WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-11
8-K, EX-4, 2000-12-12
ASSET-BACKED SECURITIES
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-11, 8-K, 2000-12-12
Next: WELLS FARGO ASSET SECURITIES CORP MORT BK SEC 2000-10 TRUST, 8-K, 2000-12-12









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





                    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 October 27, 2000


                                 $200,466,191.95


                       Mortgage Pass-Through Certificates
                                 Series 2000-11





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

<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........................
Section 2.05  Designation of Certificates; Designation of Startup Day
               and Latest Possible Maturity Date............................
Section 2.06  Optional Substitution of Mortgage Loans.......................


                                   ARTICLE III

                  ADMINISTRATION OF THE TRUST ESTATE: SERVICING
                              OF THE MORTGAGE LOANS

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


                                   ARTICLE IV

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

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


                                    ARTICLE V

                                THE CERTIFICATES

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


                                   ARTICLE VI

                       THE SELLER AND THE MASTER SERVICER

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


                                   ARTICLE VII

                                     DEFAULT

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


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

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


                                   ARTICLE IX

                                   TERMINATION

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


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

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


                                   ARTICLE XI

                             TERMS FOR CERTIFICATES

Section 11.01 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 11.06 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.....................................


                                    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-PO  -   Form of Face of Class A-PO Certificate
EXHIBIT A-R   -   Form of Face of Class A-R Certificate
EXHIBIT B-1   -   Form of Face of Class B-1 Certificate
EXHIBIT B-2   -   Form of Face of Class B-2 Certificate
EXHIBIT B-3   -   Form of Face of Class B-3 Certificate
EXHIBIT B-4   -   Form of Face of Class B-4 Certificate
EXHIBIT B-5   -   Form of Face of Class B-5 Certificate
EXHIBIT B-6   -   Form of Face of Class B-6 Certificate
EXHIBIT C     -   Form of Reverse of Series 2000-11 Certificates
EXHIBIT D     -   Reserved
EXHIBIT E     -   Custodial Agreement
EXHIBIT F-1   -   Schedule of Mortgage Loans Serviced by WFHM in
                  Frederick, Maryland
EXHIBIT F-2   -   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

SCHEDULE I    -   Applicable Unscheduled Principal Receipt Period

<PAGE>

            This Pooling and Servicing Agreement, dated as of October 27, 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) for such Distribution Date without
regard to the provisos in the definitions of Class B-1 Optimal Principal Amount,
Class B-2 Optimal Principal Amount, Class B-3 Optimal Principal Amount, Class
B-4 Optimal Principal Amount, Class B-5 Optimal Principal Amount and Class B-6
Optimal Principal Amount.

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

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

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

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

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

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

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

            Authenticating Agent: Any authenticating agent appointed by the
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
$100,000.00 minus the aggregate amount of Bankruptcy Losses allocated solely to
the Class B Certificates in accordance with Section 4.02(a) since the Cut-Off
Date. As of any Distribution Date on or after the first anniversary of the
Cut-Off Date, an amount equal to (1) the lesser of (a) the Bankruptcy Loss
Amount calculated as of the close of business on the Business Day immediately
preceding the most recent anniversary of the Cut-Off Date coinciding with or
preceding such Distribution Date (the "Relevant Anniversary") and (b) such
lesser amount which, as determined on the Relevant Anniversary will not cause
any rated Certificates to be placed on credit review status (other than for
possible upgrading) by any 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-4 Certificates and Class A-5
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-PO Certificates or Class A-R Certificate.

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

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

            Class A 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 Class A Interest Accrual Amount (determined
without regard to clause (ii) of the definition of Interest Accrual Amount).

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

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

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

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

            Class A Non-PO Optimal Principal Amount: As to any Distribution
Date, an amount equal to the sum 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).

            Class A Pass-Through Rate: As to the Class A-1 and Class A-3
Certificates, 7.000% per annum. As to the Class A-2 Certificates, 7.500% per
annum. As to the Class A-4, Class A-5 and Class A-R Certificates, the Class A
Fixed Pass-Through Rate. 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 October 2005, 100%. As to any Distribution
Date subsequent to October 2005 to and including the Distribution Date in
October 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 October 2006 to and including the Distribution Date in
October 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 October 2007 to and including the Distribution Date in
October 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 October 2008 to and including the Distribution Date in
October 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 October 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 October
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 November 2005 and October 2006, (2) 35% of the
Original Class B Principal Balance if such Distribution Date occurs between and
including November 2006 and October 2007, (3) 40% of the Original Class B
Principal Balance if such Distribution Date occurs between and including
November 2007 and October 2008, (4) 45% of the Original Class B Principal
Balance if such Distribution Date occurs between and including November 2008 and
October 2009, and (5) 50% of the Original Class B Principal Balance if such
Distribution Date occurs during or after November 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-4 Certificates, Class A-5
Certificates, Class A-PO Certificates and Class A-R Certificate.

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

            Class A-1 Certificate: Any one of the Certificates executed by the
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-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-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-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) 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). 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, 7.250% per
annum.

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

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

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

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

            Class B-1 Certificate: Any one of the Certificates executed by the
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).

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

            Class B-1 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum 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.

(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) and (B)
as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-1 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-1 Certificates are the most
subordinate Certificates outstanding, the Class B-1 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the Class A Principal Balance as of such Determination
Date.

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

            Class B-2 Certificate: Any one of the Certificates executed by the
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).

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

            Class B-2 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum 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) and (B) as
a result of a Principal Adjustment and (b) the Realized Losses allocated through
such Determination Date to the Class B-2 Certificates pursuant to Section
4.02(b); provided, however, if the Class B-2 Certificates are the most
subordinate Certificates outstanding, the Class B-2 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance and the Class
B-1 Principal Balance as of such Determination Date.

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

            Class B-3 Certificate: Any one of the Certificates executed by the
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).

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

            Class B-3 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum 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) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-3 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-3 Certificates are the most
subordinate Certificates outstanding, the Class B-3 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance and the Class B-2 Principal Balance as of such Determination
Date.

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

            Class B-4 Certificate: Any one of the Certificates executed by the
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).

