B-3 Percentage: The Class B-3 Percentage as of the
Cut-Off Date, as set forth in Section 11.10.

           Original Class B-4 Percentage: The Class B-4 Percentage as of the
Cut-Off Date, as set forth in Section 11.11.

           Original Class B-5 Percentage: The Class B-5 Percentage as of the
Cut-Off Date, as set forth in Section 11.12.

           Original Class B-6 Percentage: The Class B-6 Percentage as of the
Cut-Off Date, as set forth in Section 11.13.

           Original Class B-1 Principal Balance: The Class B-1 Principal Balance
as of the Cut-Off Date, as set forth in Section 11.15.

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

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

           Original Class B-4 Principal Balance: The Class B-4 Principal Balance
as of the Cut-Off Date, as set forth in Section 11.15.

           Original Class B-5 Principal Balance: The Class B-5 Principal Balance
as of the Cut-Off Date, as set forth in Section 11.15.

           Original Class B-6 Principal Balance: The Class B-6 Principal Balance
as of the Cut-Off Date, as set forth in Section 11.15.

           Original Principal Balance: Any of the Original Principal Balances of
the Classes of Class A Certificates as set forth in Section 11.05; the Original
Class B-1 Principal Balance, Original Class B-2 Principal Balance, Original
Class B-3 Principal Balance, Original Class B-4 Principal Balance, Original
Class B-5 Principal Balance or Original Class B-6 Principal Balance as set forth
in Section 11.15.

           Original Subordinated Percentage: The Subordinated Percentage as of
the Cut-Off Date, as set forth in Section 11.07.

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

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

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

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

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

           Percentage Interest: With respect to a Class A Certificate (other
than Class A-3 and Class A-4 Certificates), 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 A-3 Certificate, the undivided percentage interest obtained by
dividing the current principal balance of such Certificate by the Principal
Balance of such Class of Class A Certificates. With respect to a Class A-4
Certificate, the undivided percentage interest obtained by dividing the original
notional amount evidenced by such Certificate by the Original Class A-4 Notional
Amount of such Class. With respect to a Class B Certificate of a Class, the
undivided percentage interest obtained by dividing the original principal
balance of such Certificate by the Original Principal Balance of such Class of
Class B Certificates.

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

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

           Plan: As defined in Section 5.02(c).

           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.

           Policy: The irrevocable FSA Insurance Policy No. 50983-N, including
any endorsements thereto, issued by FSA with respect to the Class A-3
Certificates, in the form attached hereto as Exhibit N.

           Policy Payments Account: The account maintained pursuant to Section
4.08(b).

           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 Trustee 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
Trustee 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 Trustee 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 Trustee;

           (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.

           Premium Payment: As to any Distribution Date, (i) the product of (a)
1/12th of 0.060% and (b) the Principal Balance of the Class A-3 Certificates as
of the Determination Date immediately preceding such Distribution Date minus
(ii) the Premium Percentage of (x) any Non-Supported Interest Shortfall
allocated to the Class A Certificates and the Premium Payment with respect to
such Distribution Date, (y) the interest portion of any Excess Special Hazard
Losses, Excess Fraud Losses and Excess Bankruptcy Losses allocated to the Class
A Certificates and the Premium Payment 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 and the Premium Payment
on or after the Cross-Over Date pursuant to Section 4.02(e).

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

           Premium Shortfall Amount: As to any Distribution Date, any amount by
which the Premium Payment with respect to such Distribution Date exceeds the
amount distributed to FSA on such Distribution Date pursuant to Paragraph first
of Section 4.01(a)(i).

           Premium Unpaid Shortfall: As to any Distribution Date, the amount, if
any, by which the aggregate of the Premium Shortfall Amounts for prior
Distribution Dates is in excess of the amounts distributed to FSA on prior
Distribution Dates pursuant to Paragraph second of Section 4.01(a)(i).

           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)(i) 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 (other than the Class A-4 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)(i) and from the Rounding Account 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.

           The Class A-4 Certificates are interest only Certificates and have no
Principal Balance.

           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)(i) and (b) the Realized Losses
allocated through such Determination Date to the Class A-PO Certificates
pursuant to Section 4.02(b). After the Cross-Over Date, 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)(i), Paragraph third clause (B) of
Section 4.01(a)(i), or Paragraphs seventh, tenth, thirteenth, sixteenth,
nineteenth or twenty-second of Section 4.01(a)(i).

           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 August 23, 2000 as supplemented by
the prospectus supplement dated September 22, 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 Fitch and,
other than for the Class A-R and Class A-LR Certificates, Moody's. 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 Trustee, FSA 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 Fitch, P-1 in the case of Moody's and in the case of any other Rating
Agency shall mean its equivalent of such ratings. References herein to the
highest long-term rating categories of a Rating Agency shall mean AAA in the
case of Fitch and Aaa in the case of Moody's, and in the case of any other
Rating Agency shall mean its equivalent of such ratings 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 Reserve Fund, the Policy and the Policy Payment Account are
not part of either the Lower-Tier or Upper-Tier REMIC.

           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.

           Reserve Fund: The separate non-interest bearing trust account
established with the Trustee and maintained by the Trustee pursuant to Section
4.06 for the benefit of the Class A-3 Certificateholders. The Reserve Fund shall
be an Eligible Account.

           Reserve Withdrawal: With respect to any Distribution Date, the lesser
of (a) the amount on deposit in the Reserve Fund and (b) the amount of
Non-Supported Interest Shortfalls allocated to the Class A-3 Certificates.

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

           Rounding Account: The special account established with the Trustee
and maintained by the Trustee pursuant to Section 4.07(e). The Rounding Account
shall be an Eligible Account.

           Rounding Amount: With respect to any Distribution Date, the amount,
if any, required to be withdrawn from the Rounding Account pursuant to Section
4.07(e).

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

           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, Countrywide Home Loans, Inc., ABN AMRO
Mortgage Group Inc., HomeSide Lending, Inc., Marine Midland Mortgage Corp.,
First Nationwide Mortgage Corporation, Downey Savings & Loan Association, Fleet
Mortgage Corp., Hibernia National Bank, National City Mortgage Co., The
Huntington Mortgage Company and Merrill Lynch Credit Corporation as a 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 11.25.

           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 11.24.

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

           (1) normal wear and tear;

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

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

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

           Special Hazard Loss Amount: As of any Distribution Date, an amount
equal to $2,503,052.71 minus the sum of (i) the aggregate amount of Special
Hazard Losses allocated solely to the Class B Certificates in accordance with
Section 4.02(a) and (ii) the Special Hazard Adjustment Amount (as defined below)
as most recently calculated. For each anniversary of the Cut-Off Date, the
Special Hazard Adjustment Amount shall be calculated and shall be equal to the
amount, if any, by which the amount calculated in accordance with the preceding
sentence (without giving effect to the deduction of the Special Hazard
Adjustment Amount for such anniversary) exceeds the greater of (A) the product
of the Special Hazard Percentage for such anniversary multiplied by the
outstanding principal balance of all the Mortgage Loans on the Distribution Date
immediately preceding such anniversary, (B) twice the outstanding principal
balance of the Mortgage Loan in the Trust Estate which has the largest
outstanding principal balance on the Distribution Date immediately preceding
such anniversary and (C) that which is necessary to maintain the original
ratings on the Certificates as evidenced by letters to that effect delivered by
Rating Agencies to the Master Servicer and the Trustee. On and 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 Estate: The corpus of the trust created by this Agreement,
consisting of the Mortgage Loans (other than any Fixed Retained Yield), such
amounts as may be held from time to time in the Certificate Account (other than
any Fixed Retained Yield), the rights of the Trustee, to receive the proceeds of
all insurance policies and performance bonds, if any, required to be maintained
hereunder or under the related Servicing Agreement and property which secured a
Mortgage Loan and which has been acquired by foreclosure or deed in lieu of
foreclosure, the Reserve Fund, the Rounding Account and the rights of the
Trustee under the Policy.

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

           Uncertificated Lower-Tier Interest: Any of the Class A-L1 Interest,
the Class A-L3 Interest, the Class A-L5 Interest, the Class A-LPO Interest, the
Class A-LUR Interest, the Class B-L1 Interest, the Class B-L2 Interest, the
Class B-L3 Interest, the Class B-L4 Interest, the Class B-L5 Interest and the
Class B-L6 Interest.

           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.

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

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

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

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

           Voting Interest: With respect to any provisions hereof providing for
the action, consent or approval of the Holders of all Certificates evidencing
specified Voting Interests in the Trust Estate, the Class A-4 Certificates will
be entitled to 1% of the aggregate Voting Interest represented by all
Certificates and each remaining Class of Certificates will be entitled to a pro
rata portion of the remaining Voting Interest 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. Proof of execution of any such instrument or of a writing appointing
any such agent shall be sufficient for any purpose of this Agreement and
conclusive in favor of the Trustee, if made in the manner provided in this
Section 1.02. The Trustee shall promptly notify the Master Servicer in writing
of the receipt of any such instrument or writing.

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

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

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

    SECTION 1.03      EFFECT OF HEADINGS AND TABLE OF CONTENTS.
                      -----------------------------------------

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

    SECTION 1.04      BENEFITS OF AGREEMENT.
                      ----------------------

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

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF THE CERTIFICATES

    SECTION 2.01      CONVEYANCE OF MORTGAGE LOANS.
                      -----------------------------

           The Seller, concurrently with the execution and delivery hereof, does
hereby assign to the Trustee, without recourse all the right, title and interest
of the Seller in and to (a) the Trust Estate, including all interest (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 and
proceeds of all the foregoing.

           In connection with such assignment, the Seller shall, with respect to
each Mortgage Loan, deliver, or cause to be delivered, to the Trustee, as
initial Custodian, on or before the Closing Date, an Owner Mortgage Loan File.
If any Mortgage or an assignment of a Mortgage to the Trustee or any prior
assignment is in the process of being recorded on the Closing Date, the Seller
shall deliver a copy thereof, certified by 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 Trustee 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 Trustee 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 Trustee any other original mortgage loan document
to be included in the Owner Mortgage Loan File if a copy thereof has been
delivered. The Seller shall pay from its own funds, without any right of
reimbursement therefor, the amount of any costs, liabilities and expenses
incurred by the Trust Estate by reason of the failure of the Seller to cause to
be delivered to the Trustee within one (1) year following the Closing Date any
original Mortgage or assignment of a Mortgage (except with respect to any
Mortgage recorded in the name of MERS) not delivered to the Trustee on the
Closing Date.

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

    SECTION 2.02      ACCEPTANCE BY TRUSTEE.
                      ----------------------

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

           In the case of a repurchased Mortgage Loan or property, the purchase
price shall be deposited by the Seller in the Certificate Account maintained by
the Master Servicer pursuant to Section 3.01. In the case of a Substitute
Mortgage Loan, the Owner Mortgage Loan File relating thereto shall be delivered
to the Trustee and the Substitution Principal Amount, together with (i) interest
on such Substitution Principal Amount at the applicable Net Mortgage Interest
Rate to the following Due Date of such Mortgage Loan which is being substituted
for and (ii) an amount equal to the aggregate amount of unreimbursed Periodic
Advances in respect of interest previously made by the Servicer, the Master
Servicer or the Trustee with respect to such Mortgage Loan, shall be deposited
in the Certificate Account. The Monthly Payment on the Substitute Mortgage Loan
for the Due Date in the month of substitution shall not be part of the Trust
Estate. Upon receipt by the Trustee of written notification of any such deposit
signed by an officer of the Seller, or the new Owner Mortgage Loan File, as the
case may be, the Trustee shall release to the Seller the related Owner Mortgage
Loan File and shall execute and deliver such instrument of transfer or
assignment (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 or the Trustee on behalf of the
Certificateholders. The failure of the Trustee to give any notice contemplated
herein within forty-five (45) days after the execution of this Agreement shall
not affect or relieve the Seller's obligation to repurchase any Mortgage Loan
pursuant to this Section 2.02.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

    (v)    All taxes, governmental assessments, insurance premiums, and water,
    sewer and municipal charges, which previously became due and owing have been
    paid, or an escrow of funds has been established, to the extent permitted by
    law, in an amount sufficient to pay for every such item which remains
    unpaid; and the Seller has not advanced funds, or received any advance of
    funds by a party other than the Mortgagor, directly or indirectly (except
    pursuant to any Subsidy Loan arrangement) for the payment of any amount
    required by the Mortgage, except for interest accruing from the date of the
    Mortgage Note or date of disbursement of the Mortgage Loan proceeds,
    whichever is later, to the day which precedes by thirty days the first Due
    Date under the related Mortgage Note; (vi) The Mortgaged Property is
    undamaged by water, fire, earthquake, earth movement other than earthquake,
    windstorm, flood, tornado or similar casualty (excluding casualty from the
    presence of hazardous wastes or hazardous substances, as to which the Seller
    makes no representations), so as to affect adversely the value of the
    Mortgaged Property as security for the Mortgage Loan or the use for which
    the premises were intended and to the best of the Seller's knowledge, there
    is no proceeding pending or threatened for the total or partial condemnation
    of the Mortgaged Property;

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

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

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

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

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

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

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

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

    (xv) The Mortgage Loan (except any Mortgage Loan secured by a Mortgaged
    Property located in any jurisdiction, as to which an opinion of counsel of
    the type customarily rendered in such jurisdiction in lieu of title
    insurance is instead received) is covered by an American Land Title
    Association mortgagee title insurance policy or other generally acceptable
    form of policy or insurance acceptable to 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 Trustee of the Seller's interest in such
    mortgagee title insurance policy does not require any consent of or
    notification to the insurer which has not been obtained or made, such
    mortgagee title insurance policy is in full force and effect and will be in
    full force and effect and inure to the benefit of the Trustee, no claims
    have been made under such mortgagee title insurance policy, and no prior
    holder of the related Mortgage, including the Seller, has done, by act or
    omission, anything which would impair the coverage of such mortgagee title
    insurance policy;

    (xvi)  The Mortgaged Property securing each Mortgage Loan is insured by an
    insurer acceptable to 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 Trustee in place of the
    related Mortgage Note, the related Mortgage Note is no longer in existence;

    (xxv)  In the event that the Mortgagor is an inter vivos "living" trust, (i)
    such trust is in compliance with 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 Trustee and shall inure to the benefit of the Trustee
notwithstanding any restrictive or qualified endorsement or assignment.

           (c) Upon discovery by either the Seller, the Master Servicer, the
Trustee or the Custodian that any of the representations and warranties made in
subsection (b) above is not accurate (referred to herein as a "breach") and,
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 or the Trustee on behalf of Certificateholders, and such
obligation shall survive until termination of the Trust Estate hereunder.

    SECTION 2.04      EXECUTION AND DELIVERY OF CERTIFICATES.
                      ---------------------------------------

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

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

           The Seller hereby designates the Classes of Class A Certificates
(other than the Class A-R and Class A-LR Certificates) 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 Upper-Tier REMIC for the
purposes of Code Sections 860G(a)(1) and 860G(a)(2), respectively. The Seller
hereby further designates the Class A-L1 Interest, Class A-L3 Interest, Class
A-L5 Interest, Class A-LPO Interest, Class A-LUR Interest, Class B-L1 Interest,
Class B-L2 Interest, Class B-L3 Interest, Class B-L4 Interest, Class B-L5
Interest and Class B-L6 Interest as classes of "regular interests" and the Class
A-LR Certificate as the single class of "residual interest" in the Lower-Tier
REMIC for the purposes of Code Sections 860G(a)(1) and 860G(a)(2), respectively.
The Closing Date is hereby designated as the "Startup Day" of each of the
Upper-Tier REMIC and Lower-Tier REMIC within the meaning of Code Section
860G(a)(9). The "latest possible maturity date" of the regular interests in the
Upper-Tier REMIC and Lower-Tier REMIC is October 25, 2030 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.

                                  ARTICLE III

                  ADMINISTRATION OF THE TRUST ESTATE: SERVICING
                              OF THE MORTGAGE LOANS

               SECTION 3.01      CERTIFICATE ACCOUNT.
                                 --------------------

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

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

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

           (ii) in the case of any Mortgage Loan that is repurchased by the
    Seller pursuant to 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
either of the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a
REMIC while any Certificates are outstanding. Any amounts deposited in the
Certificate Account prior to the Distribution Date shall be invested for the
account of the Master Servicer and any investment income thereon shall be
additional compensation to the Master Servicer for services rendered under this
Agreement. The amount of any losses incurred in respect of any such investments
shall be deposited in the Certificate Account by the Master Servicer out of its
own funds immediately as realized.

           (d) For purposes of this Agreement, the Master Servicer will be
deemed to have received from a Servicer on the applicable Remittance Date for
such funds all amounts

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

            SECTION 3.02    PERMITTED WITHDRAWALS FROM THE CERTIFICATE ACCOUNT.
                            ---------------------------------------------------

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

           (i) to reimburse the Master Servicer, the Trustee or any Servicer for
    Periodic Advances made by the Master Servicer or the Trustee pursuant to
    Section 3.03(a) or any Servicer pursuant to any Servicing Agreement with
    respect to previous Distribution Dates, such right to reimbursement pursuant
    to this subclause (i) being limited to amounts received on or in respect of
    particular Mortgage Loans (including, for this purpose, Liquidation
    Proceeds, REO Proceeds and proceeds from the purchase, sale, repurchase or
    substitution of Mortgage Loans pursuant to Sections 2.02, 2.03, 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 Trustee
    for any Periodic Advances determined in good faith to have become
    Nonrecoverable Advances provided, however, that any portion of
    Nonrecoverable Advances representing Fixed Retained Yield shall be
    reimbursable only from amounts constituting Fixed Retained Yield and not
    from the assets of the Trust Estate;

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

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

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

          (vi) to pay to the Seller or other purchaser with respect to each
    Mortgage Loan or property acquired in respect thereof that has been
    repurchased or replaced pursuant to 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 TRUSTEE.
                            ----------------------------------------

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

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

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

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

           SECTION 3.04   TRUSTEE TO COOPERATE; RELEASE OF OWNER MORTGAGE LOAN
                          FILES.
                          -----------------------------------------------------

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

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

           Upon written certification of the Master Servicer or the Servicer
pursuant to clause (ii) of the preceding paragraph, the Trustee shall execute
and deliver to the Master Servicer or such Servicer, as directed by the Master
Servicer, court pleadings, requests for trustee's sale or other documents
necessary to the foreclosure or trustee's sale in respect of a Mortgaged
Property or to any legal action brought to obtain judgment against any Mortgagor
on the Mortgage Note or Mortgage or to obtain a deficiency judgment, or to
enforce any other remedies or rights provided by the Mortgage Note or Mortgage
or otherwise available at law or

in equity. Each such certification shall include a request that such pleadings
or documents be executed by the Trustee and a statement as to the reason such
documents or pleadings are required and that the execution and delivery thereof
by the Trustee will not invalidate or otherwise affect the lien of the Mortgage,
except for the termination of such a lien upon completion of the foreclosure
proceeding or trustee's sale.

           SECTION 3.05      REPORTS TO THE TRUSTEE; ANNUAL COMPLIANCE
                             STATEMENTS.
                             ------------------------------------------

           (a) Not later than 15 days after each Distribution Date, the Master
Servicer shall deliver to the Trustee a statement setting forth the status of
the Certificate Account as of the close of business on such Distribution Date
stating that all distributions required to be made by the Master Servicer under
this Agreement have been made (or, if any required distribution has not been
made by the Master Servicer, specifying the nature and status thereof) and
showing, for the period covered by such statement, the aggregate amount of
deposits into and withdrawals from such account for each category of deposit and
withdrawal specified in Sections 3.01 and 3.02. Such statement may be in the
form of the then current 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 Trustee to any Certificateholder upon written
request, provided such statement is delivered, or caused to be delivered, by the
Master Servicer to the Trustee.

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

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

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

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

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

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

           (c) (i) Notwithstanding anything to the contrary in this Section
3.07, the Master Servicer from time to time may, without the consent of any
Certificateholder, or the Trustee, enter into an amendment (A) to an Other
Servicing Agreement for the purpose of (i) eliminating or reducing Month End
Interest and (ii) providing for the remittance of Full Unscheduled Principal
Receipts by the applicable Servicer to the Master Servicer not later than the
24th day of each month (or if such day is not a Business Day, on the previous
Business Day) or (B) to the 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 and the Certificateholders' reliance on the
Master Servicer, and in a manner consistent with the terms and provisions of any
insurance policy required to be maintained by the Master Servicer or any
Servicer pursuant to this Agreement or any Servicing Agreement. The Master
Servicer acknowledges that prior to taking certain actions required to service
the Mortgage Loans, each Servicing Agreement provides that the Servicer
thereunder must notify, consult with, obtain the consent of or otherwise follow
the instructions of the Master Servicer. The Master Servicer is also given
authority to waive compliance by a Servicer with certain provisions of its
Servicing Agreement. In each such instance, the Master Servicer shall promptly
instruct such Servicer or otherwise respond to such Servicer's request. In no
event will the Master Servicer instruct such Servicer to take any action, give
any consent to action by such Servicer or waive compliance by such Servicer with
any provision of such Servicer's Servicing Agreement if any resulting action or
failure to act would be inconsistent with the requirements of the Rating
Agencies that rated the Certificates or would otherwise have an adverse effect
on the Certificateholders. Any such action or failure to act shall be deemed to
have an adverse effect on the Certificateholders if such action or failure to
act either results in (i) the downgrading of the rating assigned by any Rating
Agency to the Certificates, (ii) the loss by the Upper-Tier REMIC or the
Lower-Tier REMIC of REMIC status for federal income tax purposes or (iii) the
imposition of any Prohibited Transaction Tax or any federal taxes on either the
Upper-Tier REMIC, the Lower-Tier REMIC or the Trust Estate. The Master Servicer
shall have full power and authority in its sole discretion to take any action
with respect to the Trust Estate as may be necessary or advisable to avoid the
circumstances specified including clause (ii) or (iii) of the preceding
sentence.

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

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

           The relationship of the Master Servicer to the Trustee under this
Agreement is intended by the parties to be that of an independent contractor and
not that of a joint 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 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 Trustee the
certification required by Section 3.04 and the Trustee and the Custodian, if
any, shall promptly release to the Seller the Owner Mortgage Loan File relating
to the Mortgage Loan being repurchased.

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

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

           The Master Servicer may enter into a special servicing agreement with
an unaffiliated holder of 100% Percentage Interest of a Class 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) (without, in
the case of the Class A-3 Certificates, giving effect to the guaranty provided
by FSA) 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 to make any advance, as a consequence of which the Trustee
is obligated to make an advance pursuant to Section 3.03 and (ii) the Trustee
provides 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 Trustee shall terminate the WFHM Servicing Agreement without the
recommendation of the Master Servicer. The Master Servicer shall indemnify the
Trustee and hold it harmless from and against any and all claims, liabilities,
costs and expenses (including, without limitation, reasonable attorneys' fees)
arising out of, or assessed against the Trustee in connection with termination
of such Servicing Agreement at the direction of the Master Servicer. If the
Trustee terminates such Servicing Agreement, the Trustee may enter into a
substitute Servicing Agreement with the Master Servicer or, at the Master
Servicer's nomination, with another mortgage loan service company acceptable to
the Trustee, the Master Servicer and each Rating Agency under which the Master
Servicer or such substitute servicer, as the case may be, shall assume, satisfy,
perform and carry out all liabilities, duties, responsibilities and obligations
that are to be, or otherwise were to have been, satisfied, performed and carried
out by such Servicer under such terminated Servicing Agreement. Until such time
as the Trustee enters into a substitute servicing agreement with respect to the
Mortgage Loans previously serviced by such Servicer, the Master Servicer shall
assume, satisfy, perform and carry out all obligations which otherwise were to
have been satisfied, performed and carried out by such Servicer under its
terminated Servicing Agreement. However, in no event shall the Master Servicer
be deemed to have assumed the obligations of a Servicer to advance payments of
principal and interest on a delinquent Mortgage Loan in excess of the Master
Servicer's independent Periodic Advance obligation under Section 3.03 of this
Agreement. As compensation for the Master Servicer of any servicing obligations
fulfilled or assumed by the Master Servicer, the Master Servicer shall be
entitled to any servicing compensation to which a Servicer would have been
entitled if the Servicing Agreement with such Servicer had not been terminated.

           SECTION 3.10      APPLICATION OF NET LIQUIDATION PROCEEDS.
                             ----------------------------------------

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

           SECTION 3.11      ACT REPORTS.
                             ------------

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

                                   ARTICLE IV

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

           SECTION 4.01      DISTRIBUTIONS.
                             --------------

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

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

           second, to the Class A Certificates and FSA, pro rata, based upon
      their respective Class A Unpaid Interest Shortfalls and Premium Unpaid
      Shortfalls, respectively, in an aggregate amount up to the sum of the
      Aggregate Class A Unpaid Interest Shortfall and Premium Unpaid Shortfall;

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

           Notwithstanding the foregoing, after the Principal Balance or
notional amount of any Class (other than the Class A-R or Class A-LR
Certificate) has been reduced to zero, such Class will be entitled to no further
distributions of principal or interest (including, without limitation, any
Unpaid Interest Shortfalls). In addition, FSA will not be entitled to its
Premium Payments and Premium Unpaid Shortfalls after the Principal Balance of
the Class A-3 Certificates has been reduced to zero.

           With respect to any Distribution Date, the amount of the Principal
Adjustment, if any, attributable to any Class of Class B Certificates will be
allocated to the Classes of Class A Certificates (other than the Class A-4 and
Class A-PO Certificates) and any Class of Class B Certificates with a lower
numerical designation pro rata based on their Principal Balances.

           (ii) Distributions on the Uncertificated Lower-Tier Interests. On
each Distribution Date, each Uncertificated Lower-Tier Interest shall receive
distributions in respect of principal in an amount equal to the amount of
principal distributed to its respective Corresponding Upper-Tier Class or
Classes as provided herein. On each Distribution Date, each Uncertificated
Lower-Tier Interest shall receive distributions in respect of interest in an
amount equal to the Interest Accrual Amounts and Unpaid Interest Shortfalls, as
the case may be, in respect of its Corresponding Upper-Tier Class or Classes, in
each case to the extent actually distributed thereon. Such amounts distributed
to the Uncertificated Lower-Tier Interests in respect of principal and interest
with respect to any Distribution Date are referred to herein collectively as the
"Lower-Tier Distribution Amount."

           As of any date, the principal balance of each Uncertificated
Lower-Tier Interest equals the Principal Balances of the respective
Corresponding Upper-Tier Class or Classes. The initial principal balance of each
Uncertificated Lower-Tier Interest equals the Original Principal Balances of the
respective Corresponding Upper-Tier Class or Classes.

           The pass-through rate with respect to the Class A-L1 Interest, Class
A-L5 Interest, Class A-LUR Interest, Class B-L1 Interest, Class B-L2 Interest,
Class B-L3 Interest, Class B-L4 Interest, Class B-L5 Interest and Class B-L6
Interest shall be 7.750% per annum. The pass-through rate with respect to the
Class A-L3 Interest shall be 7.690% per annum. The Class A-LPO Interest is a
principal-only interest and is not entitled to distributions of interest. Any
Non-Supported Interest Shortfalls will be allocated to each Uncertificated
Lower-Tier Interest in the same relative proportions as interest is allocated to
such Uncertificated Lower-Tier Interest.

           (b) The Class A-4 Certificates are interest-only Certificates and are
not entitled to distributions in respect of principal.

           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) in accordance
      with the following priorities:

           first, on each Distribution Date on or after the Distribution Date in
      October 2003, to the Class A-3 Certificates, up to $40,000 for such
      Distribution Date, until the Principal Balance thereof has been reduced to
      zero;

           second, sequentially, to the Class A-R and Class A-LR Certificates,
      in that order, until the Principal Balance of each such Class has been
      reduced to zero;

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

           fourth, concurrently, to the Class A-2, Class A-5 and Class A-6
      Certificates, pro rata, until the Principal Balance of each such Class has
      been reduced to zero; and

           fifth, to the Class A-3 Certificates, without regard to any amount
      scheduled to be made pursuant to priority first on such Distribution Date,
      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) The Trustee shall establish and maintain the Upper-Tier
Certificate Account, which shall be a separate trust account and an Eligible
Account. On each Distribution Date other than the Final Distribution Date (if
such Final Distribution Date is in connection with a purchase of the assets of
the Trust Estate by the Seller), the Paying Agent shall, on behalf of the Master
Servicer, from funds available on deposit in the Payment Account, (i) deposit,
in immediately available funds, by wire transfer or otherwise, into the
Upper-Tier Certificate Account the Lower-Tier Distribution Amount and (ii)
distribute to the Class A-LR Certificateholder (other than as provided in
Section 9.01 respecting the final distribution to Certificateholders) by check
mailed to such Holder at the address of such Holder appearing in the Certificate
Register, the Class A Distribution Amount with respect to the Class A-LR
Certificate and all other amounts distributable to the Class A-LR Certificate.
The Trustee may clear and terminate the Upper-Tier Certificate Account pursuant
to Section 9.01.

           (f) On each Distribution Date other than the Final Distribution Date
(if such Final Distribution Date is in connection with a purchase of the assets
of the Trust Estate by the Seller), the Paying Agent shall, on behalf of the
Master Servicer, from funds remitted to it by the Master Servicer, distribute to
each Certificateholder of record (other than the Class A-LR Certificateholder)
on the preceding Record Date (other than as provided in Section 9.01 respecting
the final distribution to Certificateholders or in the last paragraph of this
Section 4.01(f) respecting the final distribution in respect of any Class)
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 11.23, 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 (other than the Class A-3
Certificates) and the Class B Distribution Amount with respect to each Class of
Class B Certificates and, in the case of the Class A-3 Certificates, as provided
in Section 4.07.

           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-4, Class A-R or Class A-LR Certificates) or the
Principal Balance of any Class of Class B Certificates would be reduced to zero
or, in the case of the Class A-4 Certificates, the Class A-4 Notional Amount
would be reduced to zero, the Master Servicer shall, as soon as practicable
after the Determination Date relating to such Distribution Date, send a notice
to the Trustee. The Trustee will then send a notice to each Certificateholder of
such Class with a copy to the Certificate Registrar, specifying that the final
distribution with respect to such Class will be made on such Distribution Date
only upon the presentation and surrender of such Certificateholder's
Certificates at the office or agency of the Trustee therein specified; provided,
however, that the failure to give such notice will not entitle a
Certificateholder to any interest beyond the interest payable with respect to
such Distribution Date in accordance with Section 4.01(a)(i).

           (g) The Paying Agent (or if no Paying Agent is appointed by the
Master Servicer, the Master Servicer) shall withhold or cause to be withheld
such amounts as may be required by the Code (giving full effect to any
exemptions from withholding and related certifications required to be furnished
by Certificateholders and any reductions to withholding by virtue of any
bilateral tax treaties and any applicable certification required to be furnished
by Certificateholders with respect thereto) from distributions to be made to
Persons other than U.S. Persons ("Non-U.S. Persons"). Amounts withheld pursuant
to this Section 4.01(g) 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 the Premium Payment and (ii) the Class B Certificates,
pro rata based on the Class A Interest Accrual Amount and the Premium Payment
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 and the Premium Payment shall be allocated
among the outstanding Classes of Class A Certificates and the Premium Payment
based on each Class's Class A Interest Percentage and the Premium Percentage, as
the case may be. 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 and the
Premium Payment based on their Class A Interest Percentages and the Premium
Percentage, as the case may be.

           (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.

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

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

           SECTION 4.03    PAYING AGENT.
                           -------------

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

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

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

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

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

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

           (b) The Paying Agent shall establish and maintain a Payment Account,
which shall be a separate trust account and an Eligible Account, in which the
Master Servicer shall cause to be deposited from funds in the Certificate
Account or, to the extent required hereunder, from its own funds (i) at or
before 10:00 a.m., New York

time, on the Business Day preceding each Distribution Date, by wire transfer of
immediately available funds, any Periodic Advance for such Distribution Date,
pursuant to Section 3.03 and (ii) at or before 10:00 a.m., New York time, on the
Business Day preceding each Distribution Date, by wire transfer of immediately
available funds, 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 Trustee, in which case such Eligible
Investments shall mature not later than the Distribution Date), and shall not be
sold or disposed of prior to maturity. All income and gain realized from any
such investment shall be for the benefit of the Master Servicer and shall be
subject to its withdrawal or order from time to time. The amount of any losses
incurred in respect of any such investments shall be deposited in the Payment
Account by the Master Servicer out of its own funds immediately as realized. The
Paying Agent may withdraw from the Payment Account any amount deposited in the
Payment Account that was not required to be deposited therein and may clear and
terminate the Payment Account pursuant to Section 9.01.

           SECTION 4.04      STATEMENTS TO CERTIFICATEHOLDERS; REPORTS TO THE
                             TRUSTEE, FSA AND THE SELLER.
                             ------------------------------------------------

           Concurrently with each distribution pursuant to Section 4.01(f), the
Master Servicer, or the Paying Agent appointed by the Master Servicer (upon
receipt of such statement from the Master Servicer), shall forward or cause to
be forwarded by mail to each Holder of a Certificate, the Seller and FSA 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 Trustee 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) in the case of the Class A-4 Certificates, the Class A-4
      Notional Amount, if any; (xxiv) the Class A-PO Deferred Amount, if any;
      (xxv) in the case of the Class A-3 Certificates, (a) the Class A-3
      Distribution Deficiency, if any, for such Distribution Date, (b) amounts,
      if any in respect of the Class A-3 Distribution Deficiency paid under the
      Policy and (c) the amounts attributable to the Class A-3 Certificates;

           (xxvi)in the case of the Class A-3 Certificates, the amount remaining
      in the Reserve Fund after taking into account the Reserve Withdrawal for
      such Distribution Date;

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

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

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

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

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

           Prior to the close of business on the third Business Day preceding
each Distribution Date, the Master Servicer shall furnish a statement to the
Trustee, any Paying Agent and the Seller (the information in such statement to
be made available to Certificateholders by the Master Servicer on written
request) setting forth the 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. Upon receipt of any such statement, the
Trustee shall promptly forward a copy of such statement to FSA. The
determination by the Master Servicer of such amounts shall, in the absence of
obvious error, be presumptively deemed to be correct for all purposes hereunder
and the Trustee and the Paying Agent shall be protected in relying upon the same
without any independent check or verification.