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

            Class B-4 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum 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) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-4 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-4 Certificates are the most
subordinate Certificates outstanding, the Class B-4 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance, the Class B-2 Principal Balance and the Class B-3 Principal
Balance as of such Determination Date.

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

            Class B-5 Certificate: Any one of the Certificates executed by the
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).

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

            Class B-5 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum 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) and
(B) as a result of a Principal Adjustment and (b) the Realized Losses allocated
through such Determination Date to the Class B-5 Certificates pursuant to
Section 4.02(b); provided, however, if the Class B-5 Certificates are the most
subordinate Certificates outstanding, the Class B-5 Principal Balance will equal
the difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance, the Class B-2 Principal Balance, the Class B-3 Principal
Balance and the Class B-4 Principal Balance as of such Determination Date.

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

            Class B-6 Certificate: Any one of the Certificates executed by the
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).

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

            Class B-6 Optimal Principal Amount: As to any Distribution Date, an
amount equal to the sum 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) and
(b) the Realized Losses allocated through such Determination Date to the Class
B-6 Certificates pursuant to Section 4.02(b); provided, however, if the Class
B-6 Certificates are outstanding, the Class B-6 Principal Balance will equal the
difference, if any, between the Adjusted Pool Amount as of the preceding
Distribution Date less the sum of the Class A Principal Balance, the Class B-1
Principal Balance, the Class B-2 Principal Balance, the Class B-3 Principal
Balance, the Class B-4 Principal Balance and the Class B-5 Principal Balance as
of such Determination Date.

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

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

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

            Closing Date: The date of initial issuance of the Certificates, as
set forth in Section 11.21.

            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.

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

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

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

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

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

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

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

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

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

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

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

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

            Custodial Agreement: The Custodial Agreement, if any, from time to
time in effect between the Custodian named therein, the Seller, the Master
Servicer and the 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 Rating Agency.

            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.

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

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

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

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

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

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

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

            Eligible Account: One or more accounts (i) that are maintained with
a depository institution (which may be the Master Servicer) whose long-term debt
obligations (or, in the case of a depository institution which is part of a
holding company structure, the long-term debt obligations of such parent holding
company) at the time of deposit therein are rated at least "AA" (or the
equivalent) by each Rating Agency, (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 Rating Agency and would not cause the Trust Estate to fail to
qualify as a REMIC or result in the imposition of any federal tax on the REMIC.

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

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

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

      (iii) commercial or finance company paper which is then rated in the
            highest long-term commercial or finance company paper rating
            category 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 any Rating Agency or result
            in any of such rated Certificates being placed on credit review
            status (other than for possible upgrading) by any 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
            Rating Agency, 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 any Rating Agency or result in any of such
            rated Certificates being placed on credit review status (other than
            for possible upgrading) by any 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 any Rating Agency or result in any of such
            rated Certificates being placed on credit review status (other than
            for possible upgrading) by any 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 any Rating Agency or result in any of such rated
            Certificates being placed on credit review status (other than for
            possible upgrading) by any 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 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 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 November 25, 2015, which corresponds to the
"latest possible maturity date" for purposes of Section 860G(a)(1) of the
Internal Revenue Code of 1986, as amended.

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

            Fixed Retained Yield: The fixed percentage of interest on each
Mortgage Loan with a Mortgage Interest Rate greater than the sum of (a) 7.250%,
(b) the 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) 7.250%, (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 $4,009,323.84 minus the aggregate amount of Fraud Losses
allocated solely to the Class B Certificates in accordance with Section 4.02(a)
since the Cut-Off Date, and (Y) from the first through fifth anniversary of the
Cut-Off Date, an amount equal to (1) the lesser of (a) the Fraud Loss Amount as
of the most recent anniversary of the Cut-Off Date and (b) 1.00% of the
aggregate outstanding principal balance of all of the Mortgage Loans as of the
most recent anniversary of the Cut-Off Date minus (2) the Fraud Losses allocated
solely to the Class B Certificates in accordance with Section 4.02(a) since the
most recent anniversary of the Cut-Off Date. On and after the Cross-Over Date or
after the fifth anniversary of the Cut-Off Date the Fraud Loss Amount shall be
zero.

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

            Holder: See "Certificateholder."

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

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

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

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

            Interest Accrual Amount: As to any Distribution Date and any Class
of Class A Certificates (other than the Class A-PO Certificates), (i) the
product of (a) 1/12th of the Class A Pass-Through Rate for such Class and (b)
the Principal Balance of such Class as of the Determination Date immediately
preceding such Distribution Date minus (ii) the Class A Interest Percentage of
such Class of (a) any Non-Supported Interest Shortfall allocated to the Class A
Certificates 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 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). The Class A-PO Certificates have no
Interest Accrual Amount.

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

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

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

            Liquidation Expenses: Expenses incurred by a Servicer in connection
with the liquidation of any defaulted Mortgage Loan or property acquired in
respect thereof (including, without limitation, legal fees and expenses,
committee or referee fees, and, if applicable, brokerage commissions and
conveyance taxes), any unreimbursed advances expended by such Servicer pursuant
to its Servicing Agreement or the Master Servicer or 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.

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

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

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

            Master Servicing Fee Rate: As set forth in Section 11.26.

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

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

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

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

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

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

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

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

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

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

            Mortgage Loan Purchase Agreement: The mortgage loan purchase
agreement dated as of October 27, 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 and F-2, 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-2 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 applicable 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 7.250%.

            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 according to the
percentage obtained by dividing the Class A Non-PO Principal Balance by the sum
of the Class A Non-PO Principal Balance and the Class B Principal Balance and
(b) the Class B Certificates according to the percentage obtained by dividing
the Class B Principal Balance by the sum of the Class A Non-PO Principal Balance
and the Class B Principal Balance.

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

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

            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 fifth sentences of the
definition of Principal Balance or (b) the Principal Balance of a Class of Class
B Certificates with a lower numerical designation would be reduced with respect
to such Distribution Date as a result of the application of the proviso in the
definition of Class B-1 Principal Balance, Class B-2 Principal Balance, Class
B-3 Principal Balance, Class B-4 Principal Balance, Class B-5 Principal Balance
or Class B-6 Principal Balance.

            Original Class A Non-PO Principal Balance: The sum of the Original
Principal Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5
and Class A-R 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 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.

            Parent Power(R)Guaranty Agreement for Real Estate: As defined in the
MLCC Servicing Agreement.

            Parent Power(R)Guaranty and Security Agreement for Security Account:
As defined in the MLCC Servicing Agreement.

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

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

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

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

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

            Periodic Advance: The aggregate of the advances required to be made
by a Servicer on any Distribution Date pursuant to its Servicing Agreement or by
the Master Servicer or the Trustee hereunder, the amount of any such advances
being equal to the total of all Monthly Payments (adjusted, in each case (i) in
respect of interest, to the applicable Mortgage Interest Rate less the 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.

            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.

            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.

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

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

  November 2000 through October 2005............................         0%
  November 2005 through October 2006.............................       30%
  November 2006 through October 2007.............................       40%
  November 2007 through October 2008.............................       60%
  November 2008 through October 2009.............................       80%
  November 2009 and thereafter...................................      100%

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

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

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

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

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

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

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

            Priority Amount: For any Distribution Date, the lesser of (i) the
Principal Balance of the Class A-4 Certificates and (ii) the sum of (A) the
product of (1) the Priority Percentage and (2) the Scheduled Principal Amount
and (B) the product of (1) the Priority Percentage, (2) the Prepayment Shift
Percentage and (3) the Unscheduled Principal Amount.

            Priority Percentage: The Principal Balance of the Class A-4
Certificates divided by the Pool Balance (Non-PO Portion).

            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 October 23, 2000, relating to the Class A, Class
B-1, Class B-2 and Class B-3 Certificates.

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

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

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

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

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

            Relevant Anniversary: See "Bankruptcy Loss Amount."

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

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

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

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

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

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

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

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

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

            Scheduled Principal Amount: The sum for each outstanding Mortgage
Loan (including each defaulted Mortgage Loan, other than a Liquidated Loan, with
respect to which the related Mortgaged Property has been acquired by the Trust
Estate) of the product of (A) the Non-PO Fraction for such Mortgage Loan and (B)
the sum of the amounts described in clauses Iy(i) and Iy(iv) of the definition
of Class A Non-PO Optimal Principal Amount, but without such amounts being
multiplied by the Class A Percentage.

            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., Bank of
America, N.A., ABN AMRO Mortgage Group, Inc., National City Mortgage Co., Marine
Midland Mortgage Corporation, Chase Manhattan Mortgage Corporation, Fleet
Mortgage Corp., Old Kent Mortgage Company, Downey Savings & Loan Association,
F.A., MLCC, HomeSide Lending, Inc., Firstar Bank, N.A., The Huntington Mortgage
Company, Washington Mutual Bank, F.A. and SunTrust Mortgage, Inc. 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 $2,385,992.00 minus the sum of (i) the aggregate amount of Special
Hazard Losses allocated solely to the Class B Certificates in accordance with
Section 4.02(a) and (ii) the Special Hazard Adjustment Amount (as defined below)
as most recently calculated. For each anniversary of the Cut-Off Date, the
Special Hazard Adjustment Amount shall be calculated and shall be equal to the
amount, if any, by which the amount calculated in accordance with the preceding
sentence (without giving effect to the deduction of the Special Hazard
Adjustment Amount for such anniversary) exceeds the greater of (A) the product
of the Special Hazard Percentage for such anniversary multiplied by the
outstanding principal balance of all the Mortgage Loans on the Distribution Date
immediately preceding such anniversary, (B) twice the outstanding principal
balance of the Mortgage Loan 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.

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

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

            Unscheduled Principal Amount: The sum for each outstanding Mortgage
Loan (including each defaulted Mortgage Loan, other than a Liquidated Loan, with
respect to which the related Mortgaged Property has been acquired by the Trust
Estate) of the product of (A) the Non-PO Fraction for such Mortgage Loan and (B)
the sum of the amounts described in clauses Iy(ii) and Iy(iii) of the definition
of Class A Non-PO Optimal Principal Amount, but without such amounts being
multiplied by the Class A Prepayment Percentage.

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

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

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

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

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

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

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

            WFHM Servicing Agreement: The Servicing Agreement providing for the
servicing of the Exhibit F-1 Mortgage Loans 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 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, (d)
all of the Seller's right, title and interest in and to each Mortgage 100SM
Pledge Agreement, each Parent Power(R) Guaranty and Security Agreement for
Securities Account and each Parent Power(R) Guaranty Agreement for Real Estate
with respect to each MLCC Additional Collateral Mortgage Loan, and (e) proceeds
of all the foregoing.

            In connection with such assignment, the Seller shall, with respect
to each Mortgage Loan, deliver, or cause to be delivered, to the 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, has executed and delivered to or upon the order of the Seller, in
exchange for the Mortgage Loans together with all other assets included in the
definition of "Trust Estate," receipt of which is hereby acknowledged,
Certificates in authorized denominations which evidence ownership of the entire
Trust Estate.

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

            The Seller hereby designates the Classes of Class A Certificates
(other than the Class A-R Certificate) and the Classes of Class B Certificates
as classes of "regular interests" and the Class A-R Certificate as the single
class of "residual interest" in the REMIC for the purposes of Code Sections
860G(a)(1) and 860G(a)(2), respectively. The Closing Date is hereby designated
as the "Startup Day" of the REMIC within the meaning of Code Section 860G(a)(9).
The "latest possible maturity date" of the regular interests in the REMIC is
November 25, 2015 for purposes of Code Section 860G(a)(1).

            SECTION 2.06 OPTIONAL SUBSTITUTION OF MORTGAGE LOANS.

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


                                   ARTICLE III

                  ADMINISTRATION OF THE TRUST ESTATE: SERVICING
                              OF THE MORTGAGE LOANS

            SECTION 3.01 CERTIFICATE ACCOUNT.