           In addition to the reports required pursuant to this Section 4.04,
the Master Servicer shall make available upon request to each Holder and each
proposed transferee of a Class 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      RESERVE FUNDS.
                             --------------

           (a) A separate Reserve Fund shall be established on the Closing Date
for the Class A-3 Certificates. The Reserve Fund shall be maintained by the
Trustee in accordance with this Section 4.06. At the time the Reserve Fund is
established, the Seller shall cause to be deposited into the Reserve Fund the
amount of $2,500.

           With respect to each Distribution Date, the applicable Reserve
Withdrawal shall be withdrawn by the Trustee from the amount on deposit in the
Reserve Fund in accordance with this Section 4.06 and distributed on such
Distribution Date to the Holders of the Class A-3 Certificates, pro rata, based
on Percentage Interest.

           Notwithstanding anything herein to the contrary, on the Distribution
Date on which the Class A Principal Balance of the Class A-3 Certificates has
been reduced to zero, any funds then on deposit in the Reserve Fund shall be
distributed to Greenwich Capital at the address provided by it to the Trustee.

           (b) The Reserve Fund will be an "outside reserve fund" under the
REMIC Provisions that is beneficially owned for federal income tax purposes by
Greenwich Capital, which shall report all income, gain, deduction or loss with
respect thereto, and will not be an asset of either the Upper-Tier or Lower-Tier
REMIC.

           SECTION 4.07      DISTRIBUTIONS IN REDUCTION OF THE CLASS A-3
                             CERTIFICATES.
                             -------------------------------------------

           Distributions in reduction of the Principal Balance of the Class A-3
Certificates will be made in integral multiples of $1,000 at the request of the
appropriate representatives of Deceased Holders of such Class and at the request
of Living Holders of such Class or by mandatory distributions by random lot,
pursuant to clauses (a) and (d) below, or on a pro rata basis pursuant to clause
(f) below.

           (a) On each Distribution Date on which distributions in reduction of
the Principal Balance of the Class A-3 Certificates are made, such distributions
will be made with respect to such Class in the following priority:

           (i) any request by the personal representatives of a Deceased Holder
      or by a surviving tenant by the entirety, by a surviving joint tenant or
      by a surviving tenant in

      common, but not exceeding an aggregate principal balance for such Class of
      $100,000 per request; and

           (ii) any request by a Living Holder, but not exceeding an aggregate
      principal balance for such Class of $10,000 per request.

           Thereafter, distributions will be made, with respect to such Class,
as provided in clauses (i) and (ii) above up to a second $100,000 and $10,000,
respectively. This sequence of priorities will be repeated for each request for
principal distributions for such Class made by the Beneficial Owners of the
Class A-3 Certificates until all such requests have been honored.

           For each such sequence of priorities described above, requests for
distributions in reduction of the principal balance of Class A-3 Certificates
presented on behalf of Deceased Holders in accordance with the provisions of
clause (i) above will be accepted in order of their receipt by the Clearing
Agency and requests for distributions in reduction of the principal balance of
Class A-3 Certificates presented by Living Holders in accordance with the
provisions of clause (ii) above will be accepted in the order of their receipt
by the Clearing Agency after all requests with respect to such Class presented
in accordance with clause (i) have been honored. All requests for distributions
in reduction of the principal balance of the Class A-3 Certificates will be
accepted in accordance with the provisions set forth in Section 4.07(c). All
requests for distributions in reduction of the principal balance of Class A-3
Certificates with respect to any Distribution Date must be received by the
Clearing Agency and forwarded to, and received by, the Trustee no later than the
close of business on the related Record Date. Requests for distributions which
are received by the Clearing Agency and forwarded to, and received by, the
Trustee after the related Record Date and requests, in either case, for
distributions not accepted with respect to any Distribution Date, will be
treated as requests for distributions in reduction of the principal balance of
Class A-3 Certificates on the next succeeding Distribution Date, and each
succeeding Distribution Date thereafter, until each such request is accepted or
is withdrawn as provided in Section 4.07(c). Such requests as are not so
withdrawn shall retain their order of priority without the need for any further
action on the part of the appropriate Beneficial Owner of the related Class A-3
Certificate, all in accordance with the procedures of the Clearing Agency and
the Trustee. Upon the transfer of beneficial ownership of any Class A-3
Certificate, any distribution request previously submitted with respect to such
Certificate will be deemed to have been withdrawn only upon the receipt by the
Trustee of notification of such withdrawal in the manner required by the
Clearing Agency under its APUT System.

           Distributions in reduction of the principal balance of the Class A-3
Certificates will be applied, in the aggregate with respect to such Class, in an
amount equal to the Class A Non-PO Principal Distribution Amount allocable to
such Class pursuant to Section 4.01(b) plus any amounts distributable to the
Class A-3 Certificates as a payment under the Policy of a Class A-3 Principal
Loss Amount of the type described in clause (i) of the respective definitions
thereof, minus amounts to repay any funds withdrawn from the Rounding Account
for such Class for the prior Distribution Date, plus any amounts available for
distribution from the Rounding Account for such Class established as provided in
Section 4.07(e), provided that the aggregate distribution in reduction of the
Principal Balance of such Class on any Distribution Date is made in an integral
multiple of $1,000.

           To the extent that the portion of the Class A Non-PO Principal
Distribution Amount allocable to distributions in reduction of the Principal
Balance of the Class A-3 Certificates on any Distribution Date plus any amounts
distributable to the Class A-3 Certificates as a payment under the Policy of a
Class A-3 Principal Loss Amount of the type described in clause (i) of the
respective definitions hereof (minus amounts to repay any funds withdrawn from
the Rounding Account for such Class on the prior Distribution Date and plus any
amounts required to be distributed from the Rounding Account for such Class
pursuant to Section 4.07(e)) exceeds the aggregate principal balance of Class
A-3 Certificates with respect to which distribution requests, as set forth
above, have been received, distributions in reduction of the Principal Balance
of the Class A-3 Certificates will be made by mandatory distribution pursuant to
Section 4.07(d).

           (b) A Class A-3 Certificate shall be deemed to be held by a Deceased
Holder for purposes of this Section 4.07 if the death of the Beneficial Owner
thereof is deemed to have occurred. Class A-3 Certificates beneficially owned by
tenants by the entirety, joint tenants or tenants in common will be considered
to be beneficially owned by a single owner. The death of a tenant by the
entirety, joint tenant or tenant in common will be deemed to be the death of the
Beneficial Owner, and the Class A-3 Certificates so beneficially owned will be
eligible for priority with respect to distributions in reduction of the
principal balance of such Class thereof, subject to the limitations stated
above. Class A-3 Certificates beneficially owned by a trust will be considered
to be beneficially owned by each beneficiary of the trust to the extent of such
beneficiary's beneficial interest therein, but in no event will a trust's
beneficiaries collectively be deemed to be Beneficial Owners of a number of
Individual Class A-3 Certificates greater than the number of Individual Class
A-3 Certificates of which such trust is the owner. The death of a beneficiary of
a trust will be deemed to be the death of a Beneficial Owner of the Class A-3
Certificates owned by the trust to the extent of such beneficiary's beneficial
interest in such trust. The death of an individual who was a tenant by the
entirety, joint tenant or tenant in common in a tenancy which is the beneficiary
of a trust will be deemed to be the death of the beneficiary of such trust. The
death of a person who, during his or her lifetime, was entitled to substantially
all of the beneficial ownership interests in Individual Class A-3 Certificates
will be deemed to be the death of the Beneficial Owner of such Class A-3
Certificates regardless of the registration of ownership, if such beneficial
interest can be established to the satisfaction of the Trustee. Such beneficial
interest will be deemed to exist in typical cases of street name or nominee
ownership, ownership by a Trustee, ownership under the Uniform Gifts to Minors
Act and community property or other joint ownership arrangements between a
husband and wife. Beneficial interests shall include the power to sell, transfer
or otherwise dispose of a Class A-3 Certificate and the right to receive the
proceeds therefrom, as well as interest and distributions in reduction of the
principal balance of the Class A-3 Certificates payable with respect thereto.
The Trustee shall not be under any duty to determine independently the
occurrence of the death of any deceased Beneficial Owner. The Trustee may rely
entirely upon documentation delivered to it pursuant to Section 4.07(c) in
establishing the eligibility of any Beneficial Owner to receive the priority
accorded Deceased Holders in Section 4.07(a).

           (c) Requests for distributions in reduction of the principal balance
of Class A-3 Certificates must be made by delivering a written request therefor
to the Clearing Agency Participant or Clearing Agency Indirect Participant that
maintains the account evidencing such Beneficial Owner's interest in Class A-3
Certificates. In the case of a request on behalf of a Deceased Holder,
appropriate evidence of death and any tax waivers are required to be forwarded
to the Trustee under separate cover. The Clearing Agency Participant should in
turn make the request of the Clearing Agency (or, in the case of a Clearing
Agency Indirect Participant, such Clearing Agency Indirect Participant must
notify the related Clearing Agency Participant of such request, which Clearing
Agency Participant should make the request of the Clearing Agency) in the manner
required under the rules and regulations of the Clearing Agency's APUT System
and provided to the Clearing Agency Participant. Upon receipt of such request,
the Clearing Agency will date and time stamp such request and forward such
request to the Trustee. The Clearing Agency may establish such procedures as it
deems fair and equitable to establish the order of receipt of requests for such
distributions received by it on the same day. Neither the Master Servicer nor
the Trustee shall be liable for any delay in delivery of requests for
distributions or withdrawals of such requests by the Clearing Agency, a Clearing
Agency Participant or any Clearing Agency Indirect Participant.

           The Trustee shall maintain a list of those Clearing Agency
Participants representing the appropriate Beneficial Owners of Class A-3
Certificates that have submitted requests for distributions in reduction of the
principal balance of Certificates of such Class, together with the order of
receipt and the amounts of such requests. The Clearing Agency will honor
requests for distributions in the order of their receipt (subject to the
priorities described in Section 4.07(a) above). The Trustee shall notify the
Clearing Agency and the appropriate Clearing Agency Participants as to which
requests should be honored on each Distribution Date. Requests shall be honored
by the Clearing Agency in accordance with the procedures, and subject to the
priorities and limitations, described in this Section 4.07. The exact procedures
to be followed by the Trustee and the Clearing Agency for purposes of
determining such priorities and limitations will be those established from time
to time by the Trustee or the Clearing Agency, as the case may be. The decisions
of the Trustee and the Clearing Agency concerning such matters will be final and
binding on all affected persons.

           Individual Class A-3 Certificates which have been accepted for a
distribution shall be due and payable on the applicable Distribution Date. Such
Certificates shall cease to bear interest after the last day of the month
preceding the month in which such Distribution Date occurs, and notwithstanding
anything to the contrary herein, no amounts shall be due from FSA or otherwise
with respect to interest on such Certificates after such last day of the month.

           Any Beneficial Owner of a Class A-3 Certificate which has requested a
distribution may withdraw its request by so notifying in writing the Clearing
Agency Participant or Clearing Agency Indirect Participant that maintains such
Beneficial Owner's account. In the event that such account is maintained by a
Clearing Agency Indirect Participant, such Clearing Agency Indirect Participant
must notify the related Clearing Agency Participant which in turn must forward
the withdrawal of such request, on a form required by the Clearing Agency, to
the Trustee. If such notice of withdrawal of a request for distribution has not
been received by the Clearing Agency and forwarded to the Trustee on or before
the Record Date for the next Distribution Date, the previously made request for
distribution will be irrevocable with respect to the making of distributions in
reduction of the Principal Balance of Class A-3 Certificates on such
Distribution Date.

           In the event any requests for distributions in reduction of the
principal balance of Class A-3 Certificates are rejected by the Trustee for
failure to comply with the requirements of this Section 4.07, the Trustee shall
return such request to the appropriate Clearing Agency Participant with a copy
to the Clearing Agency with an explanation as to the reason for such rejection.

           (d) To the extent, if any, that distributions in reduction of the
Principal Balance of Class A-3 Certificates on a Distribution Date exceed the
outstanding principal balances of Certificates of such Class with respect to
which distribution requests have been received by the related Record Date, as
provided in Section 4.07(a) above, distributions in reduction of the Principal
Balance of the Class A-3 Certificates will be made by mandatory distributions in
reduction thereof. Such mandatory distributions on Individual Class A-3
Certificates will be made by random lot in accordance with the then-applicable
random lot procedures of the Clearing Agency, the Clearing Agency Participants
and the Clearing Agency Indirect Participants representing the Beneficial
Owners; provided however, that, if after the distribution in reduction of the
Principal Balance of the Class A-3 Certificates on the next succeeding
Distribution Date on which mandatory distributions are to be made, the principal
balance of Class A-3 Certificates would not be reduced to zero, the Individual
Class A-3 Certificates to which such distributions will be applied shall be
selected by the Clearing Agency from those Class A-3 Certificates not otherwise
receiving distributions in reduction of the principal balance on such
Distribution Date. The Trustee shall notify the Clearing Agency of the aggregate
amount of the mandatory distribution in reduction of the Principal Balance of
the Class A-3 Certificates to be made on the next Distribution Date. The
Clearing Agency shall then allocate such aggregate amount among its Clearing
Agency Participants on a random lot basis. Each Clearing Agency Participant and,
in turn, each Clearing Agency Indirect Participant will then select, in
accordance with its own random lot procedures, Individual Class A-3 Certificates
from among those held in its accounts to receive mandatory distributions in
reduction of the principal balance of the Certificates of such Class, such that
the total amount so selected is equal to the aggregate amount of such mandatory
distributions allocated to such Clearing Agency Participant by the Clearing
Agency and to such Clearing Agency Indirect Participant by its related Clearing
Agency Participant, as the case may be. Clearing Agency Participants and
Clearing Agency Indirect Participants which hold Class A-3 Certificates selected
for mandatory distributions in reduction of the principal balance are required
to provide notice of such mandatory distributions to the affected Beneficial
Owners. The Master Servicer agrees to notify the Trustee of the amount of
distributions in reduction of the principal balance of Class A-3 Certificates to
be made on each Distribution Date in a timely manner such that the Trustee may
fulfill its obligations pursuant to the Letter of Representations dated the
Business Day immediately preceding the Closing Date among the Seller, the
Trustee and the Clearing Agency.

           (e) On the Closing Date, the Rounding Account shall be established
with the Trustee and the Seller shall cause to be initially deposited with the
Trustee a $999.99 deposit for the Rounding Account. On each Distribution Date on
which a distribution is made in reduction of the principal balance of the Class
A-3 Certificates, funds on deposit in the Rounding Account shall be available to
be applied to round upward to an integral multiple of $1,000 the aggregate
distribution in reduction of the Class A Principal Balance to be made on the
Class A-3 Certificates. Rounding of such distribution on the Class A-3
Certificates shall be accomplished, on the first such Distribution Date, by
withdrawing from the Rounding Account the amount of funds, if any, needed to
round the amount otherwise available for such distribution in reduction of the
principal balance of the Class A-3 Certificates upward to the next integral
multiple of $1,000. On each succeeding Distribution Date on which distributions
in reduction of the principal balance of the Class A-3 Certificates are to be
made, the aggregate amount of such distributions allocable to the Class A-3
Certificates shall be applied first to repay any funds withdrawn from the
Rounding Account for such Class on the prior Distribution Date for which funds
were withdrawn from such account for such Class, and then the remainder of such
allocable amount, if any, shall be similarly rounded upward and applied as
distributions in reduction of the principal balance of the Class A-3
Certificates; this process shall continue on succeeding Distribution Dates until
the Class A Principal Balance of the Class A-3 Certificates has been reduced to
zero. The funds in the Rounding Account shall be held in a non-interest bearing
account and shall not be reinvested.

           Notwithstanding anything herein to the contrary, on the Distribution
Date on which distributions in reduction of the Principal Balance of the Class
A-3 Certificates will reduce the Principal Balance thereof to zero or in the
event that distributions in reduction of the Principal Balance of the Class A-3
Certificates are made in accordance with the provisions set forth in Section
4.07(f), an amount equal to the difference between $1,000 and the sum then held
in the Rounding Account shall be paid from the Pool Distribution Amount to the
Rounding Account. Any funds then on deposit in such Rounding Account shall be
distributed to the Holder of the Class A-LR Certificate.

           (f) Notwithstanding any provisions herein to the contrary, on each
Distribution Date on and after FSA's failure to make a payment with respect to a
Class A-3 Principal Loss Amount, distributions in reduction of the Principal
Balance of the Class A-3 Certificates (including amounts paid in respect of such
losses under the Policy) will be made on a pro rata basis among the Holders of
the Class A-3 Certificates and will not be made in integral multiples of $1,000
or pursuant to requested distributions or mandatory distributions by random lot.

           (g) In the event that the pro rata distributions described in section
4.07(f) cannot be made through the facilities of the Clearing Agency, the Class
A-3 Certificates will be withdrawn from the facilities of the Clearing Agency
and Definitive Certificates will be issued to replace such withdrawn Book-Entry
Certificates pursuant to Section 5.07. An amendment to this Agreement, which may
be approved without the consent of any Certificateholders, shall establish
procedures relating to the manner in which pro rata distributions in reduction
of the principal balance of the Class A-3 Certificates are to be made; provided
that such procedures shall be consistent, to the extent practicable and
customary for certificates similar to the Class A-3 Certificates, with the
provisions of this Section 4.07.

           SECTION 4.08      POLICY MATTERS.
                             ---------------

           (a) If, on the second Business Day before any Distribution Date, the
Trustee determines that there will be a Class A-3 Distribution Deficiency for
such Distribution Date, the Trustee shall determine the amount of such Class A-3
Distribution Deficiency and shall give notice to FSA by telephone or telecopy of
the amount of such deficiency confirmed in writing by the Notice of Nonpayment
by 12:00 noon, New York City time on such second Business Day.

           (b) At the time of the execution and delivery of this Agreement, the
Trustee shall establish a separate special purpose trust account in the name of
the Trustee for the benefit of Holders of the Class A-3 Certificates referred to
herein as the "Policy Payments Account" over which the Trustee shall have
exclusive control and sole right of withdrawal. The Trustee shall deposit any
amounts paid under the Policy into the Policy Payments Account and distribute
such amounts only for purposes of payment to Holders of the Class A-3
Certificates of the Class A-3 Distribution Deficiency for which a claim was made
and such amounts may not be applied to satisfy any costs, expenses or
liabilities of the Trustee or the Trust Estate. Amounts paid under the Policy
shall be disbursed by the Trustee to Holders of the Class A-3 Certificates in
the same manner as distributions in reduction of the principal balance of and
interest on the Certificates of such Class are made under Section 4.01(f). It
shall not be necessary for such payments of the Class A-3 Distribution
Deficiency to be made by checks or wire transfers separate from the check or
wire transfer used to pay distributions in reduction of the principal balance of
and interest on the Class A-3 Certificates with funds available to make such
distributions. However, the amount of any distribution to be paid from funds
transferred from the Policy Payments Account shall be noted as provided in (c)
below and in the statement to be furnished to Holders of the Class A-3
Certificates and FSA pursuant to Section 4.04. Funds held in the Policy Payments
Account shall not be invested by the Trustee.

           (c) On any Distribution Date with respect to which a claim has been
made under the Policy, the amount of any funds received by the Trustee as a
result of the claim under the Policy to the extent necessary to make
distributions on the Class A-3 Certificates equal to the Class A-3 Distribution
Deficiency on such Distribution Date shall be withdrawn from the Policy Payments
Account and applied by the Trustee to the payment in full of the Class A-3
Distribution Deficiency. Any funds deposited into the Policy Payments Account in
respect of the Class A-3 Certificates that are remaining therein on the first
Business Day following a Distribution Date after the Class A-3 Distribution
Deficiency has been made to the Certificateholders of such Class shall be
remitted in immediately available funds to FSA, pursuant to the instructions of
FSA, by the end of such Business Day.

           (d) The Trustee shall keep a complete and accurate record of the
Class A-3 Interest Loss Amount, the Class A-3 Principal Loss Amount and any
Non-Supported Interest Shortfall allocated to the Class A-3 Certificates once
the Reserve Fund has been depleted, paid from moneys received under the Policy.
FSA shall have the right to inspect such records at reasonable times upon one
Business Day's prior notice to the Trustee.

           (e) In the event that the Trustee has received a certified copy of an
order of the appropriate court that any distributions in reduction of the
principal balance of or interest on a Class A-3 Certificate has been avoided in
whole or in part as a preference payment under applicable bankruptcy law, the
Trustee shall so notify FSA and shall comply with the provisions of the
applicable Policy to obtain payment by FSA of such avoided distribution, and
shall, at the time it provides notice to FSA, notify, by mail to Holders of the
Certificates of such Class that, in the event that any Holder's distribution is
so recovered, such Holder will be entitled to payment pursuant to the terms of
the applicable Policy, a copy of which shall be made available by the Trustee
and the Trustee shall furnish to FSA its records evidencing the distributions in
reduction of the principal balance of and interest (including any Non-Supported
Interest Shortfall described in Section 4.08(c)) on the Class A-3 Certificates,
if any, which have been made by the Trustee and subsequently recovered from
Holders, and the dates on which such distributions were made. Such payment under
the applicable Policy shall be disbursed to the receiver, conservator,
debtor-in-possession or Trustee in bankruptcy named in the order and not to the
Trustee or any Class A-3 Certificateholder directly (unless such
Certificateholder has previously paid such amount to the receiver, conservator,
debtor-in-possession or Trustee in bankruptcy named in the order, in which case
such payment shall be disbursed to the Trustee for distribution to such
Certificateholder upon proof of such payment reasonably satisfactory to FSA).

           (f) The Trustee shall promptly notify FSA of any proceeding or the
institution of any action seeking the avoidance as a preferential transfer under
applicable bankruptcy, insolvency, receivership or similar law (a "Preference
Claim") of any distribution made with respect to the Class A-3 Certificates as
to which it has actual knowledge. Each Holder of a Class A-3 Certificate, by its
purchase of such Certificates and the Trustee hereby agree that FSA (so long as
no FSA Default exists) may at any time during the continuation of any proceeding
relating to a Preference Claim direct all matters relating to such Preference
Claim, including, without limitation, (i) the direction of any appeal of any
order relating to any Preference Claim and (ii) the posting of any surety,
supersedeas or performance bond pending any such appeal. In addition and without
limitation of the foregoing, FSA shall be subrogated to the rights of the
Trustee and each Holder in the conduct of any Preference Claim, including,
without limitation, all rights of any party to an adversary proceeding or action
with respect to any court order issued in connection with any such Preference
Claim.

           (g) The Trustee acknowledges, and each Holder of a Class A-3
Certificate by its acceptance of such Certificate agrees, that without any
further action on the part of FSA, FSA shall be subrogated to all of the rights
to amounts distributable to such Certificateholders in respect of Class A Unpaid
Interest Shortfalls, Non-Supported Interest Shortfalls allocated to such
Certificates and recoveries, if any, with respect to the Class A-3 Principal
Loss Amounts with respect to amounts paid under the Policy. The Class A-3
Certificateholders by acceptance of such Certificates assign their rights as
Holders of such Certificates to FSA to the extent of FSA's interest with respect
to amounts paid.

           (h) The Master Servicer shall designate a FSA Contact Person who
shall be available to FSA to provide reasonable access to information regarding
the Mortgage Loans. The initial FSA Contact Person is appointed in Section
11.27.

           (i) The Trustee shall surrender the Policy to FSA for cancellation
upon the expiration of the term of the Policy as provided in the Policy.

           SECTION 4.09      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.

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

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

           "Unless this certificate is presented by an authorized representative
of [the Clearing Agency] to the 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 Trustee may deal with the Clearing Agency for all purposes (including
      the making of distributions on the Book-Entry Certificates and the taking
      of actions by the Holders of Book-Entry Certificates) as the authorized
      representative of the Beneficial Owners;

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

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

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

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

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


           SECTION 5.02      REGISTRATION OF CERTIFICATES.
                             -----------------------------

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

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

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

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

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

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

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

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

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

           SECTION 5.03      MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES.
                             --------------------------------------------------

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

           SECTION 5.04      PERSONS DEEMED OWNERS.
                             ----------------------

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

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

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

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

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

           SECTION 5.06      MAINTENANCE OF OFFICE OR AGENCY.
                             --------------------------------

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

           SECTION 5.07      DEFINITIVE CERTIFICATES.
                             ------------------------

           If (i)(A) the Master Servicer advises the Trustee in writing that the
Clearing Agency is no longer willing or able properly to discharge its
responsibilities as depository with respect to the Book-Entry Certificates, and
(B) the Master Servicer is unable to locate a qualified successor, (ii) the
Master Servicer, at its option, advises the Trustee in writing that it elects to
terminate the book-entry system through the Clearing Agency, (iii) after the
occurrence of dismissal or resignation of the Master Servicer, Beneficial Owners
representing aggregate Voting Interests of not less than 51% of the aggregate
Voting Interests of each outstanding Class of Book-Entry Certificates advise the
Trustee through the Clearing Agency and Clearing Agency Participants in writing
that the continuation of a book-entry system through the Clearing Agency is no
longer in the best interests of the Beneficial Owners or (iv) upon the
occurrence of the events specified in Section 4.07(g), the Trustee shall notify
the Beneficial Owners, through the Clearing Agency, of the occurrence of any
such event and of the availability of Definitive Certificates to Beneficial
Owners requesting the same. Upon surrender to the Trustee by the Clearing Agency
of the Certificates held of record by its nominee, accompanied by reregistration
instructions and directions to execute and authenticate new Certificates from
the Master Servicer, the Trustee shall execute and authenticate Definitive
Certificates for delivery at its Corporate Trust Office. The Master Servicer
shall arrange for, and will bear all costs of, the printing and issuance of such
Definitive Certificates. Neither the Seller, the Master Servicer nor the Trustee
shall be liable for any delay in delivery of such instructions by the Clearing
Agency and may conclusively rely on, and shall be protected in relying on, such
instructions.

           SECTION 5.08      NOTICES TO CLEARING AGENCY.
                             ---------------------------

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

                                   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, a
copy of which shall be delivered, but not addressed, to FSA. No such resignation
shall become effective until the Trustee or a successor servicer shall have
assumed the Master Servicer's responsibilities, duties, liabilities and
obligations hereunder.

           SECTION 6.05      COMPENSATION TO THE MASTER SERVICER.
                             ------------------------------------

           The Master Servicer shall be entitled to receive a monthly fee equal
to the Master Servicing Fee, as compensation for services rendered by the Master
Servicer under this Agreement. The Master Servicer also will be entitled to any
late reporting fees paid by a Servicer pursuant to its Servicing Agreement, 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 any agreement, instrument
or act purporting to effect any such assignment, transfer, delegation or
appointment shall be void. Notwithstanding the foregoing, the Master Servicer
shall have the right without the prior written consent of the Trustee (i) to
assign its rights and delegate its duties and obligations hereunder; provided,
however, that (a) the purchaser or transferee accepting such assignment or
delegation is qualified to service mortgage loans for Fannie Mae or Freddie Mac,
is satisfactory to the Trustee, in the exercise of its reasonable judgment, and
executes and delivers to the Trustee an agreement, in form and substance
reasonably satisfactory to the Trustee, which contains an assumption by such
purchaser or transferee of the due and punctual performance and observance of
each covenant and condition to be performed or observed by the Master Servicer
hereunder from and after the date of such agreement; and (b) each applicable
Rating Agency's rating of any Certificates in effect immediately prior to such
assignment, sale or transfer is not reasonably likely to be qualified,
downgraded or withdrawn as a result of such assignment, sale or transfer and the
Certificates are not reasonably likely to be placed on credit review status by
any such Rating Agency (without, in the case of the Class A-3 Certificates,
giving effect to the guaranty provided by FSA); and (ii) to delegate to,
subcontract with, authorize, or appoint an affiliate of the Master Servicer to
perform and carry out any duties, covenants or obligations to be performed and
carried out by the Master Servicer under this Agreement and hereby agrees so to
delegate, subcontract, authorize or appoint to an affiliate of the Master
Servicer any duties, covenants or obligations to be performed and carried out by
the Master Servicer to the extent that such duties, covenants or obligations are
to be performed in any state or states in which the Master Servicer is not
authorized to do business as a foreign corporation but in which the affiliate is
so authorized. In no case, however, shall any permitted assignment and
delegation relieve the Master Servicer of any liability to the Trustee or the
Seller under this Agreement, incurred by it prior to the time that the
conditions contained in clause (i) above are met.

           SECTION 6.07      INDEMNIFICATION OF TRUSTEE AND SELLER BY MASTER
                             SERVICER.
                             -----------------------------------------------

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

                                  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 to the Trustee if given by the Certificateholders)
may terminate all of the rights and obligations of the Master Servicer under
this Agreement and in and to the Mortgage Loans, but without prejudice to any
rights which the Master Servicer may have to the aggregate Master Servicing Fees
due prior to the date of transfer of the Master Servicer's responsibilities
hereunder, reimbursement of expenses to the extent permitted by this Agreement,
Periodic Advances and other advances of its own funds. Upon receipt by the
Master Servicer of such written notice, all authority and power of the Master
Servicer under this Agreement, whether with respect to the Certificates or the
Mortgage Loans or otherwise, shall pass to and be vested in the Trustee pursuant
to and under this Section, subject to the provisions of Section 7.05; and,
without limitation, the Trustee is hereby authorized and empowered to execute
and deliver, on behalf of the Master Servicer, as attorney-in-fact or otherwise,
any and all documents and other instruments, and to do or accomplish all other
acts or things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement or assignment of
the Mortgage Loans and related documents or otherwise. The Master Servicer
agrees to cooperate with the Trustee in effecting the termination of the Master
Servicer's responsibilities and rights hereunder and shall promptly provide the
Trustee all documents and records reasonably requested by it to enable it to
assume the Master Servicer's functions hereunder and shall promptly also
transfer to the Trustee all amounts which then have been or should have been
deposited in the Certificate Account by the Master Servicer or which are
thereafter received by the Master Servicer with respect to the Mortgage Loans.

           SECTION 7.02      OTHER REMEDIES OF TRUSTEE.
                             --------------------------

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

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

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

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

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

           SECTION 7.05      TRUSTEE TO ACT; APPOINTMENT OF SUCCESSOR.
                             -----------------------------------------

           When the Master Servicer receives notice of termination pursuant to
Section 7.01 or the Trustee receives the resignation of the Master Servicer
evidenced by an Opinion of Counsel pursuant to Section 6.04, the Trustee shall
be the successor in all respects to the Master Servicer in its capacity as
master servicer under this Agreement and the transactions set forth or provided
for herein and shall have the rights and powers and be subject to all the
responsibilities, duties and liabilities relating thereto placed on the Master
Servicer by the terms and provisions hereof and in its capacity as such
successor shall have the same limitation of liability herein granted to the
Master Servicer. In the event that the Trustee is succeeding to the Master
Servicer as the Master Servicer, as compensation therefor, the Trustee shall be
entitled to receive monthly such portion of the Master Servicing Fee, together
with such other servicing compensation as is agreed to at such time by the
Trustee and the Master Servicer, but in no event more than 25% thereof until the
date of final cessation of the Master Servicer's servicing activities hereunder.
Notwithstanding the above, the Trustee may, if it shall be unwilling to so act,
or shall, if it is unable to so act or to obtain a qualifying bid as described
below, appoint, or petition a court of competent jurisdiction to appoint, any
housing and home finance institution, bank or mortgage servicing institution
having a net worth of not less than $10,000,000 and meeting such other standards
for a successor servicer as are set forth herein, as the successor to the Master
Servicer hereunder in the assumption of all or any part of the responsibilities,
duties or liabilities of the Master Servicer hereunder; provided, however, that
until such a successor master servicer is appointed and has assumed the
responsibilities, duties and liabilities of the Master Servicer hereunder, the
Trustee shall continue as the successor to the Master Servicer as provided
above. The compensation of any successor master servicer so appointed shall not
exceed the compensation specified in Section 6.05 hereof. In the event the
Trustee is required to solicit bids as provided above, the Trustee shall
solicit, by public announcement, bids from housing and home finance
institutions, banks and mortgage servicing institutions meeting the
qualifications set forth in the preceding sentence for the purchase of the
master servicing functions. Such public announcement shall specify that the
successor master servicer shall be entitled to the full amount of the Master
Servicing Fee as compensation together with the other servicing compensation in
the form of late reporting fees or otherwise as provided in Section 6.05. Within
30 days after any such public announcement, the Trustee shall negotiate and
effect the sale, transfer and assignment of the master servicing rights and
responsibilities hereunder to the qualified party submitting the highest
qualifying bid. The Trustee shall deduct all costs and expenses of any public
announcement and of any sale, transfer and assignment of the servicing rights
and responsibilities hereunder from any sum received by the Trustee from the
successor to the Master Servicer in respect of such sale, transfer and
assignment. After such deductions, the remainder of such sum shall be paid by
the Trustee to the Master Servicer at the time of such sale, transfer and
assignment to the Master Servicer's successor. The Trustee and such successor
shall take such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession. The Master Servicer agrees to cooperate with the
Trustee and any successor servicer in effecting the termination of the Master
Servicer's servicing responsibilities and rights hereunder and shall promptly
provide the Trustee or such successor master servicer, as applicable, all
documents and records reasonably requested by it to enable it to assume the
Master Servicer's function hereunder and shall promptly also transfer to the
Trustee or such successor master servicer, as applicable, all amounts which then
have been or should have been deposited in the Certificate Account by the Master
Servicer or which are thereafter received by the Master Servicer with respect to
the Mortgage Loans. Neither the Trustee nor any other successor master servicer
shall be deemed to be in default hereunder by reason of any failure to make, or
any delay in making, any distribution hereunder or any portion thereof caused by
(i) the failure of the Master Servicer to deliver, or any delay in delivering,
cash, documents or records to it, or (ii) restrictions imposed by any regulatory
authority having jurisdiction over the Master Servicer. Notwithstanding anything
to the contrary contained in Section 7.01 above or this Section 7.05, the Master
Servicer shall retain all of its rights and responsibilities hereunder, and no
successor (including the Trustee) shall succeed thereto, if the assumption
thereof by such successor would cause the rating assigned to any Certificates to
be revoked, downgraded or placed on credit review status (other than for
possible upgrading) (without, in the case of the Class A-3 Certificates, giving
effect to the guaranty provided by FSA) by either Rating Agency and the
retention thereof by the Master Servicer would avert such revocation,
downgrading or review.