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

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

            (i) Periodic Advances pursuant to Section 3.03(a) made by the Master
      Servicer or the 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
the Trust Estate to fail to qualify as a REMIC while any Certificates are
outstanding. Any amounts deposited in the Certificate Account prior to the
Distribution Date shall be invested for the account of the Master Servicer and
any investment income thereon shall be additional compensation to the Master
Servicer for services rendered under this Agreement. The amount of any losses
incurred in respect of any such investments shall be deposited in the
Certificate Account by the Master Servicer out of its own funds immediately as
realized.

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

            SECTION 3.02 PERMITTED WITHDRAWALS FROM THE CERTIFICATE ACCOUNT.

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

            (i) to reimburse the Master Servicer, the Trustee or any Servicer
      for Periodic Advances made by the Master Servicer or the Trustee pursuant
      to Section 3.03(a) or any Servicer pursuant to any Servicing Agreement
      with respect to previous Distribution Dates, such right to reimbursement
      pursuant to this subclause (i) being limited to amounts received on or in
      respect of particular Mortgage Loans (including, for this purpose,
      Liquidation Proceeds, REO Proceeds and proceeds from the purchase, sale,
      repurchase or substitution of Mortgage Loans pursuant to Sections 2.02,
      2.03, 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 Trust Estate of REMIC status
for federal income tax purposes or (iii) the imposition of any Prohibited
Transaction Tax or any federal taxes on the REMIC or the Trust Estate. The
Master Servicer shall have full power and authority in its sole discretion to
take any action with respect to the Trust Estate as may be necessary or
advisable to avoid the circumstances specified including clause (ii) or (iii) of
the preceding sentence.

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

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

            The relationship of the Master Servicer to the Trustee under this
Agreement is intended by the parties to be that of an independent contractor and
not that of a joint 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 REMIC.

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

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

            SECTION 3.09 TERMINATION AND SUBSTITUTION OF SERVICING AGREEMENTS.

            Upon the occurrence of any event for which a Servicer may be
terminated pursuant to its Servicing Agreement, the Master Servicer shall
promptly deliver to the Seller and the Trustee an Officer's Certificate
certifying that an event has occurred which may justify termination of such
Servicing Agreement, describing the circumstances surrounding such event and
recommending what action should be taken by the Trustee with respect to such
Servicer. If the Master Servicer recommends that such Servicing Agreement be
terminated, the Master Servicer's certification must state that the breach is
material and not merely technical in nature. Upon written direction of the
Master Servicer, based upon such certification, the Trustee shall promptly
terminate such Servicing Agreement. Notwithstanding the foregoing, in the event
that (i) WFHM fails 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) On each Distribution Date, the Pool Distribution Amount will be
applied in the following amounts, to the extent the Pool Distribution Amount is
sufficient therefor, in the manner and in the order of priority as follows:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                  (A) 55.6512016857% to the Class A-5 Certificates, until the
            Principal Balance thereof has been reduced to zero; and

                  (B) 44.3487983143%, sequentially, as follows:

                        first, to the Class A-4 Certificates, up to the Priority
                  Amount for such Distribution Date;

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

                        third, concurrently, 50.0000000000% to the Class A-1
                  Certificates and 50.0000000000% to the Class A-2 Certificates,
                  until the Principal Balance of the Class A-1 Certificates has
                  been reduced to zero;

                        fourth, concurrently, to the Class A-2 and Class A-3
                  Certificates, pro rata, until the Principal Balance of each
                  such Class has been reduced to zero; and

                        fifth, to the Class A-4 Certificates, without regard to
                  the Priority Amount for 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) On each Distribution Date other than the Final Distribution Date
(if such Final Distribution Date is in connection with a purchase of the assets
of the Trust Estate by the Seller), the Paying Agent shall, on behalf of the
Master Servicer, from funds remitted to it by the Master Servicer, distribute to
each Certificateholder of record on the preceding Record Date (other than as
provided in Section 9.01 respecting the final distribution to Certificateholders
or in the last paragraph of this Section 4.01(e) respecting the final
distribution in respect of any Class) either in immediately available funds by
wire transfer to the account of such Certificateholder at a bank or other entity
having appropriate facilities therefor, if such Certificateholder holds
Certificates having a Denomination at least equal to that specified in Section
11.23, 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 and the Class B Distribution Amount with respect to each Class of
Class B Certificates.

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

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

            SECTION 4.02 ALLOCATION OF REALIZED LOSSES.

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

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

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

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

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

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

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

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

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

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

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

            (d) [Intentionally Left Blank]

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

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

            SECTION 4.03 PAYING AGENT.

            (a) The Master Servicer hereby appoints the 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 AND THE SELLER.

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

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

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

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

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

            (v) the amount of any Periodic Advance by any Servicer, the Master
      Servicer or the 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) the Class A-PO Deferred Amount, if any;

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

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

and shall deliver a copy of each type of statement to the 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 Certificate) with a $1,000 Denomination, and as a
dollar amount per Class A-R Certificate with a $100 Denomination.

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

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

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

            "Unless this certificate is presented by an authorized
representative of [the Clearing Agency] to the 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 Certificate may be transferred directly or indirectly to a
"disqualified organization" within the meaning of Code Section 860E(e)(5) or an
agent of a disqualified organization (including a broker, nominee, or
middleman), to a Plan or a Person acting on behalf of or investing the assets of
a Plan (such Plan or Person, an "ERISA Prohibited Holder") or to an individual,
corporation, partnership or other person unless such transferee (i) is not a
Non-U.S. Person or (ii) is a Non-U.S. Person that holds the Class A-R
Certificate in connection with the conduct of a trade or business within the
United States and has furnished the transferor and the 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
Certificate to it is in accordance with the requirements of the Code and the
regulations promulgated thereunder and that such transfer of the Class A-R
Certificate will not be disregarded for federal income tax purposes (any such
person who is not covered by clauses (i), (ii) or (iii) above being referred to
herein as a "Non-permitted Foreign Holder"), and any such purported transfer
shall be void and have no effect. The Trustee shall not execute, and shall not
authenticate (or cause the Authenticating Agent to authenticate) and deliver, a
new Class A-R Certificate in connection with any such transfer to a disqualified
organization or agent thereof (including a broker, nominee or middleman), an
ERISA Prohibited Holder or a Non-permitted Foreign Holder, and neither the
Certificate Registrar nor the Trustee shall accept a surrender for transfer or
registration of transfer, or register the transfer of, the Class A-R
Certificate, unless the transferor shall have provided to the 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 Certificate to disqualified
organizations, ERISA Prohibited Holders or Non-permitted Foreign Holders. Such
affidavit shall also contain the statement of the transferee that (i) the
transferee has historically paid its debts as they have come due and intends to
do so in the future, (ii) the transferee understands that it may incur
liabilities in excess of cash flows generated by the residual interest, (iii)
the transferee intends to pay taxes associated with holding the residual
interest as they become due and (iv) the transferee will not transfer the Class
A-R Certificate to any Person who does not provide an affidavit substantially in
the form attached as Exhibit H hereto.

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

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

            SECTION 5.03 MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES.

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

            SECTION 5.04 PERSONS DEEMED OWNERS.

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

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

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

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

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

            SECTION 5.06 MAINTENANCE OF OFFICE OR AGENCY.

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

            SECTION 5.07 DEFINITIVE CERTIFICATES.

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

            SECTION 5.08 NOTICES TO CLEARING AGENCY.

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


                                   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. 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; 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) by any 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 the REMIC to federal, state or local tax or cause the REMIC to fail
to qualify as a REMIC, which Opinion of Counsel shall be at the sole expense of
the Trustee.

            SECTION 8.11 AUTHENTICATING AGENT.

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

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

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

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

            SECTION 8.12 SEPARATE TRUSTEES AND CO-TRUSTEES.

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

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

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

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

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

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

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

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

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

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

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

            SECTION 8.13 APPOINTMENT OF CUSTODIANS.

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

            SECTION 8.14 TAX MATTERS; COMPLIANCE WITH REMIC PROVISIONS.

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

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

            (b) Notwithstanding anything in this Agreement to the contrary, each
of the Master Servicer and the Trustee shall pay from its own funds, without any
right of reimbursement therefor, the amount of any costs, liabilities and
expenses incurred by the Trust Estate (including, without limitation, any and
all federal, state or local taxes, including taxes imposed on "prohibited
transactions" within the meaning of the REMIC Provisions) if and to the extent
that such costs, liabilities and expenses arise from a failure of the Master
Servicer or the Trustee, 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 Certificate, the amounts, if any, which remain on deposit in
the Certificate Account (other than amounts retained to meet claims) after
application pursuant to clauses (i), (ii) and (iii) above and payment to the
Master Servicer of any amounts it is entitled as reimbursement or otherwise
hereunder. Notwithstanding the foregoing, if the price paid pursuant to clause
(i) of the first paragraph of this Section 9.01, after reimbursement to the
Servicers, the Master Servicer and the Trustee of any Periodic Advances, is
insufficient to pay in full the amounts set forth in clauses (i), (ii) and (iii)
of this paragraph, then any shortfall in the amount available for distribution
to Certificateholders shall be allocated in reduction of the amounts otherwise
distributable on the Final Distribution Date in the same manner as Realized
Losses are allocated pursuant to Section 4.02(a) hereof. Such distribution on
the Final Distribution Date shall be in lieu of the distribution otherwise
required to be made on such Distribution Date in respect of each Class of
Certificates.

            In the event that all of the Certificateholders shall not surrender
their Certificates for final payment and cancellation within three months
following the Final Distribution Date, the 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 the REMIC to federal tax or cause the
Trust Estate to fail to qualify as a REMIC at any time that any Certificates are
outstanding:

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

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


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

            SECTION 10.01 AMENDMENT.

            (a) This Agreement or any Custodial Agreement may be amended from
time to time by the Seller, the Master Servicer and the Trustee, without the
consent of any of the Certificateholders, (i) to cure any ambiguity or mistake,
(ii) to correct or supplement any provisions herein or therein which may be
inconsistent with any other provisions herein or therein or in the related
Prospectus, (iii) to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust Estate
as a REMIC at all times that any Certificates are outstanding or to avoid or
minimize the risk of the imposition of any federal tax on the Trust Estate or
the REMIC pursuant to the Code that would be a claim against the Trust Estate,
provided that (a) the Trustee has received an Opinion of Counsel to the effect
that such action is necessary or desirable to maintain such qualification or to
avoid or minimize the risk of the imposition of any such tax and (b) such action
shall not, as evidenced by such Opinion of Counsel, adversely affect in any
material respect the interests of any Certificateholder, (iv) to change the
timing and/or nature of deposits into the Certificate Account provided that such
change shall not, as evidenced by an Opinion of Counsel, adversely affect in any
material respect the interests of any Certificateholder, (v) to modify,
eliminate or add to the provisions of Section 5.02 or any other provisions
hereof restricting transfer of the Certificates, provided that the Master
Servicer for purposes of Section 5.02 has determined in its sole discretion that
any such modifications to this Agreement will neither adversely affect the
rating on the Certificates nor give rise to a risk that either the Trust Estate
or the REMIC or any of the Certificateholders will be subject to a tax caused by
a transfer to a non-permitted transferee and (vi) to make any other provisions
with respect to matters or questions arising under this Agreement or such
Custodial Agreement which shall not be materially inconsistent with the
provisions of this Agreement, provided that such action shall not, as evidenced
by an Opinion of Counsel, adversely affect in any material respect the interests
of any Certificateholder. Notwithstanding the foregoing, any amendment pursuant
to clause (iv) or (vi) shall not be deemed to adversely affect in any material
respect the interest of Certificateholders and no Opinion of Counsel to that
effect shall be required if the person requesting the amendment instead obtains
a letter from each Rating Agency stating that the amendment would not result in
the downgrading or withdrawal of the respective ratings then assigned to the
Certificates.

            This Agreement or any Custodial Agreement may also be amended from
time to time by the Seller, the Master Servicer and the Trustee 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 the REMIC to tax or cause the Trust Estate to fail to qualify as a
REMIC at any time that any Certificates are outstanding.