           SECTION 7.06      NOTIFICATION TO CERTIFICATEHOLDERS.
                             -----------------------------------

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

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

           SECTION 8.01      DUTIES OF TRUSTEE.
                             ------------------

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

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

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

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

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

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

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

           SECTION 8.02      CERTAIN MATTERS AFFECTING THE TRUSTEE.
                             --------------------------------------

           Except as otherwise provided in Section 8.01:

           (i) The Trustee may request and rely and shall be protected in acting
      or refraining from acting upon any resolution, Officers' Certificate,
      certificate of auditors or any other certificate, statement, instrument,
      opinion, report, notice, request, consent, order, appraisal, bond or other
      paper or document believed by it to be genuine and to have been signed or
      presented by the proper party or parties and the manner of obtaining
      consents and evidencing the authorization of the execution thereof shall
      be subject to such reasonable regulations as the Trustee may prescribe;
      (ii) The Trustee may consult with counsel, and any written advice of such
      counsel or any Opinion of Counsel shall be full and complete authorization
      and protection in respect of any action taken or suffered or omitted by it
      hereunder in good faith and in accordance with such advice or Opinion of
      Counsel;

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

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

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

           SECTION 8.03      TRUSTEE NOT REQUIRED TO MAKE INVESTIGATION.
                             -------------------------------------------

           Prior to the occurrence of an Event of Default hereunder and after
the curing of all Events of Default which may have occurred, the Trustee shall
not be bound to make any investigation into the facts or matters stated in any
resolution, certificate, statement, instrument, opinion, report, notice,
request, consent, order, appraisal, bond, Mortgage, Mortgage Note or other paper
or document (provided the same appears regular on its face), unless requested in
writing to do so by holders of Certificates evidencing in the aggregate not less
than 51% of the Voting Interest represented by all Certificates; provided,
however, that if the payment within a reasonable time to the Trustee of the
costs, expenses or liabilities likely to be incurred by it in the making of such
investigation is, in the opinion of the Trustee, not reasonably assured to the
Trustee by the security afforded to it by the terms of this Agreement, the
Trustee may require reasonable indemnity against such expense or liability as a
condition to so proceeding. The reasonable expense of every such investigation
shall be paid by the Master Servicer or, if paid by the Trustee shall be repaid
by the Master Servicer upon demand.

           SECTION 8.04      TRUSTEE NOT LIABLE FOR CERTIFICATES OR MORTGAGE
                             LOANS.
                             -----------------------------------------------

           The recitals contained herein and in the Certificates (other than the
certificate of authentication on the Certificates) shall be taken as the
statements of the Seller, and the Trustee assumes no responsibility as to the
correctness of the same. The Trustee makes no representation for the correctness
of the same. The Trustee makes no representation as to the validity or
sufficiency of this Agreement or of the Certificates or of any Mortgage Loan or
related document. Subject to Section 2.04, the Trustee shall not be accountable
for the use or application by the Seller of any of the Certificates or of the
proceeds of such Certificates, or for the use or application of any funds paid
to the Master Servicer in respect of the Mortgage Loans deposited into the
Certificate Account by the Master Servicer or, in its capacity as trustee, for
investment of any such amounts.

           SECTION 8.05      TRUSTEE MAY OWN CERTIFICATES.
                             -----------------------------

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

           SECTION 8.06      THE MASTER SERVICER TO PAY FEES AND EXPENSES.
                             --------------------------------------------

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

           SECTION 8.07      ELIGIBILITY REQUIREMENTS.
                             -------------------------

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

           SECTION 8.08      RESIGNATION AND REMOVAL.
                             ------------------------

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

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

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

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

           SECTION 8.09      SUCCESSOR.
                             ----------

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

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

           SECTION 8.10      MERGER OR CONSOLIDATION.
                             ------------------------

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

           SECTION 8.11      AUTHENTICATING AGENT.
                             ---------------------

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

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

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

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

           SECTION 8.12      SEPARATE TRUSTEES AND CO-TRUSTEES.
                             ----------------------------------

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

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

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

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

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

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

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

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

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

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

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

           SECTION 8.13      APPOINTMENT OF CUSTODIANS.
                             --------------------------

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

           SECTION 8.14      TAX MATTERS; COMPLIANCE WITH REMIC PROVISIONS.
                             ----------------------------------------------

           (a) Each of theTrustee and the Master Servicer covenants and agrees
that it shall perform its duties hereunder in a manner consistent with the REMIC
Provisions and shall not knowingly take any action or fail to take any action
that would (i) affect the determination of the Trust Estate's status as two
separate REMICs, or (ii) cause the imposition of any federal, state or local
income, prohibited transaction, contribution or other tax on either the
Upper-Tier REMIC, the Lower-Tier REMIC or the Trust Estate. The Master Servicer,
or, in the case of any tax return or other action required by law to be
performed directly by the Trustee, the Trustee shall (i) prepare or cause to be
prepared, timely cause to be signed by the Trustee and file or cause to be filed
annual federal and applicable state and local income tax returns for each of the
Upper-Tier REMIC and the Lower-Tier REMIC using a calendar year as the taxable
year and the accrual method of accounting; (ii) in the first such federal tax
returns, make, or cause to be made, elections satisfying the requirements of the
REMIC Provisions, on behalf of the Trust Estate, to treat each of the Upper-Tier
REMIC and the Lower-Tier REMIC as a REMIC; (iii) prepare, execute and forward,
or cause to be prepared, executed and forwarded, to the Certificateholders all
information reports or tax returns required with respect to the Trust Estate, as
and when required to be provided to the Certificateholders, and to the Internal
Revenue Service and any other relevant governmental taxing authority in
accordance with the REMIC Provisions and any other applicable federal, state or
local laws, including without limitation information reports relating to
"original issue discount" and "market discount" as defined in the Code based
upon the issue prices, prepayment assumption and cash flows provided by the
Seller to the Trustee and calculated on a monthly basis by using the issue
prices of the Certificates; (iv) make available information necessary for the
application of any tax imposed on transferors of residual interests to
"disqualified organizations" (as defined in the REMIC Provisions); (v) file
Forms 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 Upper-Tier REMIC and the Lower-Tier REMIC, including but not limited to the
income, expenses, individual Mortgage Loans (including REO Mortgage Loans, other
assets and liabilities of each REMIC, and the fair market value and adjusted
basis of the property of each REMIC determined at such intervals as may be
required by the Code, as may be necessary to prepare the foregoing returns or
information reports; (vii) exercise reasonable care not to allow the creation of
any "interests" in either the Upper-Tier REMIC or the Lower-Tier REMIC within
the meaning of Code Section 860D(a)(2) other than the interests in the
Upper-Tier REMIC represented by the Class A-1, Class A-2, Class A-3, Class A-4,
Class A-5, Class A-6, Class A-PO and Class A-R Certificates and the Class B-1,
Class B-2, Class B-3, Class B-4, Class B-5 and Class B-6 Certificates and the
interests in the Lower-Tier REMIC represented by the Class A-L1, Class A-L3,
Class A-L5, Class A-LPO, Class A-LUR, Class B-L1, Class B-L2, Class B-L3, Class
B-L4, Class B-L5 and Class B-L6 Interests and the Class A-LR Certificate; (viii)
exercise reasonable care not to allow the occurrence of any "prohibited
transactions" within the meaning of Code Section 860F(a), unless the Master
Servicer shall have provided an Opinion of Counsel to the Trustee that such
occurrence would not (a) result in a taxable gain, (b) otherwise subject either
the Upper-Tier REMIC or Lower-Tier REMIC or the Trust Estate to tax or (c) cause
the Trust Estate to fail to qualify as two separate REMICs; (ix) exercise
reasonable care not to allow either the Upper-Tier REMIC or the Lower-Tier REMIC
to receive income from the performance of services or from assets not permitted
under the REMIC Provisions to be held by a REMIC; (x) pay (on behalf of the
Upper-Tier REMIC or the Lower-Tier REMIC) the amount of any federal income tax,
including, without limitation, prohibited transaction taxes, taxes on net income
from foreclosure property, and taxes on certain contributions to a REMIC after
the Startup Day, imposed on the Upper-Tier REMIC or Lower-Tier REMIC, as the
case may be, when and as the same shall be due and payable (but such obligation
shall not prevent the Master Servicer or any other appropriate Person from
contesting any such tax in appropriate proceedings and shall not prevent the
Master Servicer from withholding or depositing payment of such tax, if permitted
by law, pending the outcome of such proceedings); and (xi) if required or
permitted by the Code and applicable law, act as "tax matters person" for the
Upper-Tier REMIC and the Lower-Tier REMIC within the meaning of Treasury
Regulations Section 1.860F-4(d), and the Master Servicer is hereby designated as
agent of the Class A-R and Class A-LR Certificateholders for such purpose (or if
the Master Servicer is not so permitted, the Holders of the Class A-R and Class
A-LR Certificates shall be tax matters persons for the Upper-Tier REMIC and the
Lower-Tier REMIC, respectively, in accordance with the REMIC Provisions). The
Master Servicer shall be entitled to be reimbursed pursuant to Section 3.02 for
any taxes paid by it pursuant to clause (x) of the preceding sentence, except to
the extent that such taxes are imposed as a result of the bad faith, willful
misfeasance or gross negligence of the Master Servicer in the performance of its
obligations hereunder. The Trustee shall sign the tax returns referred to in
clause (i) of the second preceding sentence.

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

           (b) Notwithstanding anything in this Agreement to the contrary, each
of the Master Servicer and the Trustee shall pay from its own funds, without any
right of reimbursement therefor, the amount of any costs, liabilities and
expenses incurred by the Trust Estate (including, without limitation, any and
all federal, state or local taxes, including taxes imposed on "prohibited
transactions" within the meaning of the REMIC Provisions) if and to the extent
that such costs, liabilities and expenses arise from a failure of the Master
Servicer or the Trustee, 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 Trustee shall make a Periodic Advance as required by Section 3.03
hereof; provided, however, the Trustee shall not be required to make such
Periodic Advances if prohibited by law or if it determines that such Periodic
Advance would be a Nonrecoverable Advance. With respect to those Periodic
Advances which should have been made by WFHM, the Trustee shall be entitled,
pursuant to Section 3.02(a)(i), (ii) or (v) hereof, to be reimbursed from the
Certificate Account for Periodic Advances and Nonrecoverable Advances made by
it.

                                   ARTICLE IX

                                   TERMINATION

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

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

           The right of the Seller to purchase all the assets of the Trust
Estate pursuant to clause (i) of the preceding paragraph are subject to Section
9.02 and conditioned upon the Pool Scheduled Principal Balance of the Mortgage
Loans as of the Final Distribution Date being less than the amount set forth in
Section 11.22. In the case of any purchase by the Seller pursuant to said clause
(i), the Seller shall provide to the Trustee the certification required by
Section 3.04 and the Trustee and the Custodian shall, promptly following payment
of the purchase price, release to the Seller the Owner Mortgage Loan Files
pertaining to the Mortgage Loans being purchased.

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

           Upon presentation and surrender of the Certificates, the Trustee
shall cause to be distributed to Certificateholders on the Final Distribution
Date in proportion to their respective Percentage Interests an amount equal to
(i) as to the Classes of Class A Certificates, the respective Principal Balance
together with any related Class A Unpaid Interest Shortfall and one month's
interest in an amount equal to the respective Interest Accrual Amount, (ii) as
to the Classes of Class B Certificates, the respective Principal Balance
together with any related Class B Unpaid Interest Shortfall and one month's
interest in an amount equal to the respective Interest Accrual Amount and (iii)
as to the Class A-R and Class A-LR Certificates, the amounts, if any, which
remain on deposit in the Upper-Tier Certificate Account and the Certificate
Account, respectively (other than amounts retained to meet claims) after
application pursuant to clauses (i), (ii) and (iii) above and payment to the
Master Servicer of any amounts it is entitled as reimbursement or otherwise
hereunder. Such amount shall be distributed in respect of interest and principal
in respect of the Uncertificated Lower-Tier Interests in the same amounts as
distributed to their Corresponding Upper-Tier Class or Classes in the manner
specified in Section 4.01(a)(ii). Notwithstanding the foregoing, if the price
paid pursuant to clause (i) of the first paragraph of this Section 9.01, after
reimbursement to the Servicers, the Master Servicer and the Trustee of any
Periodic Advances, is insufficient to pay in full the amounts set forth in
clauses (i), (ii) and (iii) of this paragraph, then any shortfall in the amount
available for distribution to Certificateholders shall be allocated in reduction
of the amounts otherwise distributable on the Final Distribution Date in the
same manner as Realized Losses are allocated pursuant to Sections 4.02(a) and
4.02(g) hereof. Such distribution on the Final Distribution Date shall be in
lieu of the distribution otherwise required to be made on such Distribution Date
in respect of each Class of Certificates.

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

           SECTION 9.02      ADDITIONAL TERMINATION REQUIREMENTS.
                             ------------------------------------

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

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

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

                                   ARTICLE X

                            MISCELLANEOUS PROVISIONS

           SECTION 10.01     AMENDMENT.
                             ----------

           (a) This Agreement or any Custodial Agreement may be amended from
time to time by the Seller, the Master Servicer and the Trustee and with respect
to amendments affecting the rights or obligations of FSA, with the consent of
FSA, 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 two separate REMICs at all times that any Certificates are
outstanding or to avoid or minimize the risk of the imposition of any federal
tax on the Trust Estate, the Upper-Tier REMIC or the Lower-Tier REMIC pursuant
to the Code that would be a claim against the Trust Estate, provided that (a)
the Trustee has received an Opinion of Counsel to the effect that such action is
necessary or desirable to maintain such qualification or to avoid or minimize
the risk of the imposition of any such tax and (b) such action shall not, as
evidenced by such Opinion of Counsel, adversely affect in any material respect
the interests of any Certificateholder, (iv) to change the timing and/or nature
of deposits into the Upper-Tier Certificate Account and Lower-Tier 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 Upper-Tier or Lower-Tier REMIC or any of the Certificateholders will
be subject to a tax caused by a transfer to a non-permitted transferee and (vi)
to make any other provisions with respect to matters or questions arising under
this Agreement or such Custodial Agreement which shall not be materially
inconsistent with the provisions of this Agreement, provided that such action
shall not, as evidenced by an Opinion of Counsel, adversely affect in any
material respect the interests of any Certificateholder. 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 (without, in the case of the Class A-3
Certificates, giving effect to the guaranty provided by FSA).

           This Agreement or any Custodial Agreement may also be amended from
time to time by the Seller, the Master Servicer and the Trustee with the consent
of FSA (only with respect to amendments affecting the rights or obligations of
FSA) and the Holders of Certificates evidencing in the aggregate not less than
66-2/3% of the aggregate Voting Interests of each Class of Certificates affected
thereby for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement or such Custodial Agreement
or of modifying in any manner the rights of the Holders of Certificates of such
Class; provided, however, that no such amendment shall (i) reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans which
are required to be distributed on any Certificate without the consent of the
Holder of such Certificate, (ii) adversely affect in any material respect the
interest of the Holders of Certificates of any Class in a manner other than as
described in clause (i) hereof without the consent of Holders of Certificates of
such Class evidencing, as to such Class, Voting Interests aggregating not less
than 66-2/3% or (iii) reduce the aforesaid percentage of Certificates of any
Class the Holders of which are required to consent to any such amendment,
without the consent of the Holders of all Certificates of such Class then
outstanding.

           Notwithstanding any contrary provision of this Agreement, the Trustee
shall not consent to any amendment to this Agreement unless it shall have first
received an Opinion of Counsel to the effect that such amendment will not
subject either the Upper-Tier REMIC or the Lower-Tier REMIC to tax or cause
either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a
REMIC at any time that any Certificates are outstanding.

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

           It shall not be necessary for the consent of Certificateholders under
this Section 10.01(a) to approve the particular form of any proposed amendment,
but it shall be sufficient if such consent shall approve the substance thereof.
The manner of obtaining such consents and of evidencing the authorization of the
execution thereof by Certificateholders shall be subject to such reasonable
regulations as the Trustee may prescribe. (b) Notwithstanding any contrary
provision of this Agreement, the Master Servicer may, from time to time, amend
Schedule I hereto without the consent of any Certificateholder or the Trustee;
provided, however, (i) that such amendment does not conflict with any provisions
of the related Servicing Agreement, (ii) that the related Servicing Agreement
provides for the remittance of each type of Unscheduled Principal Receipts
received by such Servicer during the Applicable Unscheduled Principal Receipt
Period (as so amended) related to each Distribution Date to the Master Servicer
no later than the 24th day of the month in which such Distribution Date occurs
and (iii) that such amendment is for the purpose of (a) changing the Applicable
Unscheduled Principal Receipt Period for Exhibit F-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 Trustee.

           SECTION 10.02     RECORDATIONOF AGREEMENT.
                             ------------------------

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

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

           SECTION 10.03     LIMITATION ON RIGHTS OF CERTIFICATEHOLDERS.
                             -------------------------------------------

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

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

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

           SECTION 10.04     GOVERNING LAW; JURISDICTION.
                             ----------------------------

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

           SECTION 10.05     NOTICES.
                             --------

           All demands, notices and communications hereunder shall be in writing
and shall be deemed to have been duly given if personally delivered at or mailed
by certified or registered mail, return receipt requested (i) in the case of the
Seller, to 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 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, or such other address
as may hereafter be furnished to the Seller and the Master Servicer in writing
by the Trustee, in each case Attention: Corporate Trust Department and (iv) in
the case of FSA, to Financial Security Assurance Inc., 350 Park Avenue, New
York, New York, 10022, Attention: Structured Finance Department; Confirmation:
212-339-3438; Telecopy: 212-888-5278 (in each case in which notice or other
communication to FSA refers to an Event of Default or a claim under the policy
or with respect to which failure on the part of FSA to respond shall be deemed
to constitute consent or acceptance, then a copy of such notice or other
communication should also be sent to the attention of the General Counsel and
shall be marked to indicate "URGENT MATERIAL ENCLOSED"). Any notice required or
permitted to be mailed to a Certificateholder shall be given by first class
mail, postage prepaid, at the address of such Holder as shown in the Certificate
Register. Any notice mailed or transmitted within the time prescribed in this
Agreement shall be conclusively presumed to have been duly given, whether or not
the addressee receives such notice, provided, however, that any demand, notice
or communication to or upon the Seller, the Master Servicer or the Trustee shall
not be effective until received.

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

           SECTION 10.06     SEVERABILITY OF PROVISIONS.
                             ---------------------------

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

           SECTION 10.07     SPECIAL NOTICES TO RATING AGENCIES AND FSA.
                             -------------------------------------------

           (a) The Trustee shall give prompt notice to each Rating Agency and
FSA 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 and FSA of the occurrence of any of the following events:

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

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

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

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

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

           (i) reports prepared pursuant to Section 3.05; and

           (ii) statements prepared pursuant to Section 4.04.

           SECTION 10.08     COVENANT OF SELLER.
                             ------------------

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

           SECTION 10.09     RECHARACTERIZATION.
                             -------------------

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

                                   ARTICLE XI

                             TERMS FOR CERTIFICATES

           SECTION 11.01     CLASS A FIXED PASS-THROUGH RATE.
                             --------------------------------

           The Class A Fixed Pass-Through Rate is 7.750% per annum.

           SECTION 11.02 CUT-OFF DATE.
                         -------------

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

           SECTION 11.03   CUT-OFF DATE AGGREGATE PRINCIPAL BALANCE.
                           ----------------------------------------

            The Cut-Off Date Aggregate Principal Balance is $250,305,270.56.

            SECTION 11.04   ORIGINAL CLASS A PERCENTAGE.
                            ----------------------------

            The Original Class A Percentage is 95.73975214%.

            SECTION 11.05  ORIGINAL PRINCIPAL BALANCES OF THE CLASSES OF CLASS A
                           CERTIFICATES.
                           -----------------------------------------------------

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

                                                    Original
                                          Class Principal Balance
                                          -----------------------
                    Class A-1               $170,301,000.00
                    Class A-2                $20,000,000.00
                    Class A-3                $40,000,000.00
                    Class A-5                   $877,800.00
                    Class A-6                 $7,900,200.00
                    Class A-PO                  $587,473.46
                    Class A-R                       $100.00
                    Class A-LR                      $100.00

           SECTION 11.05(A)  ORIGINAL CLASS A-4 NOTIONAL AMOUNT.
                             -----------------------------------

           The Original Class A-4 Notional Amount is $1,496,774.19.

           SECTION 11.06    ORIGINAL CLASS A NON-PO PRINCIPAL BALANCE.
                            -----------------------------------------

           The Original Class A Non-PO Principal Balance is $239,079,200.00.

           SECTION 11.07    ORIGINAL SUBORDINATED PERCENTAGE.
                            --------------------------------

           The Original Subordinated Percentage is 4.26024786%.

           SECTION 11.08     ORIGINAL CLASS B-1 PERCENTAGE.
                             ------------------------------

           The Original Class B-1 Percentage is 1.85449337%.

           SECTION 11.09     ORIGINAL CLASS B-2 PERCENTAGE.
                             -----------------------------

           The Original Class B-2 Percentage is 0.90221843%.

           SECTION 11.10     ORIGINAL CLASS B-3 PERCENTAGE.
                             -----------------------------

           The Original Class B-3 Percentage is 0.55102200%.

           SECTION 11.11     ORIGINAL CLASS B-4 PERCENTAGE.
                             -----------------------------

           The Original Class B-4 Percentage is 0.35079598%.

           SECTION 11.12     ORIGINAL CLASS B-5 PERCENTAGE.
                             -----------------------------

           The Original Class B-5 Percentage is 0.25068297%.

           SECTION 11.13     ORIGINAL CLASS B-6 PERCENTAGE.
                             -----------------------------

           The Original Class B-6 Percentage is 0.35103509%.

           SECTION 11.14     ORIGINAL CLASS B PRINCIPAL BALANCE.
                             ----------------------------------

           The Original Class B Principal Balance is $10,638,597.10.

           SECTION 11.15     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             $4,631,000.00
            Class B-2             $2,253,000.00
            Class B-3             $1,376,000.00
            Class B-4               $876,000.00
            Class B-5               $626,000.00
            Class B-6               $876,597.10

           SECTION 11.16     ORIGINAL CLASS B-1 FRACTIONAL INTEREST.
                             ---------------------------------------

           The Original Class B-1 Fractional Interest is 2.40575448%.

           SECTION 11.17     ORIGINAL CLASS B-2 FRACTIONAL INTEREST.
                             ---------------------------------------

           The Original Class B-2 Fractional Interest is 1.50353604%.

           SECTION 11.18     ORIGINAL CLASS B-3 FRACTIONAL INTEREST.
                             ---------------------------------------

           The Original Class B-3 Fractional Interest is 0.95251404%.

           SECTION 11.19     ORIGINAL CLASS B-4 FRACTIONAL INTEREST.
                             ---------------------------------------

           The Original Class B-4 Fractional Interest is 0.60171806%.

           SECTION 11.20     ORIGINAL CLASS B-5 FRACTIONAL INTEREST.
                             ---------------------------------------

           The Original Class B-5 Fractional Interest is 0.35103509%.

           SECTION 11.21     CLOSING DATE.
                             -------------

           The Closing Date is September 28, 2000.

           SECTION 11.22     RIGHT TO PURCHASE.
                             ------------------

           The right of the Seller to purchase all of the Mortgage Loans
pursuant to Section 9.01 hereof shall be conditioned upon the Pool Scheduled
Principal Balance of the Mortgage Loans being less than $25,030,527.06 (10% of
the Cut-Off Date Aggregate Principal Balance) at the time of any such purchase.

           SECTION 11.23     WIRE TRANSFER ELIGIBILITY.
                             --------------------------

           With respect to the Class A (other than the Class A-4, Class A-R and
Class A-LR Certificates) and the Class B Certificates, the minimum Denomination
eligible for wire transfer on each Distribution Date is $500,000. With respect
to the Class A-4 Certificates, the minimum Denomination eligible for wire
transfer on each Distribution Date is 100% Percentage Interest. The Class A-R
and Class A-LR Certificates are not eligible for wire transfer.


           SECTION 11.24     SINGLE CERTIFICATE.
                             -------------------

           A Single Certificate for each Class of Class A Certificates (other
than the Class A-3, Class A-5, Class A-6, Class A-R and Class A-LR Certificates)
and each Class of the 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 A-3, Class A-5 and Class A-6 Certificates represents a
$1,000 Denomination. A Single Certificate for the Class A-4 Certificates
represents a $1,496,774.19 Denomination. A Single Certificate for the Class A-R
and Class A-LR Certificates represents a $100 Denomination. A Single Certificate
for the Class B-4, Class B-5 and Class B-6 Certificates represents a $250,000
Denomination.

           SECTION 11.25     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 11.26     MASTER SERVICING FEE RATE.
                             --------------------------

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

            SECTION 11.27    FSA CONTACT PERSON.
                             -------------------

           The initial FSA Contact Person is Patrick Greene, Vice President of
the Seller.

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

                                    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 Trustee

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


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

<PAGE>

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



           On this 28th day of September, 2000, before me, a notary public in
and for the State of Maryland, personally appeared Alan S. McKenney, known to me
who, being by me duly sworn, did depose and say that he resides in McLean,
Virginia; that he is a 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 September, 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 in 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 NORTH CAROLINA       )
                              )  ss.:
COUNTY OF                     )


           On this 28th day of September, 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 2000-7 Applicable Unscheduled Principal Receipt Period

                                      Full Unscheduled     Partial Unscheduled
             Servicer                Principal Receipts     Principal Receipts
             --------                ------------------     ------------------

WFHM (Exhibits F-1)                     Prior Month            Prior Month
WFHM (Exhibits F-2)                      Mid-Month              Mid-Month
First Nationwide Mortgage
Corporation                              Mid Month             Prior Month
Countrywide Home Loans, Inc.            Prior Month            Prior Month
ABN AMRO Mortgage Group, Inc.            Mid Month             Prior Month
Fleet Mortgage Corp.                     Mid Month             Prior Month
Merrill Lynch Credit Corporation        Prior Month            Prior Month
Hibernia National Bank                   Mid Month             Prior Month
The Huntington Mortgage Company          Mid Month             Prior Month
HomeSide Lending, Inc.                  Prior Month            Prior Month
Marine Midland Mortgage                  Mid Month             Prior Month
Corporation
Downey Savings & Loan Association        Mid Month             Prior Month
National City Mortgage Company           Mid Month             Prior Month

                                      -1-

<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 2000-7 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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-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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the 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 7.750% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-1 Certificates, as described in the Agreement.

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

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

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

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
     DEPOSITORY TRUST COMPANY TO THE 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 2000-7 CLASS A-2

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

                    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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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-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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-2 Certificates required to be distributed to
Holders of the Class A-2 Certificates on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. Distributions in
reduction of the Principal Balance of certain 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-2 Certificates applicable to each Distribution Date will be 7.750% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-2 Certificates, as described in the Agreement.

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

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

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

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
     DEPOSITORY TRUST COMPANY TO THE 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 2000-7 CLASS A-3

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

                    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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR (EXCEPT AS PROVIDED
HEREIN) PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Original Percentage Interest            Denomination:  $
evidencedby this Certificate:
    %

Final Scheduled Maturity Date:
October 25, 2030

<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-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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the amount
of interest to be distributed to Holders of Class A-3 Certificates on such
Distribution Date as specified in the Agreement. Distributions of principal will
be made to the Holders of the Class A-3 Certificates as described below and in
the Agreement. Prior to the Distribution Date, if any, on which FSA fails to
make a required principal payment under the Policy, distributions in reduction
of the Principal Balance of this Certificate (including amounts paid in respect
of such losses under the Policy as defined below) will be made only in lots
equal to $1,000 initial principal balance and in accordance with the priorities
and procedures set forth in Section 4.07 of the Agreement (i) at the request of
Deceased Holders (ii) at the request of Living Holders and (iii) by random lot.
On and after such Distribution Date, distributions in reduction of principal
balance will be made as provided 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-3 Certificates applicable to each Distribution Date will be 7.400% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-3 Certificates, as described in the Agreement.

          The Class A-3 Certificates will be entitled to the benefits of a
Financial Guaranty Insurance Policy issued by FSA (the "Policy") to the extent
described in the Agreement.

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

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

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

                        MORTGAGE PASS-THROUGH CERTIFICATE
                             SERIES 2000-7 CLASS A-4

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

                    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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

          THE NOTIONAL AMOUNT OF THIS CERTIFICATE WILL BE REDUCED IN THE MANNER
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT. ACCORDINGLY, THE OUTSTANDING
NOTIONAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL
NOTIONAL AMOUNT REPRESENTED HEREBY.

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $              (Initial
by this Certificate:      %             Class A-4 Notional Amount)

Final Scheduled Maturity Date:
October 25, 2030

<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-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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-4 Certificates required to be distributed to
Holders of the Class A-4 Certificates on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. The Class A-4
Certificates are not entitled to distributions in respect of principal. Interest
will accrue on the Class A-4 Certificates each month in an amount equal to the
product of (i) 1/12th of 7.750% and (ii) the Class A-4 Notional Amount as of the
related Distribution Date. The amount of interest which accrues on this
Certificate in any month will be subject to reduction with respect to any
Non-Supported Interest Shortfall and the interest portion of certain Realized
Losses allocated to the Class A-4 Certificates, as described in the Agreement.

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

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                   EXHIBIT A-5
                     [FORM OF FACE OF CLASS A-5 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 2000-7 CLASS A-5

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

                    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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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-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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-5 Certificates required to be distributed to
Holders of the Class A-5 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-5 Certificates applicable to each Distribution Date will be 8.650% 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-5 Certificates, as described in the Agreement.

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

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

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

  [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
     DEPOSITORY TRUST COMPANY TO THE 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 2000-7 CLASS A-6

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

                    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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                                 First Distribution Date: October 25,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  October 25, 2030

<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-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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-6 Certificates required to be distributed to
Holders of the Class A-6 Certificates on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. Distributions in
reduction of the Principal Balance of certain 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-6 Certificates applicable to each Distribution Date will be 7.650% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-6 Certificates, as described in the Agreement.

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

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

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

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

                                        Denomination:  $

Percentage Interest evidenced           Final Scheduled Maturity Date:
by this Certificate:                    October 25, 2030

<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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the
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 Trustee for that purpose in
the notice of final distribution.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                   EXHIBIT A-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 UPPER-TIER REMIC TO PERFORM THE FUNCTIONS OF A "TAX
MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE
CODE, OR, IF SO REQUESTED BY THE MASTER SERVICER, TO ACT AS TAX MATTERS PERSON
OF THE UPPER-TIER REMIC.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH IS
AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT SUBJECT TO TITLE I OF
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR
SECTION 4975 OF THE CODE OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY, A
"PLAN"), OR ANY PERSON ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN.

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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 September 28, 2000 (the "Agreement")
among the Seller, Wells Fargo Bank Minnesota, National Association, as master
servicer (the "Master Servicer") and First Union National Bank, as trustee (the
"Trustee"), a summary of certain of the pertinent provisions of which is set
forth hereinafter. To the extent not defined herein, the capitalized terms used
herein have the meanings ascribed to such terms in the Agreement. This
Certificate is issued under and is subject to the terms, provisions and
conditions of the Agreement, to which Agreement the Holder of this Certificate
by virtue of the acceptance hereof assents and by which such Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-R Certificate required to be distributed to
the Holder 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 7.750% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-R Certificate, as described in the Agreement.

          Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice of the pendency of such distribution and only upon
presentation and surrender of this Certificate at the office or agency specified
by the Trustee for that purpose in the notice of final distribution.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                  EXHIBIT A-LR
                    [Form of Face of Class A-LR Certificate]

FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS ARE DEFINED,
RESPECTIVELY, IN SECTIONS 860G(a)(2) AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"). A TRANSFEREE OF THIS CERTIFICATE, BY ACCEPTANCE
HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE SUBJECT TO CERTAIN
RESTRICTIONS ON TRANSFERABILITY, AS SET FORTH IN SECTION 5.02(d) OF THE POOLING
AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE 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-LR CERTIFICATE, BY ACCEPTANCE HEREOF, IS DEEMED TO
HAVE AGREED TO THE DESIGNATION OF THE MASTER SERVICER AS ITS AGENT TO ACT AS
"TAX MATTERS PERSON" OF THE LOWER-TIER REMIC TO PERFORM THE FUNCTIONS OF A "TAX
MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE
CODE, OR, IF SO REQUESTED BY THE MASTER SERVICER, TO ACT AS TAX MATTERS PERSON
OF THE LOWER-TIER REMIC.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH IS
AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT SUBJECT TO TITLE I OF
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR
SECTION 4975 OF THE CODE OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
ERISA SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE (COLLECTIVELY, A
"PLAN"), OR ANY PERSON ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN.