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

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

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

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

            SECTION 10.02 RECORDATION OF AGREEMENT.

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

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

            SECTION 10.03 LIMITATION ON RIGHTS OF CERTIFICATEHOLDERS.

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

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

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

            SECTION 10.04 GOVERNING LAW; JURISDICTION.

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

            SECTION 10.05 NOTICES.

            All demands, notices and communications hereunder shall be in
writing and shall be deemed to have been duly given if personally delivered at
or mailed by certified or registered mail, return receipt requested (i) in the
case of the Seller, to 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 and (iii) in the case of the Trustee, to the Corporate Trust
Office, or such other address as may hereafter be furnished to the Seller and
the Master Servicer in writing by the Trustee, in each case Attention: Corporate
Trust Department. Any notice required or permitted to be mailed to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown in the Certificate Register. Any notice mailed
or transmitted within the time prescribed in this Agreement shall be
conclusively presumed to have been duly given, whether or not the addressee
receives such notice, provided, however, that any demand, notice or
communication to or upon the Seller, the Master Servicer or the Trustee shall
not be effective until received.

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

            SECTION 10.06 SEVERABILITY OF PROVISIONS.

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

            SECTION 10.07 SPECIAL NOTICES TO RATING AGENCIES.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            (i) reports prepared pursuant to Section 3.05; and

            (ii) statements prepared pursuant to Section 4.04.

            SECTION 10.08 COVENANT OF SELLER.

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

            SECTION 10.09 RECHARACTERIZATION.

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


                                   ARTICLE XI

                             TERMS FOR CERTIFICATES

            SECTION 11.01 CLASS A FIXED PASS-THROUGH RATE.

            The Class A Fixed Pass-Through Rate is 7.250% per annum.

            SECTION 11.02 CUT-OFF DATE.

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

            SECTION 11.03 CUT-OFF DATE AGGREGATE PRINCIPAL BALANCE.

            The Cut-Off Date Aggregate Principal Balance is $200,466,191.95.

            SECTION 11.04 ORIGINAL CLASS A PERCENTAGE.

            The Original Class A Percentage is 97.59620639%.

            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             $ 25,000,000.00
                    Class A-2             $ 34,652,000.00
                    Class A-3             $  9,652,000.00
                    Class A-4             $ 17,326,000.00
                    Class A-5             $108,708,000.00
                    Class A-PO            $    316,916.46
                    Class A-R             $        100.00

            SECTION 11.06 ORIGINAL CLASS A NON-PO PRINCIPAL BALANCE.

            The Original Class A Non-PO Principal Balance is $195,338,100.00.

            SECTION 11.07 ORIGINAL SUBORDINATED PERCENTAGE.

            The Original Subordinated Percentage is 2.40379361%.

            SECTION 11.08 ORIGINAL CLASS B-1 PERCENTAGE.

            The Original Class B-1 Percentage is 1.05121540%.

            SECTION 11.09 ORIGINAL CLASS B-2 PERCENTAGE.

            The Original Class B-2 Percentage is 0.45066363%.

            SECTION 11.10 ORIGINAL CLASS B-3 PERCENTAGE.

            The Original Class B-3 Percentage is 0.35073822%.

            SECTION 11.11 ORIGINAL CLASS B-4 PERCENTAGE.

            The Original Class B-4 Percentage is 0.30077551%.

            SECTION 11.12 ORIGINAL CLASS B-5 PERCENTAGE.

            The Original Class B-5 Percentage is 0.09992542%.

            SECTION 11.13 ORIGINAL CLASS B-6 PERCENTAGE.

            The Original Class B-6 Percentage is 0.15047543%.

            SECTION 11.14 ORIGINAL CLASS B PRINCIPAL BALANCE.

            The Original Class B Principal Balance is $4,811,175.49.

            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              $ 2,104,000.00
            Class B-2              $   902,000.00
            Class B-3              $   702,000.00
            Class B-4              $   602,000.00
            Class B-5              $   200,000.00
            Class B-6              $   301,175.49

            SECTION 11.16 ORIGINAL CLASS B-1 FRACTIONAL INTEREST.

            The Original Class B-1 Fractional Interest is 1.35257821%.

            SECTION 11.17 ORIGINAL CLASS B-2 FRACTIONAL INTEREST.

            The Original Class B-2 Fractional Interest is 0.90191457%.

            SECTION 11.18 ORIGINAL CLASS B-3 FRACTIONAL INTEREST.

            The Original Class B-3 Fractional Interest is 0.55117635%.

            SECTION 11.19 ORIGINAL CLASS B-4 FRACTIONAL INTEREST.

            The Original Class B-4 Fractional Interest is 0.25040085%.

            SECTION 11.20 ORIGINAL CLASS B-5 FRACTIONAL INTEREST.

            The Original Class B-5 Fractional Interest is 0.15047543%.

            SECTION 11.21 CLOSING DATE.

            The Closing Date is October 27, 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 $20,046,619.20 (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 Certificates (other than the Class A-R
Certificate) and the Class B Certificates (other than the Class B-5 and Class
B-6 Certificates), the minimum Denomination eligible for wire transfer on each
Distribution Date is $500,000. The Class A-R, Class B-5 and Class B-6
Certificates are not eligible for wire transfer.

            SECTION 11.24 SINGLE CERTIFICATE.

            A Single Certificate for each Class of Class A Certificates (other
than the Class A-R Certificate) 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-R Certificate
represents a $100 Denomination. A Single Certificate for the Class B-4
Certificates represents a $250,000.00 Denomination. A Single Certificate for the
Class B-5 Certificates represents a $200,000.00 Denomination. A Single
Certificate for the Class B-6 Certificates represents a $301,175.49
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.

<PAGE>

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


                                    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 27th day of October, 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 27th day of October, 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 27th day of October, 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 2000-11 Applicable Unscheduled Principal Receipt Period

                                          Full Unscheduled   Partial Unscheduled
               Servicer                  Principal Receipts  Principal Receipts
               --------                  ------------------  ------------------
Wells Fargo Home Mortgage, Inc.               Mid-Month           Mid-Month
  (Exhibit F-1)
Firstar Bank, N.A.                            Mid-Month          Prior Month
Chase Manhattan Mortgage Corporation          Mid-Month          Prior Month
Fleet Funding Corp.                           Mid-Month          Prior Month
Countrywide Home Loans, Inc.                 Prior Month         Prior Month
Downey Savings & Loan Association, F.A.       Mid-Month          Prior Month
SunTrust Mortgage, Inc.                       Mid-Month          Prior Month
The Huntington Mortgage Company               Mid-Month          Prior Month
HomeSide Lending                             Prior Month         Prior Month
National City Mortgage Company                Mid-Month          Prior Month
Bank of America, N.A.                        Prior Month         Prior Month
Merrill Lynch Credit Corporation             Prior Month         Prior Month
ABN AMRO Mortgage Group, Inc.                 Mid-Month          Prior Month
Marine Midland Mortgage Corporation           Mid-Month          Prior Month
Old Kent Mortgage Company                     Mid-Month          Prior Month
Washington Mutual Bank, F.A.                  Mid-Month          Prior Month

<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 2000-11 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

            THIS CERTIFIES THAT ___________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class A-1 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of October 27, 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 7.000% 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.

<PAGE>

            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 2000-11 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

            THIS CERTIFIES THAT ___________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class A-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 October 27, 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 7.500% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class 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.

<PAGE>

            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 2000-11 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 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ___________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class A-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 October 27, 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-3 Certificates required to be distributed to
Holders of the Class A-3 Certificates on such Distribution Date, subject to
adjustment in certain events as specified in the Agreement. Distributions in
reduction of the Principal Balance of certain Classes of Class A Certificates
may not commence on the first Distribution Date specified above. Distributions
of principal will be allocated among the Classes of 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 7.000% 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.

            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.

<PAGE>

            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]

  [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 2000-11 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.

            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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ___________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class A-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 October 27, 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. 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-4 Certificates applicable to each Distribution Date will be 7.250% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class 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.

<PAGE>

            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 2000-11 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ___________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class A-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 October 27, 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 7.250% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-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.

<PAGE>

            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 2000-11, 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:  October 1, 2000

CUSIP No.:                       First Distribution Date:  November 27, 2000

                                 Denomination: $

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

<PAGE>

            THIS CERTIFIES THAT ____________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class A-PO Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans"), formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of October 27, 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.

<PAGE>

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

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

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-11, 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT __________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holder of the Class A-R Certificate with respect to a Trust
Estate consisting of a pool of fixed interest rate, conventional, monthly pay,
fully amortizing, first lien, one- to four-family residential mortgage loans,
other than the Fixed Retained Yield, if any, with respect thereto, and which may
include loans secured by shares issued by cooperative housing corporations (the
"Mortgage Loans"), formed by Wells Fargo Asset Securities Corporation
(hereinafter called the "Seller", which term includes any successor entity under
the Agreement referred to below). The Trust Estate was created pursuant to a
Pooling and Servicing Agreement dated as of October 27, 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 7.250% per
annum. The amount of interest which accrues on this Certificate in any month
will be subject to reduction with respect to any Non-Supported Interest
Shortfall and the interest portion of certain Realized Losses allocated to the
Class A-R Certificate, as described in the Agreement.

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

<PAGE>

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

Dated:



                                       First Union National Bank,
                                            Trustee



                                       By_______________________________________
                                            Authorized Officer


Countersigned:

First Union National Bank,
  Trustee

By ________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A CERTIFICATES
AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-11, 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ____________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-1 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans") formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of October 27, 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 as specified in the Agreement, any
Class B-1 Distribution Amount required to be distributed to Holders of the Class
B-1 Certificates on such Distribution Date, subject to adjustment, in certain
events, as specified in the Agreement. The pass-through rate on the Class B-1
Certificates applicable to each Distribution Date will be 7.250% per annum. The
amount of interest which accrues on this Certificate in any month will be
subject to reduction with respect to any Non-Supported Interest Shortfall and
the interest portion of certain Realized Losses allocated to the Class B-1
Certificates, as described in the Agreement.

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

<PAGE>

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

Dated:



                                       First Union National Bank,
                                            Trustee



                                       By_______________________________________
                                            Authorized Officer


Countersigned:

First Union National Bank,
  Trustee

By ________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A CERTIFICATES
AND THE CLASS B-1 CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-11, 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ____________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-2 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans") formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of October 27, 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 each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-2 Distribution Amount required to be distributed to
Holders of the Class B-2 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-2 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-2 Certificates, as described in the Agreement.

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

<PAGE>

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

Dated:



                                       First Union National Bank,
                                            Trustee



                                       By_______________________________________
                                            Authorized Officer


Countersigned:

First Union National Bank,
  Trustee

By ________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES AND THE CLASS B-2 CERTIFICATES AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-11, 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT _______________________________ is the
registered owner of the Percentage Interest evidenced by this Certificate in
monthly distributions to the Holders of the Class B-3 Certificates with respect
to a Trust Estate consisting of a pool of fixed interest rate, conventional,
monthly pay, fully amortizing, first lien, one- to four-family residential
mortgage loans, other than the Fixed Retained Yield, if any, with respect
thereto, and which may include loans secured by shares issued by cooperative
housing corporations (the "Mortgage Loans") formed by Wells Fargo Asset
Securities Corporation (hereinafter called the "Seller", which term includes any
successor entity under the Agreement referred to below). The Trust Estate was
created pursuant to a Pooling and Servicing Agreement dated as of October 27,
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 each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-3 Distribution Amount required to be distributed to
Holders of the Class B-3 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-3 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-3 Certificates, as described in the Agreement.

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

<PAGE>

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

Dated:



                                       First Union National Bank,
                                            Trustee



                                       By_______________________________________
                                            Authorized Officer


Countersigned:

First Union National Bank,
  Trustee

By ________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES, THE CLASS B-2 CERTIFICATES AND THE
CLASS B-3 CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-11, 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ____________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-4 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans") formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of October 27, 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 each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-4 Distribution Amount required to be distributed to
Holders of the Class B-4 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-4 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-4 Certificates, as described in the Agreement.