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-7, CLASS A-LR

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

                    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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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-LR Certificate with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, 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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and the Class A
Distribution Amount for the Class A-LR Certificate required to be distributed to
the Holder of the Class A-LR Certificate on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. Distributions in
reduction of the Principal Balance of certain 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-LR Certificate applicable to each Distribution Date will be 7.750% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-LR Certificate, as described in the Agreement.

          Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice of the pendency of such distribution and only upon
presentation and surrender of this Certificate at the office or agency specified
by the Trustee for that purpose in the notice of final distribution.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A CERTIFICATES
AND FSA 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 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates and FSA 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
7.750% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-1 Certificates, as described in the Agreement.

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

          No transfer of a Class B-1 Certificate will be made unless the Holder
hereof desiring to make any such transfer shall deliver to the Trustee (i) a
representation letter, in the form as described in the Agreement, stating either
(a) that the transferee is not a Plan and is not acting on behalf of a Plan or
using the assets of a Plan to effect such purchase or (b) subject to certain
conditions described in the Agreement, that the source of funds used to purchase
this Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trustee and the Seller with respect to certain
matters and (b) such other documentation as the Seller or the Master Servicer
may require, as described in the Agreement.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                   EXHIBIT B-2
                     [FORM OF FACE OF CLASS B-2 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, FSA 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 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates, FSA 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
7.750% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-2 Certificates, as described in the Agreement.

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

          No transfer of a Class B-2 Certificate will be made unless the Holder
hereof desiring to make any such transfer shall deliver to the Trustee (i) a
representation letter, in the form as described in the Agreement, stating either
(a) that the transferee is not a Plan and is not acting on behalf of a Plan or
using the assets of a Plan to effect such purchase or (b) subject to certain
conditions described in the Agreement, that the source of funds used to purchase
this Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trustee and the Seller with respect to certain
matters and (b) such other documentation as the Seller or the Master Servicer
may require, as described in the Agreement.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                   EXHIBIT B-3
                     [FORM OF FACE OF CLASS B-3 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, FSA, 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 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates, FSA 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
7.750% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-3 Certificates, as described in the Agreement.

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

          No transfer of a Class B-3 Certificate will be made unless the Holder
hereof desiring to make any such transfer shall deliver to the Trustee (i) a
representation letter, in the form as described in the Agreement, stating either
(a) that the transferee is not a Plan and is not acting on behalf of a Plan or
using the assets of a Plan to effect such purchase or (b) subject to certain
conditions described in the Agreement, that the source of funds used to purchase
this Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trustee and the Seller with respect to certain
matters and (b) such other documentation as the Seller or the Master Servicer
may require, as described in the Agreement.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                   EXHIBIT B-4
                     [FORM OF FACE OF CLASS B-4 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, FSA, 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 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates, FSA 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
7.750% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-4 Certificates, as described in the Agreement.

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

          No transfer of a Class B-4 Certificate will be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof, (i) the transferee will be required to execute
an investment letter in the form described in the Agreement and (ii) if such
transfer is to be made within three years from the later of (a) the date of
initial issuance of the Certificates or (b) the last date on which the Seller or
any affiliate thereof was a Holder of the Certificates proposed to be
transferred, and unless such transfer is made in reliance on Rule 144A of the
Securities Act of 1933, as amended, the Trustee or the Seller may require the
Holder to deliver an opinion of counsel acceptable to and in form and substance
satisfactory to the Trustee and the Seller that such transfer is exempt
(describing the applicable exemption and the basis therefor) from or is being
made pursuant to the registration requirements of the Securities Act of 1933, as
amended, and of any applicable statute of any state. The Holder hereof desiring
to effect such transfer shall, and does hereby agree to, indemnify the Trustee,
the Seller, the Master Servicer, and any Paying Agent acting on behalf of the
Trustee against any liability that may result if the transfer is not so exempt
or is not made in accordance with such Federal and state laws. In connection
with any such transfer, the Trustee will also require (i) a representation
letter, in the form as described in the Agreement, stating either (a) that the
transferee is not a Plan and is not acting on behalf of a Plan or using the
assets of a Plan to effect such purchase or (b) subject to certain conditions
described in the Agreement, that the source of funds used to purchase this
Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trustee and the Seller with respect to certain
matters and (b) such other documentation as the Seller or the Master Servicer
may require, as described in the Agreement.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                 EXHIBIT B-5
                   [FORM OF FACE OF CLASS B-5 CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, FSA, 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 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates, FSA 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
7.750% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-5 Certificates, as described in the Agreement.

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

          No transfer of a Class B-5 Certificate will be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof, (i) the transferee will be required to execute
an investment letter in the form described in the Agreement and (ii) if such
transfer is to be made within three years from the later of (a) the date of
initial issuance of the Certificates or (b) the last date on which the Seller or
any affiliate thereof was a Holder of the Certificates proposed to be
transferred, and unless such transfer is made in reliance on Rule 144A of the
Securities Act of 1933, as amended, the Trustee or the Seller may require the
Holder to deliver an opinion of counsel acceptable to and in form and substance
satisfactory to the Trustee and the Seller that such transfer is exempt
(describing the applicable exemption and the basis therefor) from or is being
made pursuant to the registration requirements of the Securities Act of 1933, as
amended, and of any applicable statute of any state. The Holder hereof desiring
to effect such transfer shall, and does hereby agree to, indemnify the Trustee,
the Seller, the Master Servicer, and any Paying Agent acting on behalf of the
Trustee against any liability that may result if the transfer is not so exempt
or is not made in accordance with such Federal and state laws. In connection
with any such transfer, the Trustee will also require (i) a representation
letter, in the form as described in the Agreement, stating either (a) that the
transferee is not a Plan and is not acting on behalf of a Plan or using the
assets of a Plan to effect such purchase or (b) subject to certain conditions
described in the Agreement, that the source of funds used to purchase this
Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trustee and the Seller with respect to certain
matters and (b) such other documentation as the Seller or the Master Servicer
may require, as described in the Agreement.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, FSA, 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 2000-7, 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 OR ANY OF THEIR AFFILIATES, AND
IS NOT INSURED OR GUARANTEED BY THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR
ANY OF THEIR AFFILIATES, OR BY ANY GOVERNMENT AGENCY OR PRIVATE INSURER.

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

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

CUSIP No.:                              First Distribution Date:  October 25,
                                        2000

Percentage Interest evidenced           Denomination:  $
by this Certificate:      %

Final Scheduled Maturity Date:
October 25, 2030

<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 September 28, 2000
(the "Agreement") among the Seller, Wells Fargo Bank Minnesota, National
Association, as master servicer (the "Master Servicer") and First Union National
Bank, as trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereinafter. To the extent not defined herein,
the capitalized terms used herein have the meanings ascribed to such terms in
the Agreement. This Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement the Holder of
this Certificate by virtue of the acceptance hereof assents and by which such
Holder is bound.

          Pursuant to the terms of the Agreement, a distribution will be made on
the 25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on the
first Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such distribution, in an amount equal to the
product of the Percentage Interest evidenced by this Certificate and, subject to
the prior rights of the Class A Certificates, FSA 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
7.750% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-6 Certificates, as described in the Agreement.

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

          No transfer of a Class B-6 Certificate will be made unless such
transfer is exempt from the registration requirements of the Securities Act of
1933, as amended, and any applicable state securities laws or is made in
accordance with said Act and laws. In the event that such a transfer is desired
to be made by the Holder hereof, (i) the transferee will be required to execute
an investment letter in the form described in the Agreement and (ii) if such
transfer is to be made within three years from the later of (a) the date of
initial issuance of the Certificates or (b) the last date on which the Seller or
any affiliate thereof was a Holder of the Certificates proposed to be
transferred, and unless such transfer is made in reliance on Rule 144A of the
Securities Act of 1933, as amended, the Trustee or the Seller may require the
Holder to deliver an opinion of counsel acceptable to and in form and substance
satisfactory to the Trustee and the Seller that such transfer is exempt
(describing the applicable exemption and the basis therefor) from or is being
made pursuant to the registration requirements of the Securities Act of 1933, as
amended, and of any applicable statute of any state. The Holder hereof desiring
to effect such transfer shall, and does hereby agree to, indemnify the Trustee,
the Seller, the Master Servicer, and any Paying Agent acting on behalf of the
Trustee against any liability that may result if the transfer is not so exempt
or is not made in accordance with such Federal and state laws. In connection
with any such transfer, the Trustee will also require (i) a representation
letter, in the form as described in the Agreement, stating either (a) that the
transferee is not a Plan and is not acting on behalf of a Plan or using the
assets of a Plan to effect such purchase or (b) subject to certain conditions
described in the Agreement, that the source of funds used to purchase this
Certificate is an "insurance company general account," or (ii) if such
transferee is a Plan, (a) an opinion of counsel acceptable to and in form and
substance satisfactory to the Trustee and the Seller with respect to certain
matters and (b) such other documentation as the Seller or the Master Servicer
may require, as described in the Agreement.

          Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          This Certificate constitutes a "regular interest" in a "real estate
mortgage investment conduit" as those terms are defined in Section 860G(a)(1)
and Section 860D, respectively, of the Internal Revenue Code of 1986, as
amended.

          Unless this Certificate has been countersigned by an authorized
officer of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

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

Dated:

                                        First Union National Bank,
                                           Trustee


                                        By ________________________________
                                           Authorized Officer



Countersigned:

First Union National Bank,
   Trustee


By ________________________________
   Authorized Officer

<PAGE>

                                    EXHIBIT C
                 [Form of Reverse of Series 2000-7 Certificates]

                    WELLS FARGO ASSET SECURITIES CORPORATION
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 2000-7

          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 Trustee, such advances are reimbursable to such Servicer, the Master
Servicer or the Trustee to the extent provided in the Agreement, from related
recoveries on such Mortgage Loan or from other cash that would have been
distributable to Certificateholders.

          As provided in the Agreement, withdrawals from the Certificate Account
created for the benefit of Certificateholders may be made by the Master Servicer
from time to time for purposes other than distributions to Certificateholders,
such purposes including reimbursement to a Servicer, the Master Servicer or the
Trustee, as applicable, of advances made by such Servicer, the Master Servicer
or the Trustee.

          The Agreement permits, with certain exceptions therein provided, the
amendment of the Agreement and the modification of the rights and obligations of
the Seller, the Master Servicer and the Trustee and the rights of the
Certificateholders under the Agreement at any time by the Seller, the Master
Servicer and the Trustee with the consent of the Holders of Certificates
evidencing in the aggregate not less than 66 2/3% of the Voting Interests of
each Class of Certificates affected thereby. Any such consent by the Holder of
this Certificate shall be conclusive and binding on such Holder and upon all
future holders of this Certificate and of any Certificate issued upon the
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent is made upon the Certificate. The Agreement also permits the
amendment thereof in certain circumstances without the consent of the Holders of
any of the Certificates.

          As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the office or agency appointed by the Trustee, duly endorsed by, or
accompanied by an assignment in the form below or other written instrument of
transfer in form satisfactory to the Trustee and the Certificate Registrar, duly
executed by the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of authorized Denominations
evidencing the same Class and aggregate Percentage Interest will be issued to
the designated transferee or transferees.

          The Certificates are issuable only as registered Certificates without
coupons in Classes and Denominations specified in the Agreement. As provided in
the Agreement and subject to certain limitations therein set forth, Certificates
are exchangeable for new Certificates of authorized Denominations evidencing the
same Class and aggregate Percentage Interest, as requested by the Holder
surrendering the same.

          No service charge will be made for any such registration of transfer
or exchange, but the Trustee or the Certificate Registrar may require payment of
a sum sufficient to cover any tax or other governmental charge payable in
connection therewith.

          The Seller, the Master Servicer, the Trustee and the Certificate
Registrar, and any agent of the Seller, the Master Servicer, the Trustee or the
Certificate Registrar, may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and neither the Seller, the
Master Servicer, the Trustee, the Certificate Registrar nor any such agent shall
be affected by notice to the contrary.

          The obligations created by the Agreement in respect of the
Certificates and the Trust Estate created thereby shall terminate upon the last
action required to be taken by the Trustee on the Final Distribution Date
pursuant to the Agreement following the earlier of (i) the payment or other
liquidation (or advance with respect thereto) of the last Mortgage Loan subject
thereto or the disposition of all property acquired upon foreclosure or deed in
lieu of foreclosure of any Mortgage Loan, and (ii) the purchase by the Seller
from the Trust Estate of all remaining Mortgage Loans and all property acquired
in respect of such Mortgage Loans; provided, however, that the Trust Estate will
in no event continue beyond the expiration of 21 years from the death of the
last survivor of the descendants of Joseph P. Kennedy, the late ambassador of
the United States to the Court of St. James, living on the date of the
Agreement. The Agreement permits, but does not require, the Seller to purchase
all remaining Mortgage Loans and all property acquired in respect of any
Mortgage Loan at a price determined as provided in the Agreement. The exercise
of such option will effect early retirement of the Certificates, the Seller's
right to exercise such option being subject to the Pool Scheduled Principal
Balance of the Mortgage Loans as of the Distribution Date upon which the
proceeds of such repurchase are distributed being less than ten percent of the
Cut-Off Date Aggregate Principal Balance.

<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 Trustee (including its successors
under the Pooling and Servicing Agreement defined below, the "Trustee"), 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 Trustee, have entered
into a Pooling and Servicing Agreement dated as of September 28, 2000 relating
to the issuance of Mortgage Pass-Through Certificates, Series 2000-7 (as in
effect on the date of this Agreement, the "Original Pooling and Servicing
Agreement", and as amended and supplemented from time to time, the "Pooling and
Servicing Agreement"); and

          WHEREAS, the Custodian has agreed to act as agent for the Trustee for
the purposes of receiving and holding certain documents and other instruments
delivered by the Seller under the Pooling and Servicing Agreement, all upon the
terms and conditions and subject to the limitations hereinafter set forth;

          NOW, THEREFORE, in consideration of the premises and the mutual
covenants and agreements hereinafter set forth, the Trustee, the Seller, the
Master Servicer and the Custodian hereby agree as follows:


                                   ARTICLE 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 Trustee for these purposes,
acknowledges receipt of the Mortgage Notes, the Mortgages, the assignments and
other documents relating to the Mortgage Loans identified on the schedule
attached hereto and declares that it holds and will hold such Mortgage Notes,
Mortgages, assignments and other documents and any similar documents received by
the Trustee subsequent to the date hereof (the "Custodial Files") as agent for
the Trustee, in trust, for the use and benefit of all present and future
Certificateholders.

          Section 2.2. Recordation of Assignments. If any Custodial File
includes one or more assignments to the Trustee of Mortgage Notes and related
Mortgages that have not been recorded, each such assignment shall be delivered
by the Custodian to the Seller for the purpose of recording it in the
appropriate public office for real property records, and the Seller, at no
expense to the Custodian, shall promptly cause to be recorded in the appropriate
public office for real property records each such assignment and, upon receipt
thereof from such public office, shall return each such assignment to the
Custodian.

          Section 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 Trustee.

          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 Trustee.

          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 Trustee. With respect
to each Mortgage Note, Mortgage and other documents constituting each Custodian
File which are delivered to the Custodian, the Custodian is exclusively the
bailee and agent of the Trustee, holds such documents for the benefit of
Certificateholders and undertakes to perform such duties and only such duties as
are specifically set forth in this Agreement. Except upon compliance with the
provisions of Section 2.5 of this Agreement, no Mortgage Note, Mortgage or other
document constituting a part of a Custodial File shall be delivered by the
Custodian to the Seller or the Master Servicer or otherwise released from the
possession of the Custodian.

          Section 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; Trustee May Remove Custodian. The
Custodian may resign from the obligations and duties hereby imposed upon it as
such obligations and duties relate to its acting as Custodian of the Mortgage
Loans. Upon receiving such notice of resignation, the Trustee shall either take
custody of the Custodial Files itself and give prompt notice thereof to the
Seller, the Master Servicer and the Custodian or promptly appoint a successor
Custodian by written instrument, in duplicate, one copy of which instrument
shall be delivered to the resigning Custodian and one copy to the successor
Custodian. If the Trustee shall not have taken custody of the Custodial Files
and no successor Custodian shall have been so appointed and have accepted
resignation, the resigning Custodian may petition any court of competent
jurisdiction for the appointment of a successor Custodian.

          The Trustee may remove the Custodian at any time. In such event, the
Trustee shall appoint, or petition a court of competent jurisdiction to appoint,
a successor Custodian hereunder. Any successor Custodian shall be a depository
institution subject to supervision or examination by federal or state authority
and shall be able to satisfy the other requirements contained in Section 3.7.

          Any resignation or removal of the Custodian and appointment of a
successor Custodian pursuant to any of the provisions of this Section 3.5 shall
become effective upon acceptance of appointment by the successor Custodian. The
Trustee shall give prompt notice to the Seller and the Master Servicer of the
appointment of any successor Custodian. No successor Custodian shall have been
appointed and accepted appointment by the Trustee without the prior approval of
the Seller and the Master Servicer.

          Section 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 Trustee shall enter into any amendment hereof except as permitted by the
Pooling and Servicing Agreement. The Trustee shall give prompt notice to the
Custodian of any amendment or supplement to the Pooling and Servicing Agreement
and furnish the Custodian with written copies thereof.

          SECTION 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 Trustee, but only upon direction accompanied by an Opinion of
Counsel to the effect that such recordation materially and beneficially affects
the interests of the Certificateholders.

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

          Section 4.5. Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or of the Certificates
or the rights of the holders thereof.

          IN WITNESS WHEREOF, this Agreement is executed as of the date first
above written.

Address:                                FIRST UNION NATIONAL BANK

401 South Tryon Street                  By: _______________________________
Charlotte, North Carolina, 28202        Name: _____________________________
                                        Title: ____________________________



Address:                                WELLS FARGO ASSET SECURITIES
                                        CORPORATION
7485 New Horizon Way
Frederick, Maryland 21703               By: _______________________________
                                        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>

                                   EXHIBIT F-1


      [Schedule of Mortgage Loans Serviced by WFHM in Frederick, Maryland]


WFMBS

WFMBS   2000-07 EXHIBIT F-1
30 YEAR FIXED RATE NON-RELOCATION  LOANS

<TABLE>

(i)       (ii)                                  (iii)     (iv)      (v)         (vi)    (vii)     (viii)     (ix)          (x)
-----     --------------         -------  ----- --------  --------  --------    ------- --------  ---------- ------------- ------
                                                                    NET                                      CUT-OFF
MORTGAGE                                                  MORTGAGE  MORTGAGE    CURRENT ORIGINAL  SCHEDULED  DATE
LOAN                                      ZIP   PROPERTY  INTEREST  INTEREST    MONTHLY TERM TO   MATURITY   PRINCIPAL
NUMBER    CITY                     STATE  CODE  TYPE      RATE      RATE        PAYMENT MATURITY  DATE       BALANCE       LTV
--------  ------------------------------------  --------  --------  --------    ------- --------  ---------  ------------- ------
<S>     <C>                      <C>     <C>   <C>       <C>       <C>         <C>     <C>       <C>        <C>           <C>
8252489   CHICAGO                  IL     60659 SFD           8.500      7.750 $2,152.96      360  1-Aug-30    $279,830.37 80.00

                                                                                                               $279,830.37
</TABLE>


(i)        (xi)      (xii)    (xiii)  (xv)     (xvi)
-----     -------- ---------  ------- -------  -----------
MORTGAGE            MORTGAGE          MASTER   FIXED
LOAN               INSURANCE  SERVICE SERVICE  RETAINED
NUMBER     SUBSIDY    CODE    FEE     FEE      YIELD
--------  -------- ---------  ------- -------  -----------
8252489                         0.250    0.017    0.483


COUNT:                           1
WAC:                           8.5
WAM:                           359
WALTV:                          80




<PAGE>

                                   EXHIBIT F-2


      [Schedule of Mortgage Loans Serviced by WFHM in locations other than
                              Frederick, Maryland]


WFMBS

WFMBS   2000-07 EXHIBIT F-2
30 YEAR FIXED RATE NON-RELOCATION LOANS

<TABLE>

(i)       (ii)                                  (iii)     (iv)      (v)         (vi)    (vii)     (viii)     (ix)
-----     ------------             -----  ----- --------  --------  --------    ------- --------  ---------- --------------
                                                                    NET                                      CUT-OFF
MORTGAGE                                                  MORTGAGE  MORTGAGE    CURRENT ORIGINAL  SCHEDULED  DATE
LOAN                                      ZIP   PROPERTY  INTEREST  INTEREST    MONTHLY TERM TO   MATURITY   PRINCIPAL
NUMBER    CITY                     STATE  CODE  TYPE      RATE      RATE        PAYMENT MATURITY  DATE       BALANCE
--------  ------------------------------------  --------  --------  --------    ------- --------  ---------  --------------
<S>      <C>                      <C>    <C>   <C>       <C>       <C>        <C>      <C>        <C>        <C>
  5018157 MAPLEWOOD                NJ     07040 SFD           8.625      7.750 $2,430.60      360  1-Sep-30    $312,500.00
  5131936 DEMAREST                 NJ     07627 SFD           8.250      7.750 $3,666.19      360  1-Sep-30    $488,000.00
  5136654 ASHBURN                  VA     20147 SFD           8.375      7.750 $3,556.50      360  1-Sep-30    $467,915.00
  5143294 SCOTCH PLAINS            NJ     07076 SFD           8.625      7.750 $2,485.43      360  1-Aug-30    $319,361.34
  5166395 ATLANTIC BEACH           NY     11509 SFD           8.375      7.750 $2,432.24      360  1-Sep-30    $320,000.00
  5708467 CHESTER                  NJ     07930 SFD           8.500      7.750 $3,413.98      360  1-Sep-30    $444,000.00
  5709808 LEXINGTON                MA     02173 SFD           8.250      7.750 $2,366.49      360  1-Sep-30    $315,000.00
  5717089 CROTON ON HUDSON         NY     10520 SFD           9.250      7.750 $2,184.21      360  1-Sep-30    $265,500.00
  5718151 LOS ANGELES              CA     90056 SFD           8.750      7.750 $1,770.08      360  1-May-30    $224,476.49
  5722866 WAUKEE                   IA     50263 SFD           8.500      7.750 $2,883.43      360  1-May-30    $374,081.58
  5725603 NEW YORK                 NY     10011 HCO           7.875      7.608 $3,262.82      360  1-Sep-30    $450,000.00
  5726596 LONG GROVE               IL     60047 SFD           8.125      7.750 $2,598.75      360  1-Sep-30    $350,000.00
  5733183 KENNETT SQUARE           PA     19348 SFD           8.250      7.750 $2,441.62      360  1-Sep-30    $325,000.00
  5738913 FAIRFAX                  VA     22039 SFD           9.000      7.750 $3,379.42      360  1-Aug-30    $419,770.58
  5742561 ROGERS                   AR     72756 SFD           8.875      7.750 $3,083.92      360  1-Jul-30    $387,163.81
  5742573 HOLMDEL                  NJ     07733 SFD           8.750      7.750 $2,753.46      360  1-Aug-30    $349,798.62
  5743088 NEW YORK                 NY     10028 COP           8.625      7.750 $2,255.60      360  1-Sep-30    $290,000.00
  5743126 OAK HILL                 VA     20171 SFD           8.625      7.750 $3,111.16      360  1-Aug-30    $399,518.84
  5745037 GEORGETOWN               MA     01833 SFD           8.750      7.750 $3,540.16      360  1-Aug-30    $449,741.09
  5747438 EAST HAMPTON             NY     11937 SFD           8.750      7.750 $2,745.58      360  1-Jul-30    $348,596.96
  5747446 MANHASSET                NY     11030 SFD           8.375      7.750 $7,600.72      360  1-Aug-30    $999,378.45
  5748148 BROKEN ARROW             OK     74011 SFD           8.375      7.750 $3,262.61      360  1-Jul-30    $428,714.54
  5749613 ROCKVILLE CENTRE         NY     11570 SFD           8.250      7.750 $3,005.07      360  1-Sep-30    $400,000.00
  5750164 CHANDLER                 AZ     85249 SFD           9.000      7.750 $3,263.96      360  1-Jul-30    $405,205.16
  5750576 MIAMI                    FL     33129 HCO           8.625      7.750 $2,520.04      360  1-Aug-30    $323,808.71
  5752101 RESTON                   VA     20191 SFD           8.500      7.750 $2,638.92      360  1-Aug-30    $342,992.08
  5753859 LARCHMONT                NY     10538 SFD           8.375      7.750 $2,660.26      360  1-Sep-30    $350,000.00
  5756075 BROOKLYN                 NY     11229 SFD           8.750      7.750 $2,902.93      360  1-Sep-30    $369,000.00
  5756884 JACOBUS                  PA     17407 SFD           9.000      7.750 $2,671.35      360  1-Jul-30    $331,635.94
  5759046 HERNDON                  VA     20170 SFD           8.500      7.750 $2,332.21      360  1-Aug-30    $303,128.25
  5759268 LAWAI                    HI     96765 SFD           9.000      7.750 $3,540.34      360  1-Sep-30    $440,000.00
  5759903 MORGANVILLE              NJ     07751 SFD           8.875      7.750 $2,386.94      360  1-Aug-30    $299,831.81
  5760291 WASHINGTON CROSSING      PA     18977 SFD           7.875      7.608 $2,117.21      360  1-Sep-30    $292,000.00
  5761256 NEW VERNON               NJ     07976 SFD           8.625      7.750 $7,777.90      360  1-Aug-30    $999,409.60
  5761802 PRAIRIE VILLAGE          KS     66207 SFD           8.875      7.750 $2,943.89      360  1-Jul-30    $369,583.60
  5761809 FOREST HILLS             NY     11375 SFD           8.375      7.750 $2,204.21      360  1-Sep-30    $290,000.00
  5761825 CLAREMONT                CA     91711 SFD           8.375      7.750 $2,208.28      360  1-Aug-30    $290,354.41
  5761936 PORTLAND                 OR     97229 SFD           7.875      7.608 $1,983.79      360  1-Sep-30    $273,600.00
  5761970 SPRINGFIELD              VA     22150 SFD           8.625      7.750 $3,148.50      360  1-Aug-30    $404,561.00
  5761980 PLEASANTON               CA     94588 SFD           8.375      7.750 $3,180.09      360  1-Aug-30    $418,131.94
  5762014 HADDONFIELD              NJ     08033 SFD           8.625      7.750 $2,084.48      360  1-Jul-30    $267,480.24
  5762085 GEORGETOWN               TX     78628 SFD           8.625      7.750 $2,106.35      355  1-Feb-30    $269,667.36
  5762185 MAPLEWOOD                NJ     07040 SFD           8.625      7.750 $2,660.04      360  1-Aug-30    $341,798.09
  5762284 NORCROSS                 GA     30092 SFD           8.375      7.750 $3,101.10      360  1-Aug-30    $407,746.40
  5763116 GARDEN CITY SOUTH        NY     11530 SFD           8.625      7.750 $2,294.48      360  1-Sep-30    $295,000.00
  5763487 HILTON HEAD ISLAND       SC     29928 LCO           8.625      7.750 $3,111.16      360  1-Feb-30    $398,202.55
  5763532 REDMOND                  WA     98053 SFD           8.625      7.750 $7,777.90      360  1-Mar-30    $996,393.34
  5763746 ELIZABETH                CO     80107 SFD           8.625      7.750 $2,040.93      360  1-Aug-30    $262,245.07
  5763787 PLEASANTON               CA     94566 SFD           7.875      7.608 $3,538.34      360  1-Sep-30    $488,000.00
  5763874 STERLING                 VA     20164 SFD           8.750      7.750 $2,336.50      360  1-Jul-30    $296,657.00
  5763889 KINGS POINT              NY     11024 SFD           8.750      7.750 $2,753.45      360  1-Aug-30    $349,798.64
  5763912 PLAINVIEW                NY     11803 SFD           8.875      7.750 $2,896.15      360  1-Aug-30    $363,795.93
  5764155 SOUTHBURY                CT     06488 SFD           8.500      7.750 $2,152.96      360  1-Jul-30    $279,659.54
  5764488 HOMEWOOD                 AL     35209 SFD           8.250      7.750 $2,248.17      360  1-Aug-30    $299,059.17
  5764727 CHESTERFIELD             MO     63005 SFD           8.625      7.750 $2,955.60      360  1-Aug-30    $379,775.65
  5765013 EVERGREEN                CO     80439 SFD           8.500      7.750 $2,290.60      360  1-Jul-30    $297,537.77
  5765147 MONTCLAIR                NJ     07042 SFD           8.500      7.750 $2,871.89      360  1-Aug-30    $373,273.73
  5765258 GREAT NECK               NY     11021 SFD           8.750      7.750 $2,556.78      360  1-Aug-30    $324,813.02
  5765521 BLUE BELL                PA     19422 SFD           9.375      7.750 $2,741.87      360  1-Aug-30    $329,483.52
  5765632 ROCKVILLE                MD     20850 SFD           8.750      7.750 $2,973.73      360  1-Aug-30    $377,782.52
  5765688 TENAFLY                  NJ     07670 SFD           8.375      7.750 $2,451.23      360  1-Aug-30    $322,299.55
  5765731 SOMERVILLE               TN     38068 SFD           8.250      7.750 $2,811.24      360  1-Jul-30    $373,721.12
  5765916 MESA                     AZ     85207 SFD           8.625      7.750 $2,613.38      360  1-Jul-30    $335,601.81
  5765997 ALEXANDRIA               VA     22314 SFD           8.375      7.750 $2,219.41      360  1-Aug-30    $291,818.51
  5766570 PEAPACK                  NJ     07977 SFD           8.750      7.750 $3,186.14      360  1-Aug-30    $404,766.99
  5766890 NEW PROVIDENCE           NJ     07974 SFD           8.625      7.750 $2,583.04      360  1-Sep-30    $332,100.00
  5766909 NEW YORK                 NY     10128 HCO           6.750      6.483 $5,993.05      360  1-Sep-30    $924,000.00
  5767505 NISSEQUOGUE              NY     11780 SFD           9.125      7.750 $3,775.26      360  1-Aug-30    $463,753.08
  5767519 ORMOND BEACH             FL     32176 SFD           8.750      7.750 $3,933.51      360  1-Sep-30    $500,000.00
  5768517 TRABUCO CANYON           CA     92679 SFD           8.625      7.750 $2,862.27      360  1-Jul-30    $367,563.90
  5768931 BONITA                   CA     91902 SFD           8.375      7.750 $3,070.70      360  1-Aug-30    $403,748.88
  5769295 HOUSTON                  TX     77059 SFD           8.375      7.750 $2,280.22      360  1-Aug-30    $299,813.53
  5769318 SOUTHERN PINES           NC     28387 SFD           8.125      7.750 $1,247.40      360  1-Aug-30    $167,890.10
  5769581 GREENWICH                CT     06830 SFD           8.500      7.750 $2,691.20      360  1-Sep-30    $350,000.00
  5769644 GAITHERSBURG             MD     20882 SFD           8.375      7.750 $2,274.14      360  1-Sep-30    $299,200.00
  5769658 NAPLES                   FL     34102 LCO           9.250      7.750 $1,353.31      360  1-Sep-30    $164,500.00
  5769683 ARLINGTON                VA     22201 SFD           8.625      7.750 $3,272.94      360  1-Aug-30    $420,551.56
  5769696 NAPLES                   FL     34119 SFD           8.875      7.750 $2,469.69      360  1-Jul-30    $310,050.66
  5770287 WILTON                   CA     95693 SFD           8.375      7.750 $3,437.05      360  1-Aug-30    $451,918.93
  5770452 WASHINGTON               DC     20009 SFD           8.375      7.750 $3,678.75      360  1-Sep-30    $484,000.00
  5770489 VIENNA                   VA     22182 SFD           8.750      7.750 $3,939.80      360  1-Sep-30    $500,800.00
  5770597 MAMARONECK               NY     10543 SFD           8.750      7.750 $2,674.79      360  1-Sep-30    $340,000.00
  5770601 ROSE TOWNSHIP            MI     48442 SFD           8.875      7.750 $1,002.52      360  1-Sep-30    $126,000.00
  5770700 HOPEWELL TOWNSHIP        NJ     08534 SFD           8.250      7.750 $2,497.97      360  1-Aug-30    $332,287.97
  5770726 MEAD                     CO     80542 SFD           8.250      7.750 $2,509.23      360  1-Aug-30    $333,787.02
  5770770 LOMPOC                   CA     93436 SFD           8.125      7.750 $2,301.75      360  1-Aug-30    $309,797.21
  5771080 STAMFORD                 CT     06903 SFD           8.625      7.750 $3,671.17      360  1-Aug-30    $471,721.33
  5771404 WYNNEWOOD                PA     19096 SFD           7.750      7.483 $2,364.16      360  1-Aug-30    $329,767.09
  5771410 CARSON CITY              NV     89703 SFD           8.375      7.750 $2,310.62      360  1-Aug-30    $303,811.05
  5771535 CLARKSTON                MI     48348 SFD           8.875      7.750 $3,182.58      360  1-Aug-30    $399,775.75
  5771552 GARDEN CITY              NY     11530 SFD           8.875      7.750 $2,657.45      360  1-Aug-30    $333,812.76
  5771559 WARREN                   NJ     07059 SFD           8.750      7.750 $2,832.13      360  1-Sep-30    $360,000.00
  5771566 BABYLON                  NY     11702 SFD           8.625      7.750 $2,240.03      360  1-Sep-30    $288,000.00
  5771766 HOPKINTON                RI     02833 SFD           8.250      7.750 $1,953.30      360  1-Sep-30    $260,000.00
  5771781 VILLA HILLS              KY     41017 SFD           9.250      7.750 $2,459.80      360  1-Aug-30    $298,844.99
  5771918 WHITTIER                 CA     90603 SFD           8.125      7.750 $2,294.32      360  1-Sep-30    $309,000.00
  5772062 SCHAUMBURG               IL     60173 SFD           8.375      7.750 $2,584.25      360  1-Jul-30    $339,575.86
  5772163 BIRMINGHAM               AL     35213 SFD           8.375      7.750 $2,280.22      360  1-Aug-30    $299,813.53
  5772189 BEVERLY HILLS            CA     90210 LCO           9.000      7.750 $2,711.58      360  1-Aug-30    $336,815.92
  5772297 LOWER MAKEFIELD TOWNSHIP PA     19067 SFD           8.500      7.750 $2,470.52      360  1-Aug-30    $321,105.35
  5772359 YORBA LINDA              CA     92887 SFD           8.375      7.750 $2,173.81      360  1-Jul-30    $285,641.38
  5772431 BOXFORD                  MA     01921 SFD           8.500      7.750 $2,664.29      360  1-Sep-30    $346,500.00
  5772747 WESTERVILLE              OH     43082 LCO           8.750      7.750 $2,958.00      360  1-Sep-30    $376,000.00
  5773013 DANVILLE                 CA     94526 SFD           9.250      7.750 $3,422.33      360  1-Aug-30    $415,784.34
  5773243 SOUTHLAKE                TX     76092 SFD           8.500      7.750 $2,306.74      360  1-Aug-30    $299,818.26
  5773482 EAST BRUNSWICK           NJ     08816 SFD           8.875      7.750 $2,665.41      360  1-Aug-30    $334,812.19
  5773504 HERNDON                  VA     20171 SFD           8.750      7.750 $2,265.70      360  1-Sep-30    $288,000.00
  5774014 BRONX                    NY     10461 MF2           8.750      7.750 $2,690.52      360  1-Sep-30    $342,000.00
  5774159 DUNN LORING              VA     22027 SFD           8.750      7.750 $2,618.14      360  1-Jul-30    $332,415.65
  5774254 OXFORD                   MS     38655 SFD           8.125      7.750 $2,161.25      240  1-Sep-20    $256,000.00
  5774489 BEVERLY                  MA     01915 SFD           8.875      7.750 $2,188.03      360  1-Sep-30    $275,000.00
  5774585 EAST MARION              NY     11939 SFD           8.500      7.750 $1,068.79      360  1-Sep-30    $139,000.00
  5774728 MANHATTAN                NY     10025 HCO           8.875      7.750 $2,347.16      360  1-Sep-30    $295,000.00
  5774750 RANDOLPH TOWNSHIP        NJ     07869 SFD           8.000      7.733 $2,870.49      360  1-Sep-30    $391,200.00
  5775155 MOUNT OLIVE              NJ     07828 SFD           8.375      7.750 $2,052.20      360  1-Sep-30    $270,000.00
  5775157 WADING RIVER             NY     11792 SFD           8.750      7.750 $2,311.72      360  1-Sep-30    $293,850.00
  5775426 JEFFERSON                NJ     07849 SFD           8.750      7.750 $2,430.91      360  1-Sep-30    $309,000.00
  5775710 CONCORD                  CA     94521 SFD           8.500      7.750 $2,664.29      360  1-Sep-30    $346,500.00
  5775976 BURKE                    VA     22015 SFD           8.125      7.750 $3,504.59      360  1-Sep-30    $472,000.00
  5776096 JACKSONVILLE             FL     32224 SFD           8.500      7.750 $2,614.31      360  1-Aug-30    $339,794.03
  5776172 COMERCE TOWNSHIP         MI     48382 SFD           8.875      7.750 $2,904.11      360  1-Sep-30    $365,000.00
  5776236 ROCKFORD                 MI     49341 SFD           8.625      7.750 $3,017.82      360  1-Aug-30    $387,770.93
  5776311 MADISON                  GA     30650 SFD           8.500      7.750 $2,637.38      360  1-Aug-30    $342,792.20
  5776316 NAPLES                   FL     34119 SFD           8.625      7.750 $2,644.49      360  1-Aug-30    $339,799.26
  5776340 DALLAS                   TX     75287 SFD           8.500      7.750 $2,060.69      360  1-Aug-30    $267,837.64
  5776431 SAN DIEGO                CA     92128 SFD           8.625      7.750 $2,457.82      360  1-Aug-30    $315,813.43
  5776600 NEW YORK                 NY     10011 COP           8.625      7.750 $3,111.16      360  1-Sep-30    $400,000.00
  5776736 GARDEN CITY              NY     11530 SFD           8.500      7.750 $2,306.75      360  1-Aug-30    $299,818.25
  5776744 DUNN LORING              VA     22027 PUD           8.000      7.733 $2,423.62      360  1-Aug-30    $330,078.38
  5776770 NEW ROCHELLE             NY     10804 SFD           8.500      7.750 $3,267.89      360  1-Sep-30    $425,000.00
  5776923 DUBLIN                   OH     43017 SFD           8.875      7.750 $3,246.23      360  1-Aug-30    $407,771.27
  5777035 ALPHARETTA               GA     30005 SFD           8.250      7.750 $2,385.28      360  1-Aug-30    $317,297.53
  5777309 ATLANTA                  GA     30327 SFD           8.500      7.750 $3,110.26      360  1-Aug-30    $404,254.95
  5777391 PEORIA                   IL     61615 SFD           7.750      7.483 $2,328.34      360  1-Aug-30    $324,770.62
  5777770 LAKE VILLA               IL     60046 SFD           8.750      7.750 $3,009.13      360  1-Sep-30    $382,500.00
  5778152 FRANKLIN LAKES           NJ     07417 SFD           8.125      7.750 $3,415.49      360  1-Sep-30    $460,000.00
  5778318 SAINT LOUIS              MO     63128 SFD           8.875      7.750 $2,140.29      360  1-Sep-30    $269,000.00
  5778755 SKIATOOK                 OK     74070 SFD           8.500      7.750 $3,075.65      360  1-Aug-30    $399,757.69
  5778925 AMELIA ISLAND            FL     32034 LCO           8.250      7.750 $2,193.70      360  1-Sep-30    $292,000.00
  5779189 LOS GATOS                CA     95032 SFD           8.750      7.750 $6,293.61      360  1-Sep-30    $800,000.00
  5779457 WESTMINSTER              CA     92683 SFD           8.375      7.750 $2,359.27      360  1-Sep-30    $310,400.00
  5779468 BAYSIDE                  NY     11364 MF2           8.750      7.750 $3,146.81      360  1-Sep-30    $400,000.00
  5779546 MERRIMACK                NH     03054 LCO           8.750      7.750 $2,028.37      360  1-Sep-30    $257,832.00
  5779586 SNELLVILLE               GA     30078 SFD           8.875      7.750 $2,768.84      360  1-Aug-30    $347,804.91
  5779621 PLANTATION               FL     33317 SFD           8.625      7.750 $2,679.49      360  1-Aug-30    $344,296.60
  5779641 ARLINGTON                VA     22201 SFD           8.750      7.750 $3,713.23      360  1-Sep-30    $472,000.00
  5780050 SACRAMENTO               CA     95864 SFD           8.125      7.750 $2,254.23      360  1-Aug-30    $303,401.39
  5780054 JAMAICA ESTATES          NY     11432 SFD           8.375      7.750 $3,800.37      360  1-Sep-30    $500,000.00
  5780058 ALPHARETTA               GA     30022 SFD           8.500      7.750 $2,491.19      360  1-Aug-30    $323,791.72
  5780096 ROGERS                   AR     72758 SFD           8.250      7.750 $2,914.91      360  1-Aug-30    $387,752.59
  5780261 FOLSOM                   CA     95630 SFD           8.500      7.750 $2,652.75      360  1-Aug-30    $343,940.04
  5780310 MCGREGOR                 TX     76657 SFD           8.625      7.750 $3,857.84      360  1-Aug-30    $495,707.16
  5780327 LAKEWOOD                 CO     80227 SFD           8.375      7.750 $2,804.67      360  1-Aug-30    $368,770.64
  5780425 COCOA BEACH              FL     32931 SFD           8.250      7.750  $601.02       360  1-Aug-30     $79,948.98
  5780454 FIRE ISLAND PINES        NY     11782 SFD           8.625      7.750 $2,734.71      360  1-Sep-30    $351,600.00
  5780498 BOCA RATON               FL     33498 SFD           8.625      7.750 $3,038.05      360  1-Aug-30    $390,369.39
  5780598 HANOVER                  NH     03755 LCO           8.375      7.750 $2,280.22      360  1-Sep-30    $300,000.00
  5780748 ALPHARETTA               GA     30005 SFD           8.250      7.750 $2,109.56      360  1-Aug-30    $280,620.94
  5780780 HOUSTON                  TX     77070 PUD           8.375      7.750 $2,204.21      360  1-Aug-30    $289,819.75
  5780785 CASSELBERRY              FL     32707 SFD           8.875      7.750 $2,287.48      360  1-Aug-30    $287,338.82
  5780792 PHOENIX                  AZ     85044 SFD           8.625      7.750 $3,888.95      360  1-Aug-30    $499,704.80
  5780836 PORT ORCHARD             WA     98366 SFD           8.625      7.750 $2,814.04      360  1-Aug-30    $361,586.40
  5780844 TAMPA                    FL     33626 SFD           8.375      7.750 $2,280.22      360  1-Aug-30    $299,813.53
  5781084 MELVILLE                 NY     11747 SFD           8.500      7.750 $2,306.75      360  1-Sep-30    $300,000.00
  5781104 HOUSTON                  TX     77005 SFD           8.375      7.750 $2,825.19      360  1-Aug-30    $371,468.97
  5781225 CATONSVILLE              MD     21228 SFD           8.500      7.750 $2,329.81      360  1-Sep-30    $303,000.00
  5781276 CHAPPAQUA                NY     10514 SFD           8.000      7.733 $3,467.04      360  1-Sep-30    $472,500.00
  5781475 OVERLAND PARK            KS     66213 PUD           8.375      7.750 $3,143.66      360  1-Sep-30    $413,600.00
  5781657 RICHMOND                 TX     77469 SFD           8.750      7.750 $2,910.80      360  1-Jul-30    $369,572.67
  5781659 EVERGREEN                CO     80439 SFD           8.125      7.750 $3,556.57      360  1-Sep-30    $479,000.00
  5781712 FORT LAUDERDALE          FL     33308 LCO           8.500      7.750 $3,258.28      360  1-Sep-30    $423,750.00
  5781833 CHAPPAQUA                NY     10514 SFD           8.625      7.750 $2,481.15      360  1-Sep-30    $319,000.00
  5781977 CORAL GABLES             FL     33133 SFD           8.125      7.750 $3,000.44      360  1-Sep-30    $404,100.00
  5782179 ALVISO                   CA     95002 SFD           9.250      7.750 $2,790.93      360  1-Sep-30    $339,250.00
  5782394 LIVERMORE                CA     94550 SFD           8.375      7.750 $2,280.22      360  1-Aug-30    $299,813.53
  5782605 LUFKIN                   TX     75904 SFD           8.750      7.750 $2,265.70      360  1-Jun-30    $287,499.27
  5782632 SAN DIEGO                CA     92130 SFD           7.875      7.608 $4,350.42      360  1-Aug-30    $599,587.08
  5782708 SUPERIOR                 CO     80027 SFD           8.375      7.750 $2,481.64      360  1-Aug-30    $326,297.06
  5782801 FREMONT                  CA     94536 SFD           8.125      7.750 $2,375.99      360  1-Aug-30    $319,666.67
  5783053 GRAYTOWN                 OH     43432 MF3           8.375      7.750  $741.84       360  1-Sep-30     $97,600.00
  5783060 EAGLE                    ID     83616 SFD           8.375      7.750 $2,057.73      360  1-Aug-30    $270,559.73
  5783335 RIVERSIDE                CT     06878 SFD           8.000      7.733 $2,384.74      360  1-Sep-30    $325,000.00
  5783372 GREAT FALLS              VA     22066 SFD           8.750      7.750 $2,399.44      360  1-Sep-30    $305,000.00
  5783492 MORRISTOWN               NJ     07960 SFD           8.500      7.750 $2,368.26      360  1-Sep-30    $308,000.00
  5783575 ASHEVILLE                NC     28803 SFD           8.000      7.733 $2,935.06      360  1-Aug-30    $399,731.61
  5783663 WEST COVINA              CA     91791 SFD           8.500      7.750 $2,249.07      360  1-Aug-30    $292,322.81
  5783996 KENSINGTON               MD     20895 SFD           8.500      7.750 $2,460.53      360  1-Sep-30    $320,000.00
  5784101 SNELLVILLE               GA     30078 SFD           8.250      7.750 $2,516.74      360  1-Aug-30    $334,786.39
  5784118 LAKE ELSINORE            CA     92530 SFD           8.625      7.750 $2,212.04      360  1-Aug-30    $284,232.09
  5784212 FRONT ROYAL              VA     22630 SFD           8.250      7.750 $2,614.41      360  1-Sep-30    $347,999.00
  5784340 SAN ANTONIO              TX     78209 SFD           8.500      7.750 $2,614.31      360  1-Sep-30    $340,000.00
  5784406 MIAMI BEACH              FL     33139 HCO           8.625      7.750 $2,177.79      360  1-Sep-30    $279,997.00
  5784592 NEWPORT BEACH            CA     92660 SFD           8.625      7.750 $3,126.72      360  1-Aug-30    $401,762.66
  5784949 GREAT FALLS              VA     22066 SFD           7.875      7.608 $3,045.30      360  1-Sep-30    $420,000.00
  5785077 FRANKLIN PARK            TN     37064 SFD           8.625      7.750 $2,099.25      360  1-Sep-30    $269,900.00
  5785381 DALLAS                   TX     75230 SFD           8.250      7.750 $2,914.91      360  1-Aug-30    $387,752.59
  5785415 SAN JOSE                 CA     95136 SFD           8.500      7.750 $2,774.24      360  1-Aug-30    $360,581.43
  5785542 LAS VEGAS                NV     89144 SFD           8.625      7.750 $2,194.54      360  1-Sep-30    $282,150.00
  5785760 SAN JOSE                 CA     95127 SFD           8.875      7.750 $2,199.96      360  1-Aug-30    $276,344.99
  5785901 LAKE FOREST              CA     92630 SFD           9.125      7.750 $2,717.54      360  1-Aug-30    $333,822.25
  5786084 KNOXVILLE                TN     37922 SFD           8.375      7.750 $2,271.48      360  1-Aug-30    $298,664.24
  5786192 ZEPHYR COVE              NV     89448 SFD           8.500      7.750 $3,375.54      360  1-Sep-30    $439,000.00
  5786203 AURORA                   CO     80016 SFD           8.750      7.750 $3,960.64      360  1-Aug-30    $503,160.35
  5786427 RIVERVIEW                FL     33569 SFD           8.625      7.750 $2,227.91      360  1-Sep-30    $286,441.00
  5786871 NEW HYDE PARK            NY     11040 SFD           8.750      7.750 $2,194.90      360  1-Aug-30    $278,839.48
  5786880 ARLINGTON                VA     22202 SFD           8.500      7.750 $2,245.23      360  1-Sep-30    $292,000.00
  5786885 FOSTER CITY              CA     94404 SFD           9.000      7.750 $3,051.13      360  1-Aug-30    $378,992.87
  5786940 HIGHLANDS RANCH          CO     80126 SFD           8.375      7.750 $2,219.41      360  1-Aug-30    $291,818.51
  5787121 ROUND ROCK               TX     78664 SFD           9.000      7.750 $3,701.27      360  1-Sep-30    $460,000.00
  5787182 BAYBORO                  NC     28515 SFD           8.500      7.750 $2,103.75      360  1-Sep-30    $273,600.00
  5787433 SOUTHLAKE                TX     76092 SFD           8.500      7.750 $3,684.63      360  1-Aug-30    $478,909.71
  5787450 SANFORD                  FL     32771 SFD           8.625      7.750 $2,862.27      360  1-Sep-30    $368,000.00
  5787751 PHILADELPHIA             PA     19119 SFD           8.000      7.733 $2,568.18      360  1-Sep-30    $350,000.00
  5787887 STUDIO CITY              CA     91604 SFD           8.500      7.750 $3,258.27      360  1-Aug-30    $423,493.30
  5788048 ASHBURN                  VA     20148 SFD           8.625      7.750 $2,121.42      360  1-Aug-30    $272,588.98
  5788182 PORTLAND                 OR     97225 SFD           8.250      7.750 $2,055.47      360  1-Aug-30    $273,425.53
  5788212 LOS ALTOS                CA     94024 SFD           9.250      7.750 $4,936.06      360  1-Aug-30    $599,688.94
  5788242 DURANGO                  CO     81301 SFD           8.750      7.750 $2,360.10      360  1-Aug-30    $299,827.40
  5788758 PITTSBURGH               PA     15238 SFD           8.750      7.750 $2,699.96      360  1-Aug-30    $343,002.54
  5788767 WELLESLEY                MA     02481 SFD           8.000      7.733 $3,680.57      360  1-Aug-30    $501,263.43
  5788852 KIRKLAND                 WA     98033 SFD           8.500      7.750 $3,460.11      360  1-Aug-30    $449,727.39
  5788889 LOS ANGELES              CA     90046 SFD           8.500      7.750 $2,220.24      360  1-Sep-30    $288,750.00
  5789008 ISSAQUAH                 WA     98027 SFD           8.250      7.750 $2,366.49      360  1-Aug-30    $314,799.14
  5789101 LAKE LEELANAU            MI     49653 SFD           8.875      7.750 $2,737.02      360  1-Sep-30    $344,000.00
  5789689 FORT WORTH               TX     76126 SFD           8.875      7.750 $2,241.33      360  1-Aug-30    $281,542.08
  5789715 LONG BEACH               CA     90803 LCO           8.500      7.750 $3,014.14      360  1-Aug-30    $391,762.53
  5789732 DALLAS                   TX     75225 SFD           8.250      7.750 $3,756.33      360  1-Aug-30    $499,681.17
  5789831 CLIFTON                  VA     20124 SFD           8.625      7.750 $2,270.37      360  1-Aug-30    $291,727.67
  5789855 RESTON                   VA     20190 SFD           8.375      7.750 $2,493.04      360  1-Sep-30    $328,000.00
  5789945 ARCADIA                  CA     91006 SFD           8.375      7.750 $6,916.66      360  1-Sep-30    $910,000.00
  5790057 UNIVERSITY PARK          TX     75205 SFD           8.375      7.750 $3,788.96      360  1-Aug-30    $498,190.16
  5790140 DALLAS                   TX     75219 HCO           8.625      7.750 $3,826.73      360  1-Aug-30    $491,709.52
  5790186 NORTHRIDGE               CA     91325 SFD           8.500      7.750 $4,805.71      360  1-Aug-30    $624,621.37
  5790234 IRVINE                   CA     92612 SFD           9.250      7.750 $3,002.77      360  1-Sep-30    $365,000.00
  5790286 WALNUT                   CA     91789 SFD           9.250      7.750 $4,001.50      360  1-Sep-30    $486,400.00
  5790462 GREENSBORO               GA     30642 SFD           8.250      7.750 $2,629.44      360  1-Sep-30    $350,000.00
  5790607 TRAVERSE CITY            MI     49684 SFD           8.500      7.750 $2,152.96      360  1-Sep-30    $280,000.00
  5790771 HAGERSTOWN               MD     21742 SFD           8.750      7.750  $501.53       360  1-Sep-30     $63,750.00
  5790793 NORTH SALEM              NY     10560 SFD           8.375      7.750 $2,566.01      360  1-Sep-30    $337,600.00
  5790979 UNIVERSITY PARK          TX     75225 SFD           8.250      7.750 $3,132.78      360  1-Sep-30    $417,000.00
  5791015 DUCK KEY                 FL     33050 SFD           8.625      7.750 $2,924.49      360  1-Sep-30    $376,000.00
  5791676 ALBUQUERQUE              NM     87122 SFD           8.750      7.750 $3,068.14      360  1-Aug-30    $389,775.61
  5791679 LAGUNA NIGUEL            CA     92677 SFD           9.125      7.750 $3,074.72      360  1-Sep-30    $377,900.00
  5791703 MORGAN HILL              CA     95037 SFD           8.750      7.750 $2,918.66      360  1-Sep-30    $371,000.00
  5791770 MASSAPEQUA               NY     11758 SFD           8.500      7.750 $2,152.96      360  1-Sep-30    $280,000.00
  5791985 SAN FRANCISCO            CA     94110 SFD           8.375      7.750 $2,251.72      360  1-Sep-30    $296,250.00
  5792071 DENVER                   CO     80230 SFD           8.500      7.750 $2,386.32      360  1-Sep-30    $310,350.00
  5792110 AURORA                   CO     80015 SFD           8.500      7.750 $2,056.84      360  1-Aug-30    $267,337.95
  5792170 GRASS LAKE               MI     49240 SFD           8.125      7.750 $2,108.70      360  1-Sep-30    $284,000.00
  5792325 DURHAM                   NC     27713 LCO           8.750      7.750  $354.03       360  1-Sep-30     $45,001.00
  5792470 FAIRFAX STATION          VA     22039 SFD           8.750      7.750 $2,067.45      360  1-Sep-30    $262,800.00
  5792710 PIEDMONT                 CA     94611 SFD           8.625      7.750 $7,777.90      360  1-Sep-30  $1,000,000.00
  5792975 HINGHAM                  MA     02043 SFD           8.375      7.750 $2,120.61      360  1-Sep-30    $279,000.00
  5793002 SAN CLEMENTE             CA     92672 SFD           8.875      7.750 $3,309.88      360  1-Sep-30    $416,000.00
  5793268 HUNTINGTON BEACH         CA     92648 SFD           8.250      7.750 $3,380.70      360  1-Sep-30    $450,000.00
  5793470 ORANGE                   CA     92867 SFD           9.250      7.750 $6,170.07      360  1-Sep-30    $750,000.00
  5793743 CANTON                   NC     28716 SFD           8.500      7.750 $2,336.89      360  1-Sep-30    $303,920.00
  5794180 FALLS CHURCH             VA     22043 SFD           8.375      7.750 $3,353.44      360  1-Aug-30    $440,925.77
  5794190 RENTON                   WA     98058 SFD           8.750      7.750 $2,265.70      360  1-Aug-30    $287,834.30
  5794319 LARCHMONT                NY     10538 SFD           8.750      7.750 $3,460.70      360  1-Aug-30    $439,646.90
  5794566 PORT SAINT JOE           FL     32456 SFD           8.500      7.750 $2,906.50      360  1-Sep-30    $378,000.00
  5794654 SAN CLEMENTE             CA     92673 SFD           8.375      7.750 $2,926.28      360  1-Aug-30    $384,760.70
  5794758 AURORA                   CO     80015 SFD           8.375      7.750 $2,323.31      360  1-Jul-30    $305,287.68
  5795049 BRONXVILLE               NY     10708 SFD           8.375      7.750 $2,477.84      360  1-Sep-30    $326,000.00
  5795183 MONROE                   CT     06468 SFD           8.500      7.750 $3,037.21      360  1-Sep-30    $395,000.00
  5795287 BAILEYS HARBOR           WI     54202 SFD           8.875      7.750 $2,291.46      360  1-Sep-30    $288,000.00
  5795515 NEW ALBANY               OH     43054 SFD           8.625      7.750 $2,287.87      360  1-Sep-30    $294,150.00
  5795526 CROSS RIVER              NY     10518 SFD           8.500      7.750 $3,290.95      360  1-Sep-30    $428,000.00
  5796046 PACIFIC PALISADES        CA     90272 SFD           9.125      7.750 $5,550.61      360  1-Sep-30    $682,200.00
  5796178 SALT LAKE CITY           UT     84124 SFD           8.500      7.750 $2,299.05      360  1-Jul-30    $298,636.46
  5796203 SAN DIEGO                CA     92037 SFD           8.375      7.750 $4,309.61      360  1-Jul-30    $566,292.70
  5796218 OOLTEWAH                 TN     37363 SFD           8.625      7.750 $2,539.49      360  1-Sep-30    $326,500.00
  5796241 LOS ALAMITOS             CA     90720 SFD           8.625      7.750 $2,227.59      360  1-Jul-30    $286,060.61
  5796351 CENTERVILLE              VA     22020 SFD           8.875      7.750 $2,935.93      360  1-Sep-30    $369,000.00
  5796467 PINOLE                   CA     94564 SFD           8.875      7.750 $2,267.59      360  1-Sep-30    $285,000.00
  5796473 GLENDALE                 CA     91214 SFD           8.500      7.750 $2,921.87      360  1-Jul-30    $379,537.97
  5796485 SAN DIEGO                CA     92124 SFD           8.750      7.750 $2,446.64      360  1-Jul-30    $310,640.84
  5796486 SAN MARINO               CA     91108 SFD           8.500      7.750 $3,298.64      360  1-Jul-30    $428,478.38
  5796531 WALNUT CREEK             CA     94598 SFD           8.375      7.750 $2,493.04      360  1-Jul-30    $327,590.84
  5796556 HAYMARKET                VA     20169 SFD           8.375      7.750 $3,050.17      360  1-Sep-30    $401,300.00
  5796591 SUNNYVALE                CA     94086 SFD           9.000      7.750 $3,669.08      360  1-Sep-30    $456,000.00
  5796664 SAN JOSE                 CA     95130 SFD           8.750      7.750 $3,430.02      360  1-Sep-30    $436,000.00
  5796728 POOLESVILLE              MD     20837 SFD           8.625      7.750 $2,296.04      360  1-Jul-30    $294,850.17
  5796736 DAVIS                    CA     95616 SFD           8.500      7.750 $2,879.58      360  1-Jul-30    $374,044.66
  5796743 OAK LAWN                 IL     60453 SFD           8.625      7.750 $2,675.60      360  1-Jul-30    $343,592.35
  5796745 HOLMES BEACH             FL     34217 LCO           9.500      7.750 $2,135.77      360  1-Jul-30    $253,043.60
  5796754 COLLIERVILLE             TN     38017 SFD           8.250      7.750 $2,704.56      360  1-Jun-30    $359,306.58
  5796764 CHICAGO                  IL     60641 SFD           9.000      7.750 $2,220.76      360  1-Aug-30    $275,849.24
  5796780 BROOKLYN                 NY     11209 SFD           8.750      7.750 $1,652.08      360  1-Sep-30    $210,000.00
  5796816 CONROE                   TX     77306 SFD           9.250      7.750 $3,702.04      360  1-Jun-30    $449,294.72
  5796881 SANIBEL                  FL     33957 LCO           8.125      7.750  $928.13       360  1-Sep-30    $125,000.00
  5797264 SARATOGA                 CA     95070 SFD           8.625      7.750 $4,666.74      360  1-Sep-30    $600,000.00
  5797481 CARLSBAD                 CA     92009 SFD           8.750      7.750 $2,556.78      360  1-Sep-30    $325,000.00
  5797521 HEWLETT                  NY     11557 SFD           8.375      7.750 $3,040.29      360  1-Sep-30    $400,000.00
  5797821 CANYON COUNTRY           CA     91351 SFD           8.875      7.750 $2,333.23      360  1-Sep-30    $293,250.00
  5798162 NOVATO                   CA     94949 SFD           8.500      7.750 $3,029.52      360  1-Sep-30    $394,000.00
  5798300 LAGUNA BEACH             CA     92651 SFD           8.625      7.750 $3,770.73      360  1-Sep-30    $484,800.00
  5798645 YARDLEY                  PA     19067 SFD           8.500      7.750 $2,816.92      360  1-Sep-30    $366,350.00
  5798899 WHEATON                  IL     60187 SFD           8.125      7.750 $2,569.04      360  1-Aug-30    $345,773.67
  5798925 TRABUCO CANYON           CA     92679 SFD           8.500      7.750 $2,460.52      360  1-Aug-30    $319,806.15
  5798946 DENVER                   CO     80230 SFD           8.125      7.750 $2,041.87      360  1-Sep-30    $275,000.00
  5798972 HUNTINGTON               NY     11743 SFD           9.125      7.750 $2,896.53      360  1-Aug-30    $355,810.55
  5799216 MADISON                  CT     06443 SFD           8.500      7.750 $3,713.85      360  1-Sep-30    $482,999.00
  5799354 PELHAM                   NY     10803 SFD           7.875      7.608 $2,755.27      360  1-Sep-30    $380,000.00
  5799743 ALBERTSON                NY     11507 SFD           8.500      7.750 $2,691.20      360  1-Sep-30    $350,000.00
  5799767 VIENNA                   VA     22180 SFD           8.875      7.750 $2,078.63      360  1-Sep-30    $261,250.00
  5800132 SAN JOSE                 CA     95129 LCO           8.500      7.750 $2,275.99      360  1-Sep-30    $296,000.00
  5800661 HONEY BROOK              PA     19344 SFD           8.625      7.750 $2,408.04      360  1-Sep-30    $309,600.00
  5800748 HONOLULU                 HI     96816 SFD           8.375      7.750 $3,359.52      360  1-Aug-30    $441,725.27
  5800779 HONOLULU                 HI     96815 SFD           8.375      7.750 $1,254.12      360  1-Aug-30    $164,897.44
  5800832 SAN LUIS OBISPO          CA     93401 SFD           9.125      7.750 $2,346.52      360  1-Sep-30    $288,400.00
  5800909 MOUNTAIN VIEW            CA     94040 SFD           8.500      7.750 $4,182.89      360  1-Sep-30    $544,000.00
  5800928 MONTGOMERY               TX     77356 SFD           8.125      7.750 $2,569.05      360  1-Sep-30    $346,000.00
  5801059 LA SELVA BEACH           CA     95076 SFD           8.375      7.750 $4,560.44      360  1-Sep-30    $600,000.00
  5801623 PLAINVIEW                NY     11803 SFD           8.750      7.750 $2,478.11      360  1-Sep-30    $315,000.00
  5801984 MAPLE GROVE              MN     55311 SFD           8.375      7.750 $2,014.54      360  1-Aug-30    $264,880.26
  5801993 ROCHESTER                MN     55902 SFD           8.500      7.750 $2,429.77      360  1-Aug-30    $315,808.57
  5802305 WINTER PARK              FL     32792 PUD           8.125      7.750 $2,643.29      360  1-Sep-30    $356,000.00
  5802421 HIGHLANDS RANCH          CO     80126 SFD           8.375      7.750 $2,064.36      360  1-Sep-30    $271,600.00
  5802976 TRACY                    CA     95376 SFD           8.250      7.750 $2,082.89      360  1-Sep-30    $277,250.00
  5803159 UNION CITY               CA     94587 SFD           8.750      7.750 $2,478.11      360  1-Aug-30    $314,818.77
  5803777 ORANGE                   CA     92867 SFD           9.125      7.750 $7,534.25      360  1-Sep-30    $926,000.00
  5804055 OKLAHOMA CITY            OK     73150 SFD           8.375      7.750 $2,268.82      360  1-Sep-30    $298,500.00
  5804388 NORTH MYRTLE BEACH       SC     29582 HCO           8.750      7.750 $2,108.36      360  1-Sep-30    $268,000.00
  5804633 MINNEAPOLIS              MN     55416 LCO           8.375      7.750 $2,106.32      360  1-Aug-30    $276,947.75
  5804666 POCATELLO                ID     83204 SFD           8.875      7.750 $2,434.68      360  1-Aug-30    $305,828.45
  5804704 ARLINGTON                TX     76006 SFD           8.375      7.750 $2,827.47      360  1-Aug-30    $371,768.78
  5806645 HOLLIS                   NY     11434 SFD           8.875      7.750 $2,601.76      360  1-Sep-30    $327,000.00
  5806675 IMPERIAL BEACH           CA     91932 LCO           8.500      7.750 $2,698.89      360  1-Sep-30    $351,000.00
  5808009 PENSACOLA                FL     32503 SFD           8.875      7.750  $563.92       360  1-Sep-30     $70,875.00
  5809530 WINNETKA                 IL     60093 SFD           9.125      7.750 $7,404.07      360  1-Sep-30    $910,000.00
  7600805 TUCSON                   AZ     85749 SFD           7.000      6.733 $1,330.61      360  1-Mar-30    $199,001.89
  7779893 KERRVILLE                TX     78028 SFD           8.625      7.750 $3,266.72      360  1-Jul-30    $419,502.28
  7863841 SAN ANTONIO              TX     78209 SFD           8.250      7.750 $1,878.17      360  1-Aug-30    $249,840.58
  7895246 POTOMAC FALLS            VA     20165 SFD           8.625      7.750 $2,695.51      360  1-Jul-30    $346,149.31
  7917327 FRUIT HEIGHTS            UT     84037 SFD           8.375      7.750 $2,341.02      360  1-Aug-30    $307,643.78
  7934800 LOMA LINDA               CA     92354 SFD           8.375      7.750 $2,280.22      360  1-May-30    $298,333.65
  7957376 FAIRFAX                  VA     22033 SFD           8.625      7.750 $3,976.06      360  1-Aug-30    $510,898.19
  7958250 MCKINNEY                 TX     75070 SFD           8.375      7.750 $2,979.48      360  1-Jul-30    $391,511.00
  7972910 NEW BRAUNFELS            TX     78132 SFD           8.875      7.750 $2,609.72      360  1-Jul-30    $327,630.86
  7975806 LAS VEGAS                NV     89135 SFD           8.625      7.750 $2,648.37      360  1-Aug-30    $340,075.00
  7976765 BENTON                   LA     71006 SFD           8.375      7.750 $2,612.37      360  1-Aug-30    $343,486.37
  8007626 LEESBURG                 VA     20175 SFD           8.125      7.750 $2,400.12      360  1-Aug-30    $323,038.55
  8018088 AUBREY                   TX     76227 SFD           8.625      7.750 $2,590.04      360  1-Jul-30    $332,605.38
  8070231 WINDHAM                  NH     03087 SFD           8.875      7.750 $2,386.93      360  1-Aug-30    $299,631.82
  8077550 FEDERAL WAY              WA     98003 SFD           8.750      7.750 $2,078.07      360  1-Aug-30    $263,998.02
  8077923 GILROY                   CA     95020 SFD           8.500      7.750 $2,765.23      360  1-Aug-30    $359,410.13
  8086876 GREAT FALLS              VA     22066 SFD           8.375      7.750 $3,040.29      360  1-Jul-30    $399,501.02
  8104842 PRINCETON                NJ     08540 SFD           8.875      7.750 $2,625.63      360  1-Aug-30    $329,814.99
  8108736 SALINAS                  CA     93907 SFD           8.625      7.750 $3,378.72      360  1-Aug-30    $434,143.53
  8113288 MEDINA                   MN     55340 SFD           8.500      7.750 $3,413.98      360  1-Jul-30    $443,460.13
  8120881 MONTCLAIR TWP.           NJ     07043 SFD           8.750      7.750 $2,744.01      360  1-Jun-30    $348,193.57
  8126156 REDLANDS                 CA     92373 SFD           7.875      7.608 $2,725.90      360  1-Jun-30    $375,168.70
  8126219 REDLANDS                 CA     92373 SFD           7.875      7.608 $3,616.83      360  1-Jun-30    $497,788.36
  8126246 REDLANDS                 CA     92373 SFD           7.875      7.608 $2,646.50      360  1-Jun-30    $364,241.47
  8136136 ROSEVILLE                CA     95661 SFD           8.750      7.750 $3,297.45      360  1-Aug-30    $418,658.85
  8144059 LITTLETON                CO     80127 SFD           8.250      7.750 $2,441.62      360  1-Aug-30    $324,792.76
  8148008 ST. CLOUD                MN     56304 SFD           8.875      7.750 $2,849.61      360  1-Aug-30    $357,949.21
  8148010 MAHWAH                   NJ     07430 LCO           8.375      7.750 $2,237.65      360  1-Aug-30    $294,217.02
  8155235 VOORHEES                 NJ     08043 SFD           8.875      7.750 $2,514.24      360  1-Jun-30    $315,464.58
  8162708 LAFAYETTE                CO     80026 SFD           8.250      7.750 $2,590.37      360  1-Aug-30    $344,580.13
  8164122 LOS ANGELES              CA     91343 SFD           8.500      7.750 $2,283.67      360  1-Aug-30    $296,820.08
  8165723 FAIRFAX                  VA     22032 SFD           8.250      7.750 $2,277.84      360  1-Aug-30    $303,006.66
  8169782 OLD TAPPAN               NJ     07675 SFD           8.750      7.750 $2,360.10      360  1-Jul-30    $299,653.54
  8179094 ACTON AREA               CA     93510 SFD           8.875      7.750 $2,348.74      360  1-Jul-30    $294,867.80
  8179240 WASHINGTOWN TWP          NJ     08561 SFD           9.375      7.750 $2,545.15      360  1-Aug-30    $305,845.48
  8180940 OMAHA                    NE     68130 SFD           8.500      7.750 $2,768.09      360  1-Jul-30    $359,562.28
  8183893 BIG LAKE                 MN     55309 SFD           8.625      7.750 $2,457.82      360  1-Aug-30    $315,813.43
  8185182 FAIRFAX                  VA     22031 SFD           8.500      7.750 $2,152.96      360  1-Aug-30    $279,830.37
  8189791 SAN MATEO                CA     94402 SFD           8.750      7.750 $5,900.25      360  1-Jul-30    $749,133.85
  8190709 CARSON CITY              NV     89705 SFD           8.750      7.750 $2,580.38      360  1-Aug-30    $327,811.29
  8206313 SAN DIEGO                CA     92128 SFD           8.250      7.750 $2,103.55      360  1-Jul-30    $279,641.67
  8208147 WOODSTOCK                GA     30189 SFD           8.750      7.750 $2,065.27      360  1-Jul-30    $262,219.82
  8208477 EAGAN                    MN     55123 SFD           8.750      7.750 $2,201.97      360  1-Aug-30    $279,738.97
  8209411 RICHMOND                 VA     23227 SFD           8.375      7.750  $775.27       360  1-Aug-30    $101,936.61
  8209536 APPLE VALLEY             CA     92308 SFD           8.625      7.750 $5,055.63      360  1-Aug-30    $649,616.25
  8212077 WILTON                   CA     95693 SFD           8.500      7.750 $2,552.79      360  1-Aug-30    $331,798.88
  8214013 WOODBURY                 MN     55129 SFD           8.750      7.750 $2,863.02      360  1-Jul-30    $363,506.70
  8216540 BUFFALO GROVE            IL     60089 SFD           9.125      7.750 $2,805.41      360  1-Jul-30    $344,431.62
  8218132 OAKLAND                  CA     94602 SFD           8.625      7.750 $2,600.93      360  1-Jul-30    $333,783.08
  8220730 AVON                     CO     81620 SFD           8.625      7.750 $2,722.26      360  1-Aug-30    $349,793.37
  8221126 LUCERNE                  CA     95458 SFD           9.000      7.750  $534.27       360  1-Aug-30     $66,363.73
  8221417 POLSON                   MT     59860 SFD           8.875      7.750 $3,099.83      360  1-Aug-30    $389,381.59
  8222539 NEWPORT BEACH            CA     91101 LCO           8.875      7.750 $2,386.93      360  1-Aug-30    $299,831.82
  8224395 VIENNA                   VA     22180 SFD           8.875      7.750 $2,584.25      360  1-Aug-30    $324,617.01
  8224683 SANTA ANA                CA     92705 SFD           8.625      7.750 $4,165.06      360  1-Aug-30    $535,183.85
  8226497 AVALON                   CA     90704 LCO           8.375      7.750 $2,736.26      360  1-Jul-30    $359,550.92
  8227785 CASTLE ROCK              CO     80104 SFD           8.500      7.750 $2,768.09      360  1-Jul-30    $359,562.28
  8228576 LINCOLN                  NE     68526 SFD           8.500      7.750 $2,306.74      360  1-Aug-30    $299,818.26
  8228750 LAKEVILLE                MN     55044 SFD           8.500      7.750 $2,460.52      360  1-Jul-30    $319,610.92
  8230976 CARBONDALE               CO     81623 SFD           8.250      7.750 $2,854.81      360  1-Aug-30    $379,757.69
  8231358 LINCOLN                  NE     68506 SFD           8.750      7.750  $393.35       360  1-Jul-30     $49,942.25
  8235882 SAN DIEGO                CA     92109 LCO           9.375      7.750 $5,406.37      360  1-Aug-30    $649,671.76
  8239779 OAKLAND                  CA     94611 SFD           8.500      7.750 $2,468.21      360  1-Aug-30    $320,805.54
  8240231 WHITE BEAR LAKE          MN     55110 SFD           9.125      7.750 $3,579.99      360  1-Jul-30    $439,529.90
  8240355 SACRAMENTO               CA     95822 SFD           8.750      7.750 $2,574.08      360  1-Aug-30    $327,011.75
  8240552 MONTROSE                 CO     81401 SFD           8.750      7.750 $2,619.71      360  1-Aug-30    $332,808.42
  8242433 BOCA RATON               FL     33434 LCO           8.625      7.750  $408.34       360  1-Aug-30     $52,469.00
  8243243 INVER GROVE HTS          MN     55077 SFD           8.625      7.750 $3,111.16      360  1-Aug-30    $399,763.84
  8245435 WEBSTER TWP              MI     48130 SFD           7.875      7.608 $2,320.22      360  1-Aug-30    $319,779.78
  8246927 LOUISVILLE               KY     40205 SFD           8.375      7.750 $3,154.30      360  1-Aug-30    $414,742.05
  8248062 BETHESDA                 MD     20814 SFD           8.500      7.750 $3,180.23      360  1-Aug-30    $413,349.44
  8249272 BLAINE                   MN     55449 SFD           9.000      7.750 $2,534.57      360  1-Aug-30    $314,827.93
  8250353 MURFREESBORO             TN     37129 SFD           8.375      7.750 $2,258.93      360  1-Aug-30    $297,015.28
  8251004 OVERLAND PARK            KS     66221 SFD           8.500      7.750 $2,768.09      360  1-Aug-30    $359,781.91
  8251691 WOODBURY                 MN     55125 SFD           8.250      7.750 $2,629.44      360  1-Aug-30    $349,776.81
  8265935 SACRAMENTO               CA     95831 SFD           8.375      7.750 $2,660.25      360  1-Sep-30    $350,000.00
  8266301 PAYSON                   AZ     85541 SFD           8.250      7.750 $2,914.91      360  1-Aug-30    $387,752.59