            Distributions on this Certificate will be made on behalf of the
Trustee either by the Master Servicer or by a Paying Agent appointed by the
Master Servicer by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register, unless such
Person is entitled to receive payments by wire transfer in immediately available
funds in accordance with the Pooling and Servicing Agreement and such Person has
notified the Master Servicer pursuant to the Pooling and Servicing Agreement
that such payments are to be made by wire transfer 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.

<PAGE>

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

Dated:



                                       First Union National Bank,
                                            Trustee



                                       By_______________________________________
                                            Authorized Officer


Countersigned:

First Union National Bank,
  Trustee

By ________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES, THE CLASS B-2 CERTIFICATES, THE CLASS
B-3 CERTIFICATES AND THE CLASS B-4 CERTIFICATES AS DESCRIBED IN THE POOLING AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"). OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-11, 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ____________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-5 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans") formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of October 27, 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 each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-5 Distribution Amount required to be distributed to
Holders of the Class B-5 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-5 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-5 Certificates, as described in the Agreement.

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

<PAGE>

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

Dated:



                                       First Union National Bank,
                                            Trustee



                                       By_______________________________________
                                            Authorized Officer


Countersigned:

First Union National Bank,
  Trustee

By ________________________
   Authorized Officer

<PAGE>

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

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES, THE CLASS B-1 CERTIFICATES, THE CLASS B-2 CERTIFICATES, THE CLASS
B-3 CERTIFICATES, THE CLASS B-4 CERTIFICATES AND THE CLASS B-5 CERTIFICATES AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED
TO HEREIN.

EXCEPT AS PROVIDED IN SECTION 5.02(C) OF THE POOLING AND SERVICING AGREEMENT
REFERRED TO HEREIN, THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO
ANY PERSON THAT HAS NOT DELIVERED A REPRESENTATION LETTER STATING EITHER (A)
THAT THE TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN, AS DEFINED IN SECTION
3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A
MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
(COLLECTIVELY, A "PLAN"), AND IS NOT ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN OR (B) SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE POOLING AND
SERVICING AGREEMENT, THAT THE SOURCE OF FUNDS USED TO PURCHASE THIS CERTIFICATE
IS AN "INSURANCE COMPANY GENERAL ACCOUNT."

<PAGE>

                        MORTGAGE PASS-THROUGH CERTIFICATE
                            SERIES 2000-11, 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:  October 1, 2000

CUSIP No.:                                 First Distribution Date: November 27,
                                           2000

Percentage Interest evidenced              Denomination:  $
by this Certificate: %

Final Scheduled Maturity Date:  November 25, 2015

<PAGE>

            THIS CERTIFIES THAT ____________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in monthly
distributions to the Holders of the Class B-6 Certificates with respect to a
Trust Estate consisting of a pool of fixed interest rate, conventional, monthly
pay, fully amortizing, first lien, one- to four-family residential mortgage
loans, other than the Fixed Retained Yield, if any, with respect thereto, and
which may include loans secured by shares issued by cooperative housing
corporations (the "Mortgage Loans") formed by Wells Fargo Asset Securities
Corporation (hereinafter called the "Seller", which term includes any successor
entity under the Agreement referred to below). The Trust Estate was created
pursuant to a Pooling and Servicing Agreement dated as of October 27, 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 each Class of Class B
Certificates bearing a lower numerical designation as specified in the
Agreement, any Class B-6 Distribution Amount required to be distributed to
Holders of the Class B-6 Certificates on such Distribution Date, subject to
adjustment, in certain events, as specified in the Agreement. The pass-through
rate on the Class B-6 Certificates applicable to each Distribution Date will be
7.250% per annum. The amount of interest which accrues on this Certificate in
any month will be subject to reduction with respect to any Non-Supported
Interest Shortfall and the interest portion of certain Realized Losses allocated
to the Class B-6 Certificates, as described in the Agreement.

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

<PAGE>

            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 2000-11 Certificates]

                    WELLS FARGO ASSET SECURITIES CORPORATION
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 2000-11

            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 October 27, 2000
relating to the issuance of Mortgage Pass-Through Certificates, Series 2000-11
(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.

<PAGE>

            IN WITNESS WHEREOF, this Agreement is executed as of the date first
above written.


Address:                                   FIRST UNION NATIONAL BANK

401 South Tryon Street                     By:__________________________________
Charlotte, North Carolina, 28202           Name:________________________________
                                           Title:_______________________________


Address:                                   WELLS FARGO ASSET SECURITIES
                                           CORPORATION
7485 New Horizon Way
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 _________, 19__, before me, a notary public in
and for the State of ____________, personally appeared _______________, known to
me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the __________ of 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 _________, 19__, before me, a notary public in
and for the State of ____________, personally appeared _______________, known to
me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the __________ of 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 ________, 19__, before me, a notary public in and
for the State of ____________, personally appeared __________ _________, known
to me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the ____________________ of First Union
National Bank, a national banking association, one of the parties that executed
the foregoing instrument; and that he signed his name thereto by order of the
Board of Directors of said association.



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

[NOTARIAL SEAL]

<PAGE>

STATE OF                )
                        )  ss.:
COUNTY OF               )


            On this ____ day of ________, 19 , before me, a notary public in and
for the State of __________, personally appeared __________ __________, known to
me who, being by me duly sworn, did depose and say that he resides at
__________________________; that he is the _______________________ of
______________________, a _________________________, one of the parties that
executed the foregoing instrument; and that he signed his name thereto by order
of the Board of Directors of said association.



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

[NOTARIAL SEAL]

<PAGE>


                                   EXHIBIT F-1

      [Schedule of Mortgage Loans Serviced by WFHM in Frederick, Maryland]


<TABLE>
<CAPTION>
(i)           (ii)                                              (iii)        (iv)          (v)          (vi)           (vii)
--------     -------------------      -----      -------      --------      --------     --------     ----------     ----------
                                                                                           NET
MORTGAGE                                                                    MORTGAGE     MORTGAGE      CURRENT        ORIGINAL
LOAN                                              ZIP         PROPERTY      INTEREST     INTEREST      MONTHLY        TERM