                                                                                                            $147,333,994.45

</TABLE>


(i)         (x)   (xi)      (xii)      (xiii)  (xv)     (xvi)
-----       ----- ------- ----------  ------- -------  --------
MORTGAGE                   MORTGAGE           MASTER   FIXED
LOAN                      INSURANCE   SERVICE SERVICE  RETAINED
NUMBER      LTV   SUBSIDY   CODE      FEE     FEE      YIELD
--------    ----- ------- ----------  ------- -------  --------
  5018157   75.30                      0.250    0.017    0.608
  5131936   80.00                      0.250    0.017    0.233
  5136654   80.00                      0.250    0.017    0.358
  5143294   68.72                      0.250    0.017    0.608
  5166395   63.68                      0.250    0.017    0.358
  5708467   80.00                      0.250    0.017    0.483
  5709808   72.41                      0.250    0.017    0.233
  5717089   90.00                 06   0.250    0.017    1.233
  5718151   65.22                      0.250    0.017    0.733
  5722866   84.27                 01   0.250    0.017    0.483
  5725603   51.43                      0.250    0.017    0.000
  5726596   68.63                      0.250    0.017    0.108
  5733183   59.18                      0.250    0.017    0.233
  5738913   80.00                      0.250    0.017    0.983
  5742561   77.60                      0.250    0.017    0.858
  5742573   41.42                      0.250    0.017    0.733
  5743088   52.73                      0.250    0.017    0.608
  5743126   79.80                      0.250    0.017    0.608
  5745037   60.00                      0.250    0.017    0.733
  5747438   77.56                      0.250    0.017    0.733
  5747446   59.70                      0.250    0.017    0.358
  5748148   85.00                 24   0.250    0.017    0.358
  5749613   75.47                      0.250    0.017    0.233
  5750164   79.99                      0.250    0.017    0.983
  5750576   90.00                 13   0.250    0.017    0.608
  5752101   80.00                      0.250    0.017    0.483
  5753859   54.26                      0.250    0.017    0.358
  5756075   90.00                 06   0.250    0.017    0.733
  5756884   80.00                      0.250    0.017    0.983
  5759046   80.00                      0.250    0.017    0.483
  5759268   65.19                      0.250    0.017    0.983
  5759903   92.34                 33   0.250    0.017    0.858
  5760291   80.00                      0.250    0.017    0.000
  5761256   39.22                      0.250    0.017    0.608
  5761802   53.78                      0.250    0.017    0.858
  5761809   79.45                      0.250    0.017    0.358
  5761825   75.00                      0.250    0.017    0.358
  5761936   80.00                      0.250    0.017    0.000
  5761970   80.00                      0.250    0.017    0.608
  5761980   80.00                      0.250    0.017    0.358
  5762014   80.02                      0.250    0.017    0.608
  5762085   75.84                      0.250    0.017    0.608
  5762185   90.00                 06   0.250    0.017    0.608
  5762284   80.00                      0.250    0.017    0.358
  5763116   74.68                      0.250    0.017    0.608
  5763487   83.95                 01   0.250    0.017    0.608
  5763532   64.52                      0.250    0.017    0.608
  5763746   80.00                      0.250    0.017    0.608
  5763787   80.00                      0.250    0.017    0.000
  5763874   90.00                 12   0.250    0.017    0.733
  5763889   28.57                      0.250    0.017    0.733
  5763912   89.88                 01   0.250    0.017    0.858
  5764155   51.38                      0.250    0.017    0.483
  5764488   70.00                      0.250    0.017    0.233
  5764727   73.79                      0.250    0.017    0.608
  5765013   90.00                 11   0.250    0.017    0.483
  5765147   90.00                 33   0.250    0.017    0.483
  5765258   76.47                      0.250    0.017    0.733
  5765521   95.00                 33   0.250    0.017    1.358
  5765632   52.14                      0.250    0.017    0.733
  5765688   50.00                      0.250    0.017    0.358
  5765731   87.02                 33   0.250    0.017    0.233
  5765916   80.00                      0.250    0.017    0.608
  5765997   80.00                      0.250    0.017    0.358
  5766570   75.00                      0.250    0.017    0.733
  5766890   90.00                 33   0.250    0.017    0.608
  5766909   77.00                      0.250    0.017    0.000
  5767505   80.00                      0.250    0.017    1.108
  5767519   68.49                      0.250    0.017    0.733
  5768517   80.00                      0.250    0.017    0.608
  5768931   80.00                      0.250    0.017    0.358
  5769295   74.16                      0.250    0.017    0.358
  5769318   80.00                      0.250    0.017    0.108
  5769581   48.61                      0.250    0.017    0.483
  5769644   80.00                      0.250    0.017    0.358
  5769658   70.00                      0.250    0.017    1.233
  5769683   80.00                      0.250    0.017    0.608
  5769696   89.97                 12   0.250    0.017    0.858
  5770287   87.98                 33   0.250    0.017    0.358
  5770452   80.00                      0.250    0.017    0.358
  5770489   80.00                      0.250    0.017    0.733
  5770597   80.00                      0.250    0.017    0.733
  5770601   70.39                      0.250    0.017    0.858
  5770700   70.00                      0.250    0.017    0.233
  5770726   81.46                 06   0.250    0.017    0.233
  5770770   78.48                      0.250    0.017    0.108
  5771080   80.00                      0.250    0.017    0.608
  5771404   62.26                      0.250    0.017    0.000
  5771410   52.87                      0.250    0.017    0.358
  5771535   62.50                      0.250    0.017    0.858
  5771552   80.00                      0.250    0.017    0.858
  5771559   64.29                      0.250    0.017    0.733
  5771566   80.00                      0.250    0.017    0.608
  5771766   56.52                      0.250    0.017    0.233
  5771781   76.67                      0.250    0.017    1.233
  5771918   47.54                      0.250    0.017    0.108
  5772062   85.00                 11   0.250    0.017    0.358
  5772163   46.33                      0.250    0.017    0.358
  5772189   75.73                      0.250    0.017    0.983
  5772297   90.00                 01   0.250    0.017    0.483
  5772359   80.00                      0.250    0.017    0.358
  5772431   90.00                 11   0.250    0.017    0.483
  5772747   80.00                      0.250    0.017    0.733
  5773013   80.00                      0.250    0.017    1.233
  5773243   69.44                      0.250    0.017    0.483
  5773482   79.95                      0.250    0.017    0.858
  5773504   80.00                      0.250    0.017    0.733
  5774014   90.00                 06   0.250    0.017    0.733
  5774159   80.00                      0.250    0.017    0.733
  5774254   73.14                      0.250    0.017    0.108
  5774489   71.43                      0.250    0.017    0.858
  5774585   47.96                      0.250    0.017    0.483
  5774728   49.17                      0.250    0.017    0.858
  5774750   80.00                      0.250    0.017    0.000
  5775155   90.00                 33   0.250    0.017    0.358
  5775157   89.99                 12   0.250    0.017    0.733
  5775426   88.54                 33   0.250    0.017    0.733
  5775710   90.00                 33   0.250    0.017    0.483
  5775976   80.00                      0.250    0.017    0.108
  5776096   57.63                      0.250    0.017    0.483
  5776172   79.52                      0.250    0.017    0.858
  5776236   80.00                      0.250    0.017    0.608
  5776311   78.85                      0.250    0.017    0.483
  5776316   69.39                      0.250    0.017    0.608
  5776340   80.00                      0.250    0.017    0.483
  5776431   80.00                      0.250    0.017    0.608
  5776600   62.99                      0.250    0.017    0.608
  5776736   57.69                      0.250    0.017    0.483
  5776744   80.00                      0.250    0.017    0.000
  5776770   73.91                      0.250    0.017    0.483
  5776923   80.00                      0.250    0.017    0.858
  5777035   79.99                      0.250    0.017    0.233
  5777309   61.80                      0.250    0.017    0.483
  5777391   68.42                      0.250    0.017    0.000
  5777770   90.00                 01   0.250    0.017    0.733
  5778152   53.18                      0.250    0.017    0.108
  5778318   75.35                      0.250    0.017    0.858
  5778755   75.19                      0.250    0.017    0.483
  5778925   80.00                      0.250    0.017    0.233
  5779189   63.85                      0.250    0.017    0.733
  5779457   80.00                      0.250    0.017    0.358
  5779468   80.00                      0.250    0.017    0.733
  5779546   90.00                 01   0.250    0.017    0.733
  5779586   80.00                      0.250    0.017    0.858
  5779621   69.60                      0.250    0.017    0.608
  5779641   80.00                      0.250    0.017    0.733
  5780050   80.00                      0.250    0.017    0.108
  5780054   76.92                      0.250    0.017    0.358
  5780058   80.00                      0.250    0.017    0.483
  5780096   61.59                      0.250    0.017    0.233
  5780261   79.31                      0.250    0.017    0.483
  5780310   80.00                      0.250    0.017    0.608
  5780327   61.50                      0.250    0.017    0.358
  5780425   59.26                      0.250    0.017    0.233
  5780454   60.00                      0.250    0.017    0.608
  5780498   90.00                 13   0.250    0.017    0.608
  5780598   70.09                      0.250    0.017    0.358
  5780748   80.00                      0.250    0.017    0.233
  5780780   62.37                      0.250    0.017    0.358
  5780785   94.99                 11   0.250    0.017    0.858
  5780792   80.00                      0.250    0.017    0.608
  5780836   90.00                 12   0.250    0.017    0.608
  5780844   79.90                      0.250    0.017    0.358
  5781084   56.71                      0.250    0.017    0.483
  5781104   90.00                 12   0.250    0.017    0.358
  5781225   74.81                      0.250    0.017    0.483
  5781276   70.00                      0.250    0.017    0.000
  5781475   80.00                      0.250    0.017    0.358
  5781657   74.75                      0.250    0.017    0.733
  5781659   59.88                      0.250    0.017    0.108
  5781712   75.00                      0.250    0.017    0.483
  5781833   66.60                      0.250    0.017    0.608
  5781977   90.00                 33   0.250    0.017    0.108
  5782179   79.99                      0.250    0.017    1.233
  5782394   50.00                      0.250    0.017    0.358
  5782605   80.00                      0.250    0.017    0.733
  5782632   74.65                      0.250    0.017    0.000
  5782708   79.99                      0.250    0.017    0.358
  5782801   45.71                      0.250    0.017    0.108
  5783053   80.00                      0.250    0.017    0.358
  5783060   95.00                 01   0.250    0.017    0.358
  5783335   57.02                      0.250    0.017    0.000
  5783372   54.46                      0.250    0.017    0.733
  5783492   80.00                      0.250    0.017    0.483
  5783575   62.31                      0.250    0.017    0.000
  5783663   90.00                 33   0.250    0.017    0.483
  5783996   80.00                      0.250    0.017    0.483
  5784101   76.14                      0.250    0.017    0.233
  5784118   79.89                      0.250    0.017    0.608
  5784212   80.00                      0.250    0.017    0.233
  5784340   80.00                      0.250    0.017    0.483
  5784406   80.00                      0.250    0.017    0.608
  5784592   64.32                      0.250    0.017    0.608
  5784949   61.67                      0.250    0.017    0.000
  5785077   90.00                 24   0.250    0.017    0.608
  5785381   80.00                      0.250    0.017    0.233
  5785415   80.00                      0.250    0.017    0.483
  5785542   95.00                 33   0.250    0.017    0.608
  5785760   70.00                      0.250    0.017    0.858
  5785901   79.52                      0.250    0.017    1.108
  5786084   79.99                      0.250    0.017    0.358
  5786192   79.96                      0.250    0.017    0.483
  5786203   80.00                      0.250    0.017    0.733
  5786427   90.00                 33   0.250    0.017    0.608
  5786871   90.00                 12   0.250    0.017    0.733
  5786880   80.00                      0.250    0.017    0.483
  5786885   80.00                      0.250    0.017    0.983
  5786940   79.99                      0.250    0.017    0.358
  5787121   41.82                      0.250    0.017    0.983
  5787182   79.88                      0.250    0.017    0.483
  5787433   80.00                      0.250    0.017    0.483
  5787450   80.00                      0.250    0.017    0.608
  5787751   72.16                      0.250    0.017    0.000
  5787887   75.00                      0.250    0.017    0.483
  5788048   79.99                      0.250    0.017    0.608
  5788182   80.00                      0.250    0.017    0.233
  5788212   43.96                      0.250    0.017    1.233
  5788242   52.17                      0.250    0.017    0.733
  5788758   80.00                      0.250    0.017    0.733
  5788767   80.00                      0.250    0.017    0.000
  5788852   46.63                      0.250    0.017    0.483
  5788889   75.00                      0.250    0.017    0.483
  5789008   67.89                      0.250    0.017    0.233
  5789101   70.93                      0.250    0.017    0.858
  5789689   90.00                 12   0.250    0.017    0.858
  5789715   80.00                      0.250    0.017    0.483
  5789732   66.67                      0.250    0.017    0.233
  5789831   79.99                      0.250    0.017    0.608
  5789855   80.00                      0.250    0.017    0.358
  5789945   65.00                      0.250    0.017    0.358
  5790057   68.76                      0.250    0.017    0.358
  5790140   80.00                      0.250    0.017    0.608
  5790186   78.13                      0.250    0.017    0.483
  5790234   42.20                      0.250    0.017    1.233
  5790286   80.00                      0.250    0.017    1.233
  5790462   53.85                      0.250    0.017    0.233
  5790607   79.79                      0.250    0.017    0.483
  5790771   50.00                      0.250    0.017    0.733
  5790793   80.00                      0.250    0.017    0.358
  5790979   45.23                      0.250    0.017    0.233
  5791015   80.00                      0.250    0.017    0.608
  5791676   79.59                      0.250    0.017    0.733
  5791679   90.00                 33   0.250    0.017    1.108
  5791703   49.47                      0.250    0.017    0.733
  5791770   35.90                      0.250    0.017    0.483
  5791985   75.00                      0.250    0.017    0.358
  5792071   90.00                 11   0.250    0.017    0.483
  5792110   89.99                 11   0.250    0.017    0.483
  5792170   80.00                      0.250    0.017    0.108
  5792325   75.00                      0.250    0.017    0.733
  5792470   90.00                 13   0.250    0.017    0.733
  5792710   55.56                      0.250    0.017    0.608
  5792975   90.00                 12   0.250    0.017    0.358
  5793002   80.00                      0.250    0.017    0.858
  5793268   69.50                      0.250    0.017    0.233
  5793470   59.29                      0.250    0.017    1.233
  5793743   80.00                      0.250    0.017    0.483
  5794180   79.52                      0.250    0.017    0.358
  5794190   80.00                      0.250    0.017    0.733
  5794319   49.99                      0.250    0.017    0.733
  5794566   90.00                 33   0.250    0.017    0.483
  5794654   74.76                      0.250    0.017    0.358
  5794758   67.98                      0.250    0.017    0.358
  5795049   63.30                      0.250    0.017    0.358
  5795183   69.31                      0.250    0.017    0.483
  5795287   31.48                      0.250    0.017    0.858
  5795515   79.68                      0.250    0.017    0.608
  5795526   80.00                      0.250    0.017    0.483
  5796046   50.53                      0.250    0.017    1.108
  5796178   86.42                 06   0.250    0.017    0.483
  5796203   70.00                      0.250    0.017    0.358
  5796218   88.24                 33   0.250    0.017    0.608
  5796241   80.00                      0.250    0.017    0.608
  5796351   90.00                 06   0.250    0.017    0.858
  5796467   71.25                      0.250    0.017    0.858
  5796473   80.00                      0.250    0.017    0.483
  5796485   78.73                      0.250    0.017    0.733
  5796486   58.85                      0.250    0.017    0.483
  5796531   80.00                      0.250    0.017    0.358
  5796556   79.99                      0.250    0.017    0.358
  5796591   75.00                      0.250    0.017    0.983
  5796664   80.00                      0.250    0.017    0.733
  5796728   80.00                      0.250    0.017    0.608
  5796736   70.00                      0.250    0.017    0.483
  5796743   80.00                      0.250    0.017    0.608
  5796745   79.62                      0.250    0.017    1.483
  5796754   88.89                 06   0.250    0.017    0.233
  5796764   80.00                      0.250    0.017    0.983
  5796780   70.00                      0.250    0.017    0.733
  5796816   75.00                      0.250    0.017    1.233
  5796881   27.78                      0.250    0.017    0.108
  5797264   80.00                      0.250    0.017    0.608
  5797481   73.86                      0.250    0.017    0.733
  5797521   54.95                      0.250    0.017    0.358
  5797821   84.75                 33   0.250    0.017    0.858
  5798162   72.54                      0.250    0.017    0.483
  5798300   60.00                      0.250    0.017    0.608
  5798645   84.97                 33   0.250    0.017    0.483
  5798899   80.00                      0.250    0.017    0.108
  5798925   80.00                      0.250    0.017    0.483
  5798946   61.11                      0.250    0.017    0.108
  5798972   80.00                      0.250    0.017    1.108
  5799216   70.00                      0.250    0.017    0.483
  5799354   67.86                      0.250    0.017    0.000
  5799743   69.31                      0.250    0.017    0.483
  5799767   95.00                 01   0.250    0.017    0.858
  5800132   79.78                      0.250    0.017    0.483
  5800661   90.00                 33   0.250    0.017    0.608
  5800748   79.64                      0.250    0.017    0.358
  5800779   53.57                      0.250    0.017    0.358
  5800832   70.00                      0.250    0.017    1.108
  5800909   80.00                      0.250    0.017    0.483
  5800928   80.00                      0.250    0.017    0.108
  5801059   53.81                      0.250    0.017    0.358
  5801623   90.00                 06   0.250    0.017    0.733
  5801984   74.66                      0.250    0.017    0.358
  5801993   80.00                      0.250    0.017    0.483
  5802305   77.81                      0.250    0.017    0.108
  5802421   89.99                 33   0.250    0.017    0.358
  5802976   89.99                 24   0.250    0.017    0.233
  5803159   90.00                 12   0.250    0.017    0.733
  5803777   68.59                      0.250    0.017    1.108
  5804055   88.71                 24   0.250    0.017    0.358
  5804388   80.00                      0.250    0.017    0.733
  5804633   80.00                      0.250    0.017    0.358
  5804666   90.00                 06   0.250    0.017    0.858
  5804704   80.00                      0.250    0.017    0.358
  5806645   84.50                 33   0.250    0.017    0.858
  5806675   90.00                 01   0.250    0.017    0.483
  5808009   75.00                      0.250    0.017    0.858
  5809530   65.00                      0.250    0.017    1.108
  7600805   31.15                      0.250    0.017    0.000
  7779893   80.00                      0.250    0.017    0.608
  7863841   62.50                      0.250    0.017    0.233
  7895246   80.00                      0.250    0.017    0.608
  7917327   80.00                      0.250    0.017    0.358
  7934800   79.94                      0.250    0.017    0.358
  7957376   80.00                      0.250    0.017    0.608
  7958250   80.00                      0.250    0.017    0.358
  7972910   80.00                      0.250    0.017    0.858
  7975806   79.99                      0.250    0.017    0.608
  7976765   79.99                      0.250    0.017    0.358
  8007626   79.99                      0.250    0.017    0.108
  8018088   87.63                 11   0.250    0.017    0.608
  8070231   71.60                      0.250    0.017    0.858
  8077550   90.00                 13   0.250    0.017    0.733
  8077923   72.72                      0.250    0.017    0.483
  8086876   64.26                      0.250    0.017    0.358
  8104842   66.00                      0.250    0.017    0.858
  8108736   80.00                      0.250    0.017    0.608
  8113288   80.00                      0.250    0.017    0.483
  8120881   80.00                      0.250    0.017    0.733
  8126156   79.99                      0.250    0.017    0.000
  8126219   80.00                      0.250    0.017    0.000
  8126246   71.91                      0.250    0.017    0.000
  8136136   80.00                      0.250    0.017    0.733
  8144059   42.76                      0.250    0.017    0.233
  8148008   95.00                 01   0.250    0.017    0.858
  8148010   80.00                      0.250    0.017    0.358
  8155235   80.00                      0.250    0.017    0.858
  8162708   80.00                      0.250    0.017    0.233
  8164122   90.00                 33   0.250    0.017    0.483
  8165723   80.00                      0.250    0.017    0.233
  8169782   46.15                      0.250    0.017    0.733
  8179094   80.00                      0.250    0.017    0.858
  8179240   85.00                 33   0.250    0.017    1.358
  8180940   80.00                      0.250    0.017    0.483
  8183893   80.00                      0.250    0.017    0.608
  8185182   80.00                      0.250    0.017    0.483
  8189791   53.53                      0.250    0.017    0.733
  8190709   75.23                      0.250    0.017    0.733
  8206313   73.70                      0.250    0.017    0.233
  8208147   87.51                 33   0.250    0.017    0.733
  8208477   79.99                      0.250    0.017    0.733
  8209411   80.00                      0.250    0.017    0.358
  8209536   72.22                      0.250    0.017    0.608
  8212077   80.00                      0.250    0.017    0.483
  8214013   80.00                      0.250    0.017    0.733
  8216540   80.00                      0.250    0.017    1.108
  8218132   80.00                      0.250    0.017    0.608
  8220730   56.45                      0.250    0.017    0.608
  8221126   80.00                      0.250    0.017    0.983
  8221417   80.00                      0.250    0.017    0.858
  8222539   80.00                      0.250    0.017    0.858
  8224395   80.00                      0.250    0.017    0.858
  8224683   70.00                      0.250    0.017    0.608
  8226497   80.00                      0.250    0.017    0.358
  8227785   59.50                      0.250    0.017    0.483
  8228576   71.86                      0.250    0.017    0.483
  8228750   80.00                      0.250    0.017    0.483
  8230976   60.80                      0.250    0.017    0.233
  8231358   34.01                      0.250    0.017    0.733
  8235882   77.84                      0.250    0.017    1.358
  8239779   50.00                      0.250    0.017    0.483
  8240231   80.00                      0.250    0.017    1.108
  8240355   80.00                      0.250    0.017    0.733
  8240552   86.95                 01   0.250    0.017    0.733
  8242433   75.00                      0.250    0.017    0.608
  8243243   75.58                      0.250    0.017    0.608
  8245435   79.60                      0.250    0.017    0.000
  8246927   67.48                      0.250    0.017    0.358
  8248062   80.00                      0.250    0.017    0.483
  8249272   73.20                      0.250    0.017    0.983
  8250353   80.00                      0.250    0.017    0.358
  8251004   71.29                      0.250    0.017    0.483
  8251691   78.30                      0.250    0.017    0.233
  8265935   71.07                      0.250    0.017    0.358
  8266301   80.00                      0.250    0.017    0.233



COUNT:                         408
WAC:                        8.5508
WAM:                      358.9457
WALTV:                     74.0502







COUNT:                         473
WAC:                   7.957460254
WAM:                   357.2153053
WALTV:                  75.7752275


<PAGE>

                                   EXHIBIT F-3


            [Schedule of Mortgage Loans Serviced by Other Servicers]

WFMBS
WFMBS   2000-07 EXHIBIT 3
30 YEAR FIXED RATE NON-RELOCATION LOANS

<TABLE>

(i)       (ii)                                  (iii)     (iv)      (v)         (vi)    (vii)     (viii)     (ix)
-----     -------------           ------  ----- --------  --------  --------    ------- --------  ---------- -------------
                                                                    NET                                      CUT-OFF
MORTGAGE                                                  MORTGAGE  MORTGAGE    CURRENT ORIGINAL  SCHEDULED  DATE
LOAN                                      ZIP   PROPERTY  INTEREST  INTEREST    MONTHLY TERM TO   MATURITY   PRINCIPAL
NUMBER    CITY                     STATE  CODE  TYPE      RATE      RATE        PAYMENT MATURITY  DATE       BALANCE
--------  ------------------------------------- --------  --------  --------    ------- --------  ---------  -------------
<S>      <C>                      <C>    <C>   <C>        <C>       <C>        <C>     <C>       <C>        <C>
  5119556 HOUSTON                   TX     77070 PUD           7.750      7.483 $1,002.98      360  1-Jul-29    $138,023.31
  5150745 PACIFICA                  CA     94044 SFD           8.000      7.733 $2,061.88      360  1-Jan-30    $278,223.97
  5150753 LAGUNA NIGUEL             CA     92677 SFD           8.000      7.733 $2,568.18      360  1-Jan-30    $348,076.80
  5150769 SALINAS                   CA     93907 SFD           8.250      7.750 $2,112.94      360  1-Jan-30    $279,153.81
  5150797 MARTINEZ                  CA     94553 SFD           8.375      7.750 $1,824.18      360  1-Jan-30    $237,547.26
  5150825 SAN RAMON                 CA     94583 SFD           8.375      7.750 $2,660.26      360  1-Jan-30    $348,216.48
  5151424 ALTADENA                  CA     91001 SFD           8.000      7.733 $2,348.05      360  1-Jan-30    $318,241.64
  5161722 SARATOGA                  CA     95070 SFD           8.625      7.750 $7,466.79      360  1-Jan-30    $955,349.96
  5767854 GRANBURY                  TX     76049 SFD           8.625      7.750 $2,271.15      360  1-Aug-30    $291,827.60
  5770885 VACAVILLE                 CA     95687 SFD           9.000      7.750 $2,361.17      360  1-Jun-30    $292,965.50
  5771040 NORCO                     CA     92860 SFD           8.625      7.750 $2,570.21      360  1-Jun-30    $329,860.48
  5778314 WALNUT CREEK              CA     94595 SFD           8.750      7.750 $2,802.62      360  1-Jun-30    $355,630.62
  5778335 KIRKLAND                  WA     98033 SFD           8.750      7.750 $2,994.18      360  1-Jun-30    $379,938.28
  5778497 BIRMINGHAM                AL     35213 SFD           8.375      7.750 $2,553.84      360  1-Jul-30    $335,580.86
  5782527 DUXBURY                   MA     02332 SFD           8.750      7.750 $2,674.78      360  1-Jul-30    $339,607.35
  5782585 WINDHAM                   NH     03087 SFD           8.750      7.750 $2,504.86      360  1-Jul-30    $318,032.28
  5784951 CARLSBAD                  CA     92009 SFD           8.500      7.750 $2,641.99      360  1-Apr-30    $342,544.36
  5784979 MIDWAY                    UT     84049 LCO           8.625      7.750 $2,753.38      360  1-Mar-30    $352,723.22
  5785181 LAKELAND                  FL     33811 SFD           9.250      7.750 $2,266.47      360  1-Jun-30    $275,068.22
  5785192 LAKE OSWEGO               OR     97035 SFD           8.625      7.750 $2,799.27      360  1-May-30    $359,040.85
  5785250 SPICEWOOD                 TX     78669 SFD           8.375      7.750 $2,979.49      360  1-May-30    $382,848.08
  5785251 SAN ANTONIO               TX     78209 SFD           8.375      7.750 $3,040.29      360  1-May-30    $394,946.04
  5785332 BRIDGEWATER               NJ     08807 SFD           8.750      7.750 $2,242.10      360  1-May-30    $284,335.88
  5785359 SALINE                    MI     48176 SFD           9.000      7.750 $2,775.95      360  1-May-30    $344,237.68
  5785409 SPRING                    TX     77379 SFD           9.000      7.750 $2,588.88      360  1-Apr-30    $320,857.95
  5785438 MASSAPEQUA                NY     11758 SFD           8.750      7.750 $2,548.91      360  1-May-30    $322,637.36
  5785453 BEDMINSTER                NJ     07921 LCO           8.625      7.750 $2,275.03      360  1-May-30    $291,801.76
  5785457 PINECREST                 FL     33156 SFD           8.625      7.750 $2,800.04      360  1-May-30    $359,140.62
  5785463 LEWIS CENTER              OH     43035 SFD           8.625      7.750 $2,652.26      360  1-May-30    $340,185.99
  5785599 PLANO                     TX     75074 SFD           8.625      7.750 $2,104.70      360  1-Apr-30    $269,686.72
  5785615 IRVINE                    CA     92620 SFD           8.375      7.750 $2,736.26      360  1-Apr-30    $358,257.03
  5785620 MANHATTAN BEACH           CA     90266 LCO           8.750      7.750 $4,657.27      360  1-Apr-30    $590,271.96
  5785636 OCEANSIDE                 NY     11572 SFD           8.750      7.750 $2,605.56      360  1-Jun-30    $330,523.44
  5785639 CHESTNUT RIDGE            NY     10977 SFD           9.000      7.750 $2,425.94      360  1-May-30    $300,833.79
  5785644 MORGAN HILL               CA     95037 SFD           8.750      7.750 $2,957.99      360  1-Apr-30    $374,902.50
  5785664 ROANOKE                   VA     24018 SFD           8.750      7.750 $2,651.18      360  1-Apr-30    $336,016.31
  5785685 NAPA                      CA     94558 SFD           8.625      7.750 $4,705.63      360  1-May-30    $603,555.75
  5785725 SAN JOSE                  CA     95124 SFD           8.500      7.750 $3,321.71      360  1-Jun-30    $431,209.30
  5785732 MISSOURI CITY             TX     77489 SFD           8.500      7.750 $2,604.31      360  1-May-30    $337,870.49
  5785778 (TARZANA AREA)LOS ANGELES CA     91356 SFD           9.000      7.750 $2,534.57      360  1-Apr-30    $313,304.54
  5785783 KEMAH                     TX     77565 SFD           8.250      7.750 $2,308.64      360  1-Apr-30    $306,306.67
  5785794 SAN FRANCISCO             CA     94112 SFD           8.750      7.750 $2,435.62      360  1-Mar-30    $308,511.61
  5785887 CANTON                    GA     30115 SFD           8.625      7.750 $2,068.14      360  1-Apr-30    $265,103.72
  5785895 HURRICANE                 WV     25526 SFD           8.500      7.750 $2,251.39      360  1-May-30    $292,082.86
  5785923 PALM BEACH                FL     33480 SFD           8.625      7.750 $2,100.03      360  1-Apr-30    $269,191.43
  5785999 SAN MARCOS                CA     92069 SFD           8.625      7.750 $2,201.14      360  1-Mar-30    $281,979.35
  5786038 OAKLAND TWP               MI     48363 SFD           8.875      7.750 $2,291.46      360  1-Apr-30    $283,280.18
  5786236 JACKSONVILLE              FL     32256 SFD           8.375      7.750 $2,978.73      360  1-Aug-30    $391,656.42
  5786656 CHICAGO                   IL     60661 LCO           8.625      7.750 $2,027.70      360  1-Jun-30    $260,234.91
  5787181 CLEARWATER                FL     33767 HCO           8.500      7.750 $2,921.87      360  1-Jun-30    $379,304.49
  5787228 LIBERTYVILLE              IL     60048 SFD           8.875      7.750 $2,132.33      360  1-May-30    $265,598.01
  5787295 ARLINGTON                 VA     22203 SFD           8.500      7.750 $2,368.25      360  1-Aug-30    $307,813.42
  5787643 BOERNE                    TX     78006 SFD           8.250      7.750 $3,005.07      360  1-Jun-30    $399,229.52
  5787707 WEST CHICAGO              IL     60185 SFD           8.750      7.750 $2,074.53      360  1-Apr-30    $262,930.27
  5787709 HOSCHTON                  GA     30548 SFD           8.750      7.750 $2,124.09      360  1-May-30    $269,371.82
  5787711 ROSEVILLE                 CA     95661 SFD           8.500      7.750 $2,239.08      360  1-Oct-29    $289,377.61
  5789663 HARPERS FERRY             WV     25425 SFD           8.500      7.750 $2,076.07      360  1-Aug-30    $269,836.43
  5792455 OLNEY                     MD     20832 SFD           8.500      7.750 $2,368.25      360  1-Sep-30    $308,000.00
  5792782 SAN JOSE                  CA     95124 SFD           8.750      7.750 $2,265.70      360  1-Jul-30    $287,667.39
  5792787 OAKLAND                   CA     94605 SFD           8.500      7.750 $2,575.86      360  1-Jul-30    $334,592.68
  5792801 ALBUQUERQUE               NM     87107 SFD           9.250      7.750 $3,583.57      360  1-Jul-30    $435,146.62
  5792803 CHESTER SPRINGS           PA     19425 SFD           8.500      7.750 $3,793.75      300  1-Jul-25    $470,223.75
  5792857 DUBLIN                    OH     43017 SFD           9.500      7.750 $2,209.76      360  1-Jul-30    $262,287.60
  5792897 COLUMBIA                  SC     29209 PUD           8.625      7.750 $2,617.76      360  1-Jul-30    $336,165.16
  5792907 MCALESTER                 OK     74501 SFD           9.750      7.750 $2,358.38      360  1-Jun-30    $274,112.66
  5792928 THORNTON                  CO     80241 PUD           8.500      7.750 $2,306.74      360  1-Jul-30    $299,635.23
  5792954 LUFKIN                    TX     75901 SFD           8.750      7.750 $2,492.27      360  1-Jul-30    $316,434.13
  5792988 ARLEY                     AL     35541 SFD           8.750      7.750 $2,265.70      360  1-Jul-30    $287,667.39
  5793032 LARGO                     FL     33770 SFD           8.875      7.750 $3,604.27      360  1-Jul-30    $452,490.20
  5793053 LYONS                     CO     80540 SFD           8.875      7.750 $2,188.02      360  1-Jul-30    $274,690.52
  5793220 CANAL WINCHESTER          OH     43110 SFD           8.750      7.750 $2,737.72      360  1-Jul-30    $347,333.91
  5793238 TRUMBULL                  CT     06611 SFD           8.875      7.750 $3,118.13      360  1-Jul-30    $391,458.97
  5793251 SAN JOSE                  CA     95136 SFD           9.375      7.750 $3,101.51      360  1-Apr-30    $371,933.55
  5793262 SAN JOSE                  CA     95117 PUD           8.500      7.750 $2,368.25      360  1-Jul-30    $307,625.51
  5793269 DIAMOND BAR               CA     91765 SFD           8.750      7.750 $2,152.42      360  1-Jul-30    $273,284.01
  5793287 VIRGINIA BEACH            VA     23452 SFD           7.750      7.483 $1,838.31      360  1-Feb-30    $255,259.69
  5793288 ALBUQUERQUE               NM     87111 SFD           8.125      7.750 $2,918.01      360  1-Jun-30    $392,223.55
  5793297 UPPER FREEHOLD TWP        NJ     08526 SFD           9.250      7.750 $3,146.73      360  1-Aug-30    $382,301.71
  5793303 HIGHLANDS RANCH           CO     80126 SFD           8.875      7.750 $2,386.93      360  1-Jul-30    $299,662.40
  5793309 FLOSSMOOR                 IL     60422 SFD           8.750      7.750 $2,945.41      360  1-Jul-30    $373,967.61
  5793315 MAPLEWOOD TOWNSHIP        NJ     07040 SFD           8.500      7.750 $2,345.96      360  1-Jul-30    $304,627.59
  5793316 LEE'S SUMMIT              MO     64064 SFD           8.750      7.750 $2,115.44      360  1-Jul-30    $268,589.45
  5793320 LAS VEGAS                 NV     89117 SFD           8.000      7.733 $3,664.24      360  1-Jun-30    $497,995.42
  5793333 CLIFTON                   VA     20124 SFD           9.250      7.750 $2,961.63      360  1-Jun-30    $359,435.78
  5793335 ARLINGTON HEIGHTS         IL     60004 SFD           8.250      7.750 $3,341.42      360  1-Apr-30    $442,741.29
  5793348 ROCKLIN                   CA     95765 SFD           8.875      7.750 $2,814.20      360  1-Jul-30    $353,301.93
  5793364 SARATOGA SPRINGS          UT     84043 SFD           8.750      7.750 $2,895.06      360  1-May-30    $367,143.78
  5793366 STATEN ISLAND             NY     10309 SFD           9.250      7.750 $2,150.47      360  1-Jul-30    $261,127.93
  5793372 CUPERTINO                 CA     95014 SFD           8.750      7.750 $7,867.00      360  1-Jul-30    $998,845.14
  5793383 LOS ANGELES               CA     90008 SFD           9.000      7.750 $2,844.34      360  1-Jul-30    $353,112.37
  5793391 CARLSBAD                  CA     92009 SFD           8.875      7.750 $2,526.97      360  1-Jul-30    $317,242.58
  5793395 VALLEY CENTER             CA     92082 SFD           8.375      7.750 $2,466.28      360  1-Aug-30    $324,278.32
  5794010 NAPLES                    FL     34108 HCO           8.500      7.750 $2,854.60      360  1-Aug-30    $371,025.09
  5795555 CARMEL                    IN     46033 SFD           8.125      7.750 $2,093.84      360  1-Jul-30    $281,629.82
  5795576 SAINT JAMES               NY     11780 SFD           8.750      7.750 $2,832.12      360  1-Jul-30    $359,429.73
  5795589 CANTON                    MI     48188 SFD           8.000      7.733 $2,410.42      360  1-Jul-30    $328,057.69
  5795605 BOCA RATON                FL     33428 SFD           9.125      7.750 $3,801.29      360  1-Jun-30    $466,448.45
  5795635 PAPILLION                 NE     68046 SFD           8.750      7.750 $2,548.91      360  1-Jul-30    $323,483.12
  5795652 VIRGINIA BEACH            VA     23454 SFD           8.750      7.750 $3,146.80      360  1-Jul-30    $399,538.06
  5795666 GROTON                    MA     01450 SFD           8.250      7.750 $2,642.58      360  1-Jul-30    $351,299.86
  5795734 FRANKLIN                  TN     37069 SFD           9.375      7.750 $3,859.32      360  1-Jul-30    $463,529.53
  5795744 UNION                     KY     41091 SFD           7.750      7.483 $2,413.92      360  1-Jul-30    $336,467.83
  5795979 CRAWFORDVILLE             FL     32327 SFD           8.500      7.750 $2,675.82      360  1-Jul-30    $347,552.52
  5795986 THOUSAND OAKS             CA     91360 SFD           8.500      7.750 $2,168.34      360  1-Jul-30    $281,657.11
  5795997 ATLANTA                   GA     30319 SFD           8.250      7.750 $2,112.94      360  1-Jul-30    $280,890.07
  5796025 CROFTON                   MD     21114 SFD           8.250      7.750 $2,013.39      360  1-Jul-30    $267,657.05
  5796927 ORLANDO                   FL     32810 SFD           8.875      7.750 $2,207.12      360  1-Jul-30    $277,087.81
  5796938 GLENDALE                  CA     91207 SFD           9.000      7.750 $4,177.60      360  1-Aug-30    $518,916.40
  5800999 SAN JOSE                  CA     95131 PUD           8.625      7.750 $2,800.04      360  1-Jun-30    $359,357.78
  5801004 KENNER                    LA     70065 SFD           8.875      7.750 $3,174.62      360  1-Apr-30    $397,864.93
  5801019 AGOURA HILLS              CA     91301 SFD           8.750      7.750 $2,687.37      360  1-Jul-30    $341,205.49
  5801025 CORONA                    CA     92881 SFD           8.500      7.750 $2,965.31      360  1-Aug-30    $385,416.38
  5801105 PASADENA                  CA     91107 SFD           8.750      7.750 $3,146.80      360  1-Aug-30    $399,769.87
  5801148 MILPITAS                  CA     95035 SFD           8.750      7.750 $3,146.80      360  1-Jun-30    $399,304.56
  5801171 PASADENA                  CA     91107 SFD           8.750      7.750 $2,926.53      360  1-Aug-30    $371,785.97
  5801199 DOUGLASVILLE              PA     19518 SFD           9.000      7.750 $2,333.41      360  1-Jul-30    $289,681.99
  5801522 BRONX                     NY     10463 LCO           9.125      7.750 $3,126.79      360  1-Jul-30    $383,889.43
  5801962 HIGH POINT                NC     27265 SFD           8.500      7.750 $3,844.57      360  1-Aug-30    $499,697.10
  5801979 CEDAR HILL                TX     75104 SFD           8.500      7.750 $2,168.34      360  1-Aug-30    $281,829.16
  5802051 ELDON                     MO     65026 SFD           8.500      7.750 $2,214.47      360  1-Aug-30    $287,825.53
  5802121 MERRICK                   NY     11566 SFD           8.500      7.750 $2,076.07      360  1-Jul-30    $269,671.70
  5802133 EUGENE                    OR     97405 SFD           8.375      7.750 $2,447.43      360  1-Jul-30    $321,598.32
  5802219 JOHNS ISLAND              SC     29455 SFD           8.000      7.733 $2,348.05      360  1-Jul-30    $319,569.12
  5802227 MAR VISTA                 CA     90066 SFD           8.500      7.750 $2,854.59      360  1-Jul-30    $367,958.79
  5802233 PASADENA                  CA     91104 SFD           8.500      7.750 $3,075.65      360  1-Jul-30    $399,513.65
  5802241 SIMI VALLEY               CA     93065 SFD           9.000      7.750 $2,594.91      360  1-Jul-30    $322,146.36
  5802253 OMAHA                     NE     68132 SFD           9.000      7.750 $2,413.87      360  1-Jul-30    $299,671.03
  5802261 CHESTER SPRINGS           PA     19425 SFD           8.500      7.750 $2,575.87      360  1-Jul-30    $334,592.66
  5802265 PINEHURST                 TX     77362 SFD           8.500      7.750 $2,730.41      360  1-Jul-30    $354,668.24
  5802270 POWDER SPRINGS            GA     30127 SFD           8.625      7.750 $2,310.42      360  1-Jul-30    $296,698.00
  5802276 VOORHEES                  NJ     08043 SFD           8.750      7.750 $2,202.76      360  1-Jul-30    $279,676.64
  5802285 BALA CYNWYD               PA     19004 SFD           8.750      7.750 $2,674.78      360  1-Aug-30    $339,804.39
  5802291 WHITE LAKE                MI     48386 SFD           8.750      7.750 $3,382.81      360  1-Aug-30    $429,752.61
  5802320 SPRING LAKE               MN     55379 SFD           8.750      7.750 $2,163.43      360  1-Jul-30    $274,682.40
  5802329 SANTA CLARITA             CA     91351 SFD           8.625      7.750 $2,053.37      360  1-Jul-30    $263,687.14
  5802342 RANCHO CUCAMONGA          CA     91739 SFD           8.500      7.750 $2,064.54      360  1-May-30    $267,842.39
  5802353 TOMBALL                   TX     77375 SFD           9.250      7.750 $2,969.04      360  1-Jun-30    $360,334.36
  5802357 SAN FRANCISCO             CA     94122 SFD           8.625      7.750 $2,824.93      360  1-Jul-30    $362,769.60
  5802359 ALAMEDA                   CA     94502 PUD           8.750      7.750 $2,415.17      360  1-Apr-30    $306,103.88
  5802363 FRANKLIN                  MA     02038 SFD           8.375      7.750 $2,094.00      360  1-Jul-30    $275,008.24
  5802365 ENCINITAS                 CA     92024 PUD           8.250      7.750 $4,883.23      360  1-Jul-30    $649,168.19
  5802369 ENCINITAS                 CA     92024 PUD           8.375      7.750 $2,443.63      360  1-Jul-30    $321,098.95
  5802375 MACON                     GA     31210 SFD           8.125      7.750 $2,528.94      360  1-Jul-30    $340,152.91
  5802381 BOISE                     ID     83714 SFD           7.000      6.733 $1,857.86      360  1-Jun-30    $278,559.28
  5802385 RIVER FOREST              IL     60305 SFD           8.750      7.750 $2,139.83      360  1-Jul-30    $271,685.86
  5802393 SAN MARCOS                CA     92069 PUD           8.875      7.750 $2,298.22      360  1-Jul-30    $288,463.49
  5802406 FARMINGHAM                MA     01701 SFD           8.250      7.750 $2,223.00      360  1-Jul-30    $295,521.33
  5802409 SIMI VALLEY               CA     93063 SFD           8.500      7.750 $2,245.23      360  1-Jul-30    $291,644.95
  5802412 ISSAQUAH                  WA     98027 PUD           8.500      7.750 $3,460.11      360  1-Jul-30    $449,452.85
  5802413 EPHRATA                   PA     17522 SFD           8.500      7.750 $2,306.74      360  1-Jul-30    $299,635.23
  5802417 PACIFICA                  CA     94044 PUD           8.875      7.750 $3,605.87      360  1-Jul-30    $452,689.96
  5802507 FALLBROOK                 CA     92028 SFD           8.750      7.750 $2,564.64      360  1-Jul-30    $325,623.52
  5802512 SAN JOSE                  CA     95129 SFD           8.500      7.750 $2,562.02      360  1-Jul-30    $332,794.87
  5802523 GAITHERSBURG              MD     20878 PUD           9.125      7.750 $2,107.31      360  1-Jul-30    $258,723.29
  5802524 RICKMOND                  KY     40475 SFD           8.500      7.750 $2,645.06      360  1-Jul-30    $343,581.74
  5802528 CAMARILLO                 CA     93010 PUD           8.000      7.733 $2,017.85      360  1-Apr-30    $274,065.02
  5802533 TOWNSHIP OF CANTON        MI     48188 SFD           8.875      7.750 $2,386.93      360  1-Aug-30    $299,831.82
  5802536 OAKDALE                   CA     95361 SFD           7.625      7.358 $2,640.07      360  1-May-30    $371,379.89
  5802541 SAN CARLOS                CA     94070 SFD           8.375      7.750 $4,180.40      360  1-Jul-30    $549,313.90
  5802548 GLENDALE                  CA     91206 SFD           8.875      7.750 $2,100.50      360  1-Jul-30    $263,699.91
  5802551 BAINBRIDGE ISLAND         WA     98110 SFD           8.625      7.750 $3,733.39      360  1-Jul-30    $479,431.18
  5802570 LAKE MARY                 FL     32746 PUD           9.000      7.750 $3,097.80      360  1-Jul-30    $384,577.82
  5802575 YUCAIPA                   CA     92399 SFD           8.000      7.733 $2,567.44      360  1-Jul-30    $349,428.89
  5802618 CAMARILLO                 CA     93010 PUD           8.250      7.750 $3,161.33      360  1-Apr-30    $419,277.32
  5802621 HUNTINGTON BEACH          CA     92648 LCO           9.125      7.750 $2,375.81      360  1-Jul-30    $291,688.04
  5802643 LAHAINA                   HI     96761 PUD           7.375      7.108 $3,453.38      360  1-May-30    $498,464.07
  5802648 OAKLEY                    CA     94561 SFD           9.000      7.750 $2,182.14      360  1-Jul-30    $270,902.61
  5802666 FAIR OAKS RANCH           CA     91351 PUD           8.375      7.750 $2,070.44      360  1-Jul-30    $272,057.00
  5802671 BROOKLINE                 MA     02445 LCO           7.625      7.358 $2,089.41      360  1-Jun-30    $294,554.94
  5802674 CARLSBAD                  CA     92008 SFD           8.375      7.750 $2,546.24      360  1-Apr-30    $333,652.91
  5802676 DALLAS                    TX     75220 PUD           8.625      7.750 $3,017.82      360  1-Jul-30    $387,540.21
  5802693 LAKE OSWEGO               OR     97034 SFD           8.625      7.750 $2,053.36      360  1-Jul-30    $263,687.16
  5802703 SEATTLE                   WA     98199 SFD           8.375      7.750 $2,185.97      360  1-Jul-30    $287,241.23
  5802709 SPICEWOOD                 TX     78669 SFD           9.250      7.750 $2,484.16      348  1-Jun-29    $299,481.04
  5802740 SEACREST BEACH            FL     32413 LCO           8.375      7.750 $3,435.53      360  1-Jul-30    $450,429.16
  5802748 HOWELL                    MI     48843 SFD           9.375      7.750 $2,193.32      360  1-Jul-30    $263,432.64
  5802751 CLIFTON                   VA     20124 PUD           8.125      7.750 $2,061.17      360  1-Jul-30    $277,235.59
  5802757 ARLINGTON                 TX     76001 SFD           8.250      7.750 $1,923.24      360  1-Nov-29    $251,638.87
  5802761 SAN BRUNO                 CA     94066 SFD           9.125      7.750 $2,505.99      360  1-Jul-30    $307,670.94
  5802767 ASPEN                     CO     81611 SFD           9.000      7.750 $3,821.96      360  1-Jul-30    $474,476.13
  5802774 BROOKFIELD                CT     06804 SFD           8.125      7.750 $2,227.50      360  1-Jul-30    $299,606.17
  5802777 SHALIMAR                  FL     32579 SFD           8.500      7.750 $3,594.67      360  1-Jul-30    $466,931.57
  5802801 ERIE                      CO     80516 PUD           8.250      7.750 $2,081.01      360  1-Jul-30    $276,645.52
  5802804 COPPER MOUNTAIN           CO     80443 LCO           8.375      7.750 $2,613.89      360  1-Jul-30    $343,471.00
  5802808 STRONGSVILLE              OH     44136 SFD           8.500      7.750 $2,129.89      360  1-Jul-30    $276,663.19
  5802815 ORANGE                    CA     92869 SFD           8.875      7.750 $2,307.37      360  1-Jul-30    $289,673.64
  5802819 CARPINTERIA               CA     93013 SFD           8.750      7.750 $2,049.35      360  1-Jul-30    $260,199.17
  5802820 ALEXANDRIA                VA     22314 PUD           8.250      7.750 $2,584.36      360  1-Jul-30    $343,404.30
  5802826 REDMOND                   WA     98053 PUD           8.250      7.750 $2,035.93      360  1-May-30    $270,301.63
  5802834 PARADISE                  CA     95969 SFD           8.750      7.750 $2,297.17      360  1-Jun-30    $291,492.31
  5802840 OAKLAND                   CA     94611 SFD           8.875      7.750 $3,087.11      360  1-Jun-30    $387,342.57
  5802846 DOWNEY                    CA     90242 SFD           9.625      7.750 $2,821.97      360  1-Jun-30    $331,519.00
  5802873 LONGMONT                  CO     80504 PUD           9.250      7.750 $2,259.48      360  1-Jul-30    $274,364.13
  5802877 FOLSOM                    CA     95630 SFD           8.875      7.750 $2,145.06      360  1-Jun-30    $269,143.21
  5802878 BURBANK                   CA     91506 SFD           8.625      7.750 $1,995.03      360  1-Jul-30    $256,165.77
  5802890 FORT COLLINS              CO     80524 SFD           8.125      7.750 $2,078.99      360  1-Jul-30    $279,632.44
  5802900 LIVERMORE                 CA     94550 SFD           8.250      7.750 $2,854.81      360  1-Jul-30    $379,010.28
  5802914 COLLIERVILLE              TN     38125 SFD           7.250      6.983 $2,188.76      360  1-Jun-30    $320,094.59
  5802932 LONGBOAT KEY              FL     34228 SFD           8.500      7.750 $2,306.74      360  1-Jul-30    $299,635.23
  5802949 SAN JOSE                  CA     95127 SFD           8.125      7.750 $2,969.99      360  1-Jul-30    $399,474.91
  5802972 SOUTHLAKE                 TX     76092 PUD           8.875      7.750 $2,426.72      360  1-Aug-30    $304,829.01
  5802981 FLINTRIDGE                CA     91011 SFD           8.250      7.750 $3,756.33      360  1-Jul-30    $499,360.15
  5803066 NASHVILLE                 TN     37205 PUD           8.750      7.750 $3,430.01      360  1-Jul-30    $435,496.49
  5803073 SOLVANG                   CA     93463 SFD           8.625      7.750 $5,055.56      360  1-Jul-30    $649,219.72
  5803075 ACTON                     MA     01720 SFD           9.125      7.750 $3,080.41      360  1-Jul-30    $378,195.53
  5803107 WILMINGTON                NC     28411 PUD           8.250      7.750 $2,494.21      360  1-Feb-30    $330,487.11
  5803121 SUFFERN                   NY     10901 SFD           8.375      7.750 $2,292.38      360  1-Jun-30    $300,897.60
  5803126 CENTRAL VALLEY            NY     10917 SFD           8.250      7.750 $2,103.55      360  1-Apr-30    $279,094.89
  5803184 THOUSAND OAKS             CA     91361 SFD           8.500      7.750 $2,406.70      360  1-Jul-30    $312,619.42
  5803196 MEADOW VISTA              CA     95722 SFD           8.625      7.750 $3,791.72      360  1-Mar-30    $485,741.79
  5803214 RIDGEFIELD                CT     06877 SFD           8.250      7.750 $2,313.90      360  1-Jan-30    $306,273.98
  5803221 LYNNFIELD                 MA     01940 SFD           8.250      7.750 $2,043.45      360  1-Dec-29    $270,395.34
  5803244 HUNTINGTON                NY     11743 SFD           8.625      7.750 $2,138.93      360  1-May-30    $274,343.50
  5803414 STATEN ISLAND             NY     10304 SFD           9.000      7.750 $2,393.76      360  1-Mar-30    $293,429.10
  5803420 TWINSBURG                 OH     44087 SFD           8.250      7.750 $2,082.51      360  1-Aug-30    $277,023.24
  5803425 LAGUNA NIGUEL             CA     92677 SFD           8.750      7.750 $2,832.12      360  1-Jul-30    $359,584.25
  5803435 HUNTINGTON BEACH          CA     92646 SFD           7.500      7.233 $2,657.02      360  1-Jul-30    $379,434.20
  5803444 VENTUTA                   CA     93001 SFD           8.500      7.750 $2,417.46      360  1-Jul-30    $314,017.73
  5803503 SUGAR LANET               TX     77479 PUD           8.750      7.750 $2,108.36      360  1-Jul-30    $267,690.49
  5803513 LAKE TOXAWAY              NC     28747 SFD           8.000      7.733 $2,036.20      360  1-Jan-30    $275,975.18
  5803534 AUSTIN                    TX     78703 SFD           8.625      7.750 $2,158.37      360  1-Jul-30    $277,171.14
  5803545 ALEXANDRIA                VA     22308 SFD           8.000      7.733 $2,201.30      360  1-May-30    $299,186.72
  5803556 TULSA                     OK     74037 SFD           8.500      7.750 $2,645.06      360  1-Aug-30    $343,791.61
  5803599 LA CANADA                 CA     91011 SFD           9.000      7.750 $2,864.46      360  1-Jul-30    $355,609.62
  5803612 TROY                      VA     22974 SFD           9.500      7.750 $3,531.59      360  1-Jun-30    $419,375.31
  5803614 TWIN FALLS                ID     83301 SFD           8.875      7.750 $2,148.24      360  1-Jul-30    $269,696.16
  5803621 HOCKESSIN                 DE     19707 SFD           8.000      7.733 $2,201.29      360  1-Jul-30    $299,593.83
  5803623 HERNDON                   VA     20170 SFD           8.375      7.750 $2,341.03      360  1-May-30    $307,226.16
  5803638 FLOWER MOUND              TX     75022 SFD           7.250      6.983 $3,994.14      360  1-Jun-30    $584,121.48
  5803640 WILMINGTON                NC     28409 PUD           8.750      7.750 $2,950.13      360  1-Jun-30    $374,348.01
  5803649 GRANITE BAY               CA     95746 SFD           9.375      7.750 $2,495.25      360  1-Jul-30    $299,695.82
  5803657 GLEN COVE                 NY     11542 SFD           8.125      7.750 $1,963.91      360  1-Apr-30    $263,623.08
  5803685 REDONDO BEACH             CA     90278 LCO           9.250      7.750 $2,159.52      360  1-Jul-30    $262,226.79
  5803695 LIVERMORE                 CA     94550 SFD           9.250      7.750 $2,402.21      360  1-Jul-30    $291,575.97
  5803710 BERMUDA DUNES             CA     92201 SFD           8.625      7.750 $3,820.89      360  1-Jun-30    $490,373.64
  5803717 PASADENA                  CA     91104 SFD           8.500      7.750 $2,721.95      360  1-Aug-30    $353,785.55
  5803718 HOLLISTER                 CA     95023 SFD           8.500      7.750 $2,399.02      360  1-May-30    $311,235.84
  5803727 SAN DIEGO                 CA     92107 SFD           8.875      7.750 $2,450.59      360  1-Jul-30    $307,653.38
  5803737 CHEYENNE                  WY     82009 SFD           8.250      7.750 $2,175.67      360  1-Jul-30    $289,229.39
  5803744 TEMECULA                  CA     92592 SFD           7.000      6.733 $1,990.92      360  1-Jul-30    $298,757.98
  5803790 WOODINVILLE               WA     98072 SFD           8.750      7.750 $2,202.76      360  1-Jul-30    $279,676.64
  5803823 SAN JOSE                  CA     95125 SFD           9.000      7.750 $3,212.06      360  1-Jun-30    $398,540.89
  5805547 STAMFORD                  CT     06903 SFD           8.375      7.750 $3,216.63      360  1-Aug-30    $422,936.95
  5805557 SAN RAFAEL                CA     94903 SFD           8.500      7.750 $2,460.53      360  1-Aug-30    $319,806.14
  5805564 FILLMORE                  CA     93015 SFD           8.500      7.750 $2,802.69      360  1-Aug-30    $364,279.17
  5805575 SAN RAMON                 CA     94583 PUD           8.375      7.750 $3,252.81      360  1-Aug-30    $427,693.99
  5805603 ARLINGTON                 VA     22207 SFD           8.500      7.750 $2,595.86      360  1-Aug-30    $337,395.47
  5805633 RANCHO PALOS VERDE        CA     90275 LCO           8.500      7.750 $2,220.24      360  1-Aug-30    $285,575.07
  5805650 BOULDER                   CO     80301 SFD           8.375      7.750 $2,127.45      360  1-Aug-30    $279,726.02
  5805826 MERRICK                   NY     11566 SFD           8.500      7.750 $2,675.82      360  1-Aug-30    $347,789.18
  5806519 BRADENTON                 FL     34202 PUD           8.625      7.750 $2,612.60      360  1-Aug-30    $335,701.68
  5806527 NAPLES                    FL     34109 PUD           8.375      7.750 $2,850.27      360  1-Aug-30    $369,766.92
  5806536 HUNTINGTON BAY            NY     11743 SFD           8.500      7.750 $2,768.09      360  1-Aug-30    $359,781.91
  5806542 LARCHMONT                 NY     10538 SFD           8.250      7.750 $3,711.26      360  1-Aug-30    $493,684.99
  5806549 MORGAN HILL               CA     95037 SFD           8.500      7.750 $3,383.22      360  1-Aug-30    $439,733.45
  5806557 IRVINE                    CA     92620 PUD           8.375      7.750 $3,040.29      360  1-Aug-30    $399,751.38
  5806572 RANCHO CUCAMONGA          CA     91701 SFD           8.625      7.750 $3,033.38      360  1-Aug-30    $389,769.75
  5806575 DENVER                    CO     80220 SFD           8.500      7.750 $2,213.86      360  1-Aug-30    $287,745.57
  5808050 LARCHMONT                 NY     10538 SFD           8.500      7.750 $3,075.65      360  1-Sep-30    $400,000.00
  5808254 SOUTH PASADENA            CA     91030 SFD           8.375      7.750 $2,432.23      360  1-Aug-30    $319,801.10
  5808273 HUNTINGTON BEACH          CA     92646 SFD           8.000      7.733 $2,568.18      360  1-Aug-30    $346,745.15
  5808291 AGOURA AREA               CA     91301 SFD           8.500      7.750 $3,460.11      360  1-Aug-30    $449,727.39
  5808292 COMMACK                   NY     11725 SFD           8.500      7.750 $2,399.01      360  1-Aug-30    $311,810.99
  5808331 SAN MATEO                 CA     94401 SFD           8.375      7.750 $2,166.21      360  1-Aug-30    $284,722.85
  5808343 OAKLAND                   CA     94602 SFD           8.250      7.750 $2,524.26      360  1-Aug-30    $335,785.74
  5808344 SAN JOSE                  CA     95129 SFD           8.500      7.750 $4,152.13      360  1-Jul-30    $539,343.42
  5808358 PLAINVIEW                 NY     11803 SFD           8.625      7.750 $2,722.26      360  1-Aug-30    $349,793.37
  5808370 ALAMEDA                   CA     94502 SFD           8.000      7.733 $2,160.20      360  1-Aug-30    $294,162.67
  5808392 ROCHESTER                 NY     14618 SFD           8.625      7.750 $2,843.60      360  1-Aug-30    $365,384.15
  5808411 MONSEY                    NY     10952 SFD           8.125      7.750 $2,969.99      360  1-Aug-30    $399,738.34
  5808493 RYE BROOK                 NY     10573 SFD           8.625      7.750 $2,364.48      360  1-Aug-30    $303,820.52
  5808565 LARCHMONT                 NY     10538 SFD           8.500      7.750 $2,103.75      360  1-Sep-30    $273,600.00
  5808574 BREWSTER                  NY     10509 SFD           8.375      7.750 $2,371.43      360  1-Aug-30    $311,806.07
  5808579 RYE                       NY     10580 SFD           8.500      7.750 $2,883.43      360  1-Aug-30    $374,772.82
  5808592 FOSTER CITY               CA     94404 SFD           8.375      7.750 $3,420.33      360  1-Aug-30    $449,720.30
  5808775 FAIR OAKS                 CA     95628 SFD           9.125      7.750 $2,347.33      360  1-Jun-30    $287,792.23
  5808806 SALT LAKE CITY            UT     84117 SFD           9.500      7.750 $2,858.90      360  1-Aug-30    $339,832.77
  5808852 LOS ANGELES               CA     90049 SFD           8.750      7.750 $3,895.74      360  1-Aug-30    $494,915.09
  5808858 AUSTIN                    TX     78732 SFD           8.500      7.750 $2,474.75      360  1-Aug-30    $321,655.02
  5808871 FERNANDINA BEACH          FL     32034 SFD           9.250      7.750 $2,303.49      360  1-Aug-30    $279,854.84
  5808874 WOODLAND HILLS            CA     91364 SFD           8.750      7.750 $2,435.62      360  1-Aug-30    $309,421.88
  5808941 RAMONA                    CA     92065 SFD           8.875      7.750 $2,227.01      360  1-Aug-30    $279,743.08
  5808949 FOUNTAIN VALLEY           CA     92708 SFD           9.375      7.750 $2,229.09      360  1-Jul-30    $267,728.26
  5808960 OMAHA                     NE     68114 SFD           8.750      7.750 $3,225.47      360  1-Aug-30    $409,764.11
  5808976 CHARLOTTE                 NC     28207 SFD           9.500      7.750 $3,028.76      360  1-Jul-30    $359,844.24
  5808983 LITTLETON                 CO     80127 PUD           8.375      7.750 $2,013.43      360  1-Aug-30    $264,735.35
  5808989 VILLA HILLS               KY     41017 SFD           8.750      7.750 $2,123.70      360  1-Aug-30    $269,794.69
  5808998 FARMINGTON HILLS          MI     48377 LCO           8.750      7.750 $2,242.10      360  1-Aug-30    $284,836.03
  5809004 LAGUNA BEACH              CA     92651 SFD           8.875      7.750 $3,926.51      360  1-Aug-30    $493,223.33
  5809009 INDIANAPOLIS              IN     46220 SFD           8.875      7.750 $2,418.76      360  1-Jul-30    $302,575.55
  5811587 CASTRO VALLEY             CA     94546 SFD           8.750      7.750 $2,202.76      360  1-Aug-30    $279,838.91
  5811599 YORK                      ME     03909 SFD           8.875      7.750 $2,705.19      360  1-Aug-30    $339,809.39
  5811608 N HOLLYWOOD               CA     91604 SFD           8.625      7.750 $2,488.93      360  1-Aug-30    $319,811.07
  5811639 KATY                      TX     77450 PUD           8.750      7.750 $2,769.19      360  1-Aug-30    $351,797.48
  5811645 ST CHARLES                MO     63301 SFD           9.125      7.750 $2,249.09      360  1-Jul-30    $276,129.66
  5811655 CHICAGO                   IL     60613 LCO           8.875      7.750 $2,386.93      360  1-Aug-30    $299,831.82
  5811664 JASPER                    AL     35504 SFD           9.000      7.750 $3,403.55      360  1-Aug-30    $422,768.95
  5811672 LONGMONT                  CO     80503 SFD           9.125      7.750 $2,344.48      360  1-Jul-30    $287,842.15
  5811684 ANTIOCH                   CA     94509 SFD           8.875      7.750 $2,645.52      360  1-Feb-30    $331,159.82

                                                                                                            $102,691,445.00
</TABLE>

<TABLE>

(i)        (x)   (xi)      (xii)    (xiii)  (xv)     (xvi)      (xvii)                       (xviii)
-----      ----- ------- ---------- ------- -------  --------   -----------                  -----------
MORTGAGE                  MORTGAGE          MASTER   FIXED                                   NMI
LOAN                     INSURANCE  SERVICE SERVICE  RETAINED                                LOAN
NUMBER     LTV   SUBSIDY    CODE    FEE     FEE      YIELD      SERVICER                     SELLER
--------   ----- ------- ---------- ------- -------  --------   -------------------------    --------------------------
<S>        <C>   <C>     <C>       <C>      <C>     <C>         <C>                         <C>
  5119556  80.00                      0.250    0.017    0.000   MERRILL LYNCH CREDIT CORP    MERRILL LYNCH CREDIT CORP
  5150745  85.15                 33   0.250    0.017    0.000   DOWNEY SAVINGS & LOAN ASS    DOWNEY SAVINGS & LOAN ASS
  5150753  79.55                      0.250    0.017    0.000   DOWNEY SAVINGS & LOAN ASS    DOWNEY SAVINGS & LOAN ASS
  5150769  75.00                      0.250    0.017    0.233   DOWNEY SAVINGS & LOAN ASS    DOWNEY SAVINGS & LOAN ASS
  5150797  80.00                      0.250    0.017    0.358   DOWNEY SAVINGS & LOAN ASS    DOWNEY SAVINGS & LOAN ASS
  5150825  73.68                      0.250    0.017    0.358   DOWNEY SAVINGS & LOAN ASS    DOWNEY SAVINGS & LOAN ASS
  5151424  80.00                      0.250    0.017    0.000   DOWNEY SAVINGS & LOAN ASS    DOWNEY SAVINGS & LOAN ASS
  5161722  60.92                      0.250    0.017    0.608   NATIONAL CITY MORTGAGE C     NATIONAL CITY MORTGAGE C
  5767854  80.00                      0.250    0.017    0.608   HIBERNIA NATIONAL BANK       HIBERNIA NATIONAL BANK
  5770885  95.00                 01   0.250    0.017    0.983   FLEET REAL ESTATE FUNDING    FLEET REAL ESTATE FUNDING
  5771040  84.99                 11   0.250    0.017    0.608   FLEET REAL ESTATE FUNDING    FLEET REAL ESTATE FUNDING
  5778314  75.00                      0.250    0.017    0.733   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5778335  90.00                      0.250    0.017    0.733   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5778497  77.24                      0.250    0.017    0.358   HIBERNIA NATIONAL BANK       HIBERNIA NATIONAL BANK
  5782527  80.00                      0.250    0.017    0.733   FLEET REAL ESTATE FUNDING    FLEET REAL ESTATE FUNDING
  5782585  80.00                      0.250    0.017    0.733   FLEET REAL ESTATE FUNDING    FLEET REAL ESTATE FUNDING
  5784951  79.99                      0.250    0.017    0.483   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5784979  76.96                      0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785181  95.00                 33   0.250    0.017    1.233   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785192  80.00                      0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785250  80.00                      0.250    0.017    0.358   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785251  61.07                      0.250    0.017    0.358   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785332  68.18                      0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785359  71.88                      0.250    0.017    0.983   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785409  90.00                 13   0.250    0.017    0.983   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785438  90.00                 11   0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785453  90.00                 12   0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785457  90.00                 12   0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785463  84.83                 06   0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785599  94.99                 12   0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785615  79.82                      0.250    0.017    0.358   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785620  80.00                      0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785636  90.00                 33   0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785639  90.00                 12   0.250    0.017    0.983   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785644  74.90                      0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785664  79.86                      0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785685  74.69                      0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785725  80.00                      0.250    0.017    0.483   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785732  80.00                      0.250    0.017    0.483   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785778  87.50                 12   0.250    0.017    0.983   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785783  80.00                      0.250    0.017    0.233   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785794  80.00                      0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785887  95.00                 06   0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785895  80.00                      0.250    0.017    0.483   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785923  45.38                      0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5785999  79.72                      0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5786038  58.18                      0.250    0.017    0.858   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5786236  80.00                      0.250    0.017    0.358   HIBERNIA NATIONAL BANK       HIBERNIA NATIONAL BANK
  5786656  89.99                 12   0.250    0.017    0.608   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5787181  79.00                      0.250    0.017    0.483   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5787228  80.00                      0.250    0.017    0.858   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5787295  80.00                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5787643  73.13                      0.250    0.017    0.233   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5787707  89.39                 12   0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5787709  90.00                 12   0.250    0.017    0.733   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5787711  80.00                      0.250    0.017    0.483   ABN AMRO MORTGAGE GROUP I    ABN AMRO MORTGAGE GROUP I
  5789663  90.00                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5792455  80.00                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5792782  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792787  72.83                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792801  90.00                 12   0.875    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792803  72.92                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792857  90.00                 11   0.875    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792897  90.00                 33   0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792907  90.00                 11   0.875    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792928  91.74                 06   0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792954  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5792988  90.00                 01   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793032  64.71                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793053  64.71                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793220  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793238  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793251  90.00                 33   0.875    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793262  72.47                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793269  90.00                 11   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793287  82.77                 01   0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793288  68.95                      0.250    0.017    0.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793297  90.00                 11   0.875    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793303  93.84                 33   0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793309  90.00                 33   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793315  90.00                 12   0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793316  93.08                 24   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793320  79.27                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793333  90.00                 01   0.875    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793335  85.53                 01   0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793348  90.00                 33   0.875    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793364  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793366  93.99                 11   0.250    0.017    1.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793372  68.97                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793383  74.42                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793391  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5793395  80.00                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5794010  75.00                      0.250    0.017    0.483   HUNTINGTON MORTGAGE COMPA    HUNTINGTON MORTGAGE COMPA
  5795555  88.51                 12   0.250    0.017    0.108   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795576  75.00                      0.250    0.017    0.733   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795589  90.00                 06   0.250    0.017    0.000   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795605  80.00                      0.250    0.017    1.108   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795635  79.99                      0.250    0.017    0.733   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795652  68.38                      0.250    0.017    0.733   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795666  75.00                      0.250    0.017    0.233   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795734  79.32                      0.250    0.017    1.358   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795744  80.00                      0.250    0.017    0.000   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795979  78.20                      0.250    0.017    0.483   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795986  80.00                      0.250    0.017    0.483   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5795997  76.01                      0.250    0.017    0.233   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5796025  80.00                      0.250    0.017    0.233   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5796927  95.00                 33   0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5796938  80.00                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5800999  75.00                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801004  76.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801019  89.99                 33   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801025  74.22                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801105  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801148  72.73                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801171  69.53                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801199  74.36                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801522  90.00                 12   0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5801962  67.57                      0.250    0.017    0.483   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5801979  78.55                      0.250    0.017    0.483   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802051  90.00                 06   0.250    0.017    0.483   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802121  82.57                 06   0.250    0.017    0.483   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802133  77.59                      0.250    0.017    0.358   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802219  80.00                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802227  75.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802233  89.89                 06   0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802241  75.00                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802253  89.82                 06   0.250    0.017    0.983   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802261  74.74                      0.250    0.017    0.483   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802265  74.99                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802270  80.00                      0.250    0.017    0.608   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802276  73.68                      0.250    0.017    0.733   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802285  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802291  79.64                      0.250    0.017    0.733   BANCBOSTON MORTGAGE CORP.    BANCBOSTON MORTGAGE CORP.
  5802320  64.66                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802329  78.24                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802342  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802353  90.00                 11   0.250    0.017    1.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802357  80.00                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802359  54.53                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802363  95.00                 12   0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802365  48.15                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802369  75.12                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802375  80.00                      0.250    0.017    0.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802381  76.27                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802385  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802393  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802406  79.99                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802409  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802412  63.47                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802413  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802417  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802507  79.51                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802512  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802523  79.99                      0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802524  78.54                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802528  53.40                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802533  79.78                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802536  77.91                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802541  42.31                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802548  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802551  80.00                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802570  60.63                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802575  79.52                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802618  79.99                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802621  74.32                      0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802643  53.39                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802648  80.00                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802666  89.98                 13   0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802671  90.00                 12   0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802674  68.65                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802676  80.00                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802693  58.67                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802703  80.00                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802709  46.15                      0.250    0.017    1.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802740  80.00                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802748  90.00                      0.875    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802751  80.00                      0.250    0.017    0.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802757  80.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802761  80.00                      0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802767  69.96                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802774  58.82                      0.250    0.017    0.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802777  85.00                 24   0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802801  84.40                 06   0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802804  80.00                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802808  89.35                 33   0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802815  74.36                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802819  55.37                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802820  80.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802826  79.72                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802834  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802840  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802846  80.00                      0.250    0.017    1.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802873  79.99                      0.250    0.017    1.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802877  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802878  90.00                 12   0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802890  80.00                      0.250    0.017    0.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802900  67.86                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802914  69.75                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802932  70.59                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802949  75.47                      0.250    0.017    0.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802972  72.36                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5802981  80.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803066  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803073  72.22                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803075  77.84                      0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803107  80.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803121  94.99                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803126  83.58                 01   0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803184  74.52                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803196  75.00                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803214  80.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803221  80.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803244  79.98                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803414  79.97                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803420  75.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803425  72.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803435  80.00                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803444  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803503  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803513  75.00                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803534  75.00                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803545  80.00                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803556  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803599  80.00                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803612  80.00                      0.250    0.017    1.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803614  84.38                 12   0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803621  76.92                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803623  80.00                      0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803638  65.06                      0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803640  63.56                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803649  73.17                      0.250    0.017    1.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803657  89.81                 01   0.250    0.017    0.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803685  75.00                      0.250    0.017    1.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803695  80.00                      0.250    0.017    1.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803710  75.00                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803717  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803718  80.00                      0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803727  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803737  80.00                      0.250    0.017    0.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803744  95.00                 33   0.250    0.017    0.000   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803790  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5803823  80.00                      0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5805547  79.85                      0.250    0.017    0.358   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5805557  68.09                      0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5805564  90.00                 06   0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5805575  79.99                      0.250    0.017    0.358   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5805603  79.62                      0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5805633  75.00                      0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5805650  79.97                      0.250    0.017    0.358   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5805826  80.00                      0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806519  80.00                      0.250    0.017    0.608   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806527  78.95                      0.250    0.017    0.358   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806536  37.89                      0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806542  80.00                      0.250    0.017    0.233   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806549  80.00                      0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806557  73.94                      0.250    0.017    0.358   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806572  74.29                      0.250    0.017    0.608   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5806575  80.00                      0.250    0.017    0.483   FIRST NATIONWIDE MORTGAGE    FIRST NATIONWIDE MORTGAGE
  5808050  20.00                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808254  74.77                      0.250    0.017    0.358   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808273  66.41                      0.250    0.017    0.000   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808291  69.23                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808292  80.00                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808331  78.08                      0.250    0.017    0.358   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808343  80.00                      0.250    0.017    0.233   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808344  80.00                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808358  76.92                      0.250    0.017    0.608   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808370  80.00                      0.250    0.017    0.000   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808392  80.00                      0.250    0.017    0.608   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808411  79.55                      0.250    0.017    0.108   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808493  80.00                      0.250    0.017    0.608   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808565  80.00                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808574  80.00                      0.250    0.017    0.358   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808579  62.50                      0.250    0.017    0.483   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808592  69.23                      0.250    0.017    0.358   MARINE MIDLAND MORTGAGE C    MARINE MIDLAND MORTGAGE C
  5808775  84.98                      0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808806  80.00                      0.250    0.017    1.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808852  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808858  90.00                 33   0.250    0.017    0.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808871  80.00                      0.250    0.017    1.233   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808874  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808941  79.99                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808949  80.00                      0.250    0.017    1.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808960  89.13                 01   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808976  79.34                      0.250    0.017    1.483   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808983  89.82                 33   0.250    0.017    0.358   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808989  89.98                 24   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5808998  95.00                 01   0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5809004  75.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5809009  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811587  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811599  80.00                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811608  72.73                      0.250    0.017    0.608   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811639  80.00                      0.250    0.017    0.733   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811645  80.00                      0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811655  79.16                      0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811664  90.00                 13   0.250    0.017    0.983   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811672  85.00                 12   0.250    0.017    1.108   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
  5811684  95.00                 33   0.250    0.017    0.858   COUNTRYWIDE FUNDING CORP.    COUNTRYWIDE FUNDING CORP.
</TABLE>



COUNT:                         299
WAC:                        8.5923
WAM:                      357.0665
WALTV:                     78.0914



<PAGE>

                                    EXHIBIT G

                               REQUEST FOR RELEASE

                             (for Trustee/Custodian)

Loan Information

     Name of Mortgagor:                 ________________________________________

     Servicer
     Loan No.:                          ________________________________________

Custodian/Trustee

     Name:                              ________________________________________

     Address:                           ________________________________________
                                        ________________________________________

     Custodian/Trustee
     Mortgage File No.:                 ________________________________________

Seller

     Name:                              ________________________________________

     Address:                           ________________________________________
                                        ________________________________________

     Certificates:                      Mortgage Pass-Through Certificates,
                                        Series 2000-7

          The undersigned Master Servicer hereby acknowledges that it has
received from First Union National Bank, as Trustee for the Holders of Mortgage
Pass-Through Certificates, Series 2000-7, the documents referred to below (the
"Documents"). All capitalized terms not otherwise defined in this Request for
Release shall have the meanings given them in the Pooling and Servicing
Agreement dated as of September 28, 2000 (the "Pooling and Servicing Agreement")
among the Trustee, the Seller and the Master Servicer.

     ( )  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 Trustee
     when the need therefor no longer exists, unless the Mortgage Loan relating
     to the Documents has been liquidated and the proceeds thereof have been
     remitted to the Certificate Account and except as expressly provided in the
     Agreement.

               (4) The Documents and any proceeds thereof, including any
     proceeds of proceeds, coming into the possession or control of the Master
     Servicer shall at all times be earmarked for the account of the Trustee and
     the Master Servicer shall keep the Documents and any proceeds separate and
     distinct from all other property in the Master Servicer's possession,
     custody or control.

                                        WELLS FARGO BANK MINNESOTA, NATIONAL
                                           ASSOCIATION


                                        By: _______________________________


                                        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 2000-7, Class [A-R][A-LR] Certificate (the
"Class [A-R][A-LR] Certificate") for the account of, or as agent (including a
broker, nominee, or other middleman) for, any person or entity from which it has
not received an affidavit substantially in the form of this affidavit. For these
purposes, a "disqualified organization" means the United States, any state or
political subdivision thereof, any foreign government, any international
organization, any agency or instrumentality of any of the foregoing (other than
an instrumentality if all of its activities are subject to tax and a majority of
its board of directors is not selected by such governmental entity), any
cooperative organization furnishing electric energy or providing telephone
service to persons in rural areas as described in Code Section 1381(a)(2)(C), or
any organization (other than a farmers' cooperative described in Code Section
521) that is exempt from taxation under the Code unless such organization is
subject to the tax on unrelated business income imposed by Code Section 511. For
these purposes, an "ERISA Prohibited Holder" means an employee benefit plan 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][A-LR]
Certificate as they become due.

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

          6. That the Purchaser will not transfer the Class [A-R][A-LR]
Certificate to any person or entity from which the Purchaser has not received an
affidavit substantially in the form of this affidavit and as to which the
Purchaser has actual knowledge that the requirements set forth in paragraph 3, 4
or 7 hereof are not satisfied or that the Purchaser has reason to know does not
satisfy the requirements set forth in paragraph 4 hereof.

          7. That the Purchaser (i) is a U.S. Person or (ii) is a person other
than a U.S. Person (a "Non-U.S. Person") that holds the Class [A-R][A-LR]
Certificate in connection with the conduct of a trade or business within the
United States and has furnished the transferor and the Trustee with an effective
Internal Revenue Service Form 4224 or successor form at the time and in the
manner required by the Code or (iii) is a Non-U.S. Person that has delivered to
both the transferor and the Trustee an opinion of a nationally recognized tax
counsel to the effect that the transfer of the Class [A-R][A-LR] Certificate to
it is in accordance with the requirements of the Code and the regulations
promulgated thereunder and that such transfer of the Class [A-R][A-LR]
Certificate will not be disregarded for federal income tax purposes. "U.S.
Person" means a citizen or resident of the United States, a corporation 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 U.S. 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][A-LR] Certificate to such a "disqualified
organization," an agent thereof, an ERISA Prohibited Holder or a person that
does not satisfy the requirements of paragraph 4, paragraph 5 and paragraph 7
hereof.

          9. That the Purchaser consents to the designation of the Master
Servicer as its agent to act as "tax matters person" of the [Upper-Tier REMIC]
[Lower-Tier REMIC] pursuant to Section 8.14 of the Pooling and Servicing
Agreement, and if such designation is not permitted by the Code and applicable
law, to act as tax matters person if requested to do so.

          IN WITNESS WHEREOF, the Purchaser has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
[Title of Officer] this ___ day of , 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][A-LR] Certificate]

                                     [Date]

First Union National Bank
401 South Tryon Street
Charlotte, North Carolina 28202

Re:  Wells Fargo Asset Securities Corporation,
     Series 2000-7, Class [A-R][A-LR]

Ladies and Gentlemen:

          [Transferor] has reviewed the attached affidavit of [Transferee], and
has no actual knowledge that such affidavit is not true and has no reason to
know that the information contained in paragraph 4 thereof is not true.

                                        Very truly yours,

                                        [Transferor]


                                        ______________________________

<PAGE>

                                    EXHIBIT J


                    WELLS FARGO ASSET SECURITIES CORPORATION

                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 2000-7
                       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 2000-7,
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 September 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") and First Union National Bank, as trustee (the
"Trustee"), of Wells Fargo Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 2000-7.

          Section 2. Representations and Warranties of the Purchaser. In
connection with the proposed transfer, the Purchaser represents and warrants to
the Seller, the Master Servicer and the Trustee that:

          (a) The Purchaser is duly organized, validly existing and in good
standing under the laws of the jurisdiction in which the Purchaser is organized,
is authorized to invest in the Class [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.]

            [(c)__The Purchaser is a "Qualified Institutional Buyer" within the
meaning of Rule 144A of the Act.]

          (d) The Purchaser confirms that (a) it has received and reviewed a
copy of the Private Placement Memorandum dated __________ __, 20__, 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.

          (e) Either (i) the Purchaser is not an employee benefit plan or other
retirement arrangement subject to Title I of the Employee Retirement Income
Security Act of 1974, as amended, ("ERISA"), or Section 4975 of the Internal
Revenue Code of 1986, as amended (the "Code"), or a governmental plan, as
defined in Section 3(32) of ERISA subject to any federal, state or local law
("Similar Law") which is, to a material extent, similar to the foregoing
provisions of ERISA or the Code (collectively, a "Plan"), an agent acting on
behalf of a Plan, or a person utilizing the assets of a Plan or (ii) if the
Purchaser is an insurance company, (A) the source of funds used to purchase the
Class [B-4][B-5][B-6] Certificate is an "insurance company general account" (as
such term is defined in Section V(e) of Prohibited Transaction Class Exemption
95-60 ("PTE 95-60"), 60 Fed. Reg. 35925 (July 12, 1995), (B) there is no Plan
with respect to which the amount of such general account's reserves and
liabilities for the contract(s) held by or on behalf of such Plan and all other
Plans maintained by the same employer (or affiliate thereof as defined in
Section V(a)(1) of PTE 95-60) or by the same employee organization exceeds 10%
of the total of all reserves and liabilities of such general account (as such
amounts are determined under Section I(a) of PTE 95-60) at the date of
acquisition and (C) the purchase and holding of such Class [B-4][B-5][B-6]
Certificates are covered by Sections I and III of PTE 95-60 or (iii) the
Purchaser has provided (a) a "Benefit Plan Opinion" satisfactory to the Seller
and the Trustee of the Trust Estate and (b) such other opinions of counsel,
officers' certificates and agreements as the Seller or the Master Servicer may
have required. A Benefit Plan Opinion is an opinion of counsel to the effect
that the proposed transfer will not cause the assets of the Trust Estate to be
regarded as "plan assets" and subject to the prohibited transaction provisions
of ERISA, the Code or Similar Law and will not subject the Trustee, the Seller
or the Master Servicer to any obligation in addition to those undertaken in the
Pooling and Servicing Agreement (including any liability for civil penalties or
excise taxes imposed pursuant to ERISA, Section 4975 of the Code or Similar
Law).

          (f) If the Purchaser is a depository institution subject to the
jurisdiction of the Office of the Comptroller of the Currency ("OCC"), the Board
of Governors of the Federal Reserve System ("FRB"), the Federal Deposit
Insurance Corporation ("FDIC"), the Office of Thrift Supervision ("OTS") or the
National Credit Union Administration ("NCUA"), the Purchaser has reviewed the
"Supervisory Policy Statement on Securities Activities" dated January 28, 1992
of the Federal Financial Institutions Examination Council and the April 15, 1994
Interim Revision thereto as adopted by the OCC, FRB, FDIC, OTS and NCUA (with
modifications as applicable), as appropriate, other applicable investment
authority, rules, supervisory policies and guidelines of these agencies and, to
the extent appropriate, state banking authorities and has concluded that its
purchase of the Class [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 Trustee
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 Trustee shall require, in order to assure compliance with such laws, that
the Certificateholder's prospective transferee certify to the Seller and the
Trustee as to the factual basis for the registration or qualification exemption
relied upon, and (ii) unless the transferee is a "Qualified Institutional Buyer"
within the meaning of Rule 144A of the Act, the Trustee or the Seller may, if
such transfer is made within three years from the later of (a) the Closing Date
or (b) the last date on which the Seller or any affiliate thereof was a holder
of the Certificates proposed to be transferred, require an Opinion of Counsel
that such transfer may be made pursuant to an exemption from the Act and state
securities laws, which Opinion of Counsel shall not be an expense of the
Trustee, the Master Servicer or the Seller. Any such Certificateholder desiring
to effect such transfer shall, and does hereby agree to, indemnify the Trustee,
the Master Servicer, any Paying Agent acting on behalf of the Trustee and the
Seller against any liability that may result if the transfer is not so exempt or
is not made in accordance with such federal and state laws.

          (b) No transfer of a Class [B-4][B-5][B-6] Certificate shall be made
unless the transferee provides the Seller and the Trustee with a Transferee's
Letter, substantially in the form of this Agreement.

          (c) The Purchaser acknowledges that its Class [B-4][B-5][B-6]
Certificates bear a legend setting forth the applicable restrictions on
transfer.

          IN WITNESS WHEREOF, the undersigned has caused this Agreement to be
validly executed by its duly authorized representative as of the day and the
year first above written.

                                        [PURCHASER]


                                        By: _______________________________


                                        Its: ______________________________

<PAGE>

                                    EXHIBIT K

                    WELLS FARGO ASSET SECURITIES CORPORATION

                       MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 2000-7
                      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 2000-7,
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 September 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") and First Union National Bank, as trustee (the
"Trustee") of Wells Fargo Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 2000-7.

          Section 2. Representations and Warranties of the Purchaser. In
connection with the proposed transfer, the Purchaser represents and warrants to
the Seller, the Master Servicer and the Trustee that:

          Either (i) the Purchaser is not an employee benefit plan or other
     retirement arrangement subject to Title I of the Employee Retirement Income
     Security Act of 1974, as amended, ("ERISA"), or Section 4975 of the
     Internal Revenue Code of 1986, as amended (the "Code"), or a governmental
     plan, as defined in Section 3(32) of ERISA subject to any federal, state or
     local law ("Similar Law") which is, to a material extent, similar to the
     foregoing provisions of ERISA or the Code (collectively, a "Plan"), an
     agent acting on behalf of a Plan, or a person utilizing the assets of a
     Plan or (ii) if the Purchaser is an insurance company, (A) the source of
     funds used to purchase the Class [B-1] [B-2] [B-3] Certificate is an
     "insurance company general account" (as such term is defined in Section
     V(e) of Prohibited Transaction Class Exemption 95-60 ("PTE 95-60"), 60 Fed.
     Reg. 35925 (July 12, 1995), (B) there is no Plan with respect to which the
     amount of such general account's reserves and liabilities for the
     contract(s) held by or on behalf of such Plan and all other Plans
     maintained by the same employer (or affiliate thereof as defined in Section
     V(a)(1) of PTE 95-60) or by the same employee organization, exceed 10% of
     the total of all reserves and liabilities of such general account (as such
     amounts are determined under Section I(a) of PTE 95-60) at the date of
     acquisition and (C) the purchase and holding of such Class [B-1][B-2][B-3]
     Certificate are covered by Sections I and III of PTE 95-60 or (iii) the
     Purchaser has provided (a) a "Benefit Plan Opinion" satisfactory to the
     Seller and the Trustee of the Trust Estate and (b) such other opinions of
     counsel, officers' certificates and agreements as the Seller or the Master
     Servicer may have required. A Benefit Plan Opinion is an opinion of counsel
     to the effect that the proposed transfer will not cause the assets of the
     Trust Estate to be regarded as "plan assets" and subject to the prohibited
     transaction provisions of ERISA, the Code or Similar Law and will not
     subject the Trustee, the Seller or the Master Servicer to any obligation in
     addition to those undertaken in the Pooling and Servicing Agreement
     (including any liability for civil penalties or excise taxes imposed
     pursuant to ERISA, Section 4975 of the Code or Similar Law).

          IN WITNESS WHEREOF, the undersigned has caused this Agreement to be
validly executed by its duly authorized representative as of the day and the
year first above written.

                                       [PURCHASER]


                                        By: _______________________________


                                        Its: ______________________________



                                        [Reserved]

<PAGE>

                                    EXHIBIT L

                              SERVICING AGREEMENTS

               Wells Fargo Home Mortgage, Inc. Servicing Agreement

                ABN AMRO Mortgage Group, Inc. Servicing Agreement

               Countrywide Home Mortgage, Inc. Servicing Agreement

                    Fleet Mortgage Corp. Servicing Agreement

            First Nationwide Mortgage Corporation Servicing Agreement

              Merrill Lynch Credit Corporation Servicing Agreement

                   Hibernia National Bank Servicing Agreement

               The Huntington Mortgage Company Servicing Agreement

                   Home Side Lending, Inc. Servicing Agreement

                Marine Midland Mortgage Corp. Servicing Agreement

           Downey Savings & Loan Association, F.A. Servicing Agreement

                 National City Mortgage Co. 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
2000-7, Class ____ (the "Class B Certificates"). The Class B Certificates were
issued pursuant to a Pooling and Servicing Agreement dated as of September 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 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 1.1. 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 P-1 by Moody's ("Moody's") 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 Aa by
Moody's, (y) the certificate of deposit or other unsecured short-term debt
obligations of such depository institution or trust company have a rating of at
least F-1 by Fitch or P-1 by Moody's or (z) the depository institution or trust
company is one that is acceptable to either Fitch or Moody's 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 1.2. 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 2.1. 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 2.2. 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 2.3. 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 2.4. 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 3.1. 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 2000-7. 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 3.2. 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 3.3. 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 3.4. 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 4.1. 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 4.2. 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 4.3. 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 4.4. 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 4.5. 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 4.6. 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 4.7. 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 4.8. 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 4.9. Indemnification.

          The Purchaser agrees to indemnify and hold harmless the Company, the
Seller, and each Servicer and each person who controls the Company, the Seller,
or a Servicer and each of their respective officers, directors, affiliates and
agents acting at the Company's, the Seller's, or a Servicer's direction (the
"Indemnified Parties") against any and all losses, claims, damages or
liabilities to which they may be subject, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of, or are
based upon, actions taken by, or actions not taken by, the Company, the Seller,
or a Servicer, or on their behalf, in accordance with the provisions of this
Agreement and (i) which actions conflict with the Company's, the Seller's, or a
Servicer's obligations under the Pooling and Servicing Agreement or the related
Servicing Agreement, or (ii) give rise to securities law liability under federal
or state securities laws with respect to the Certificates. The Purchaser hereby
agrees to reimburse the Indemnified Parties for the reasonable legal or other
expenses incurred by them in connection with investigating or defending any such
loss, claim, damage, liability or action. The indemnification obligations of the
Purchaser hereunder shall survive the termination or expiration of this
Agreement.

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

                                        Wells Fargo Bank Minnesota, National
                                           Association


                                        By: ____________________________________
                                            Name:
                                            Title:



                                        By: ____________________________________
                                            Name:
                                            Title:

<PAGE>

                                    EXHIBIT N

                                     POLICY





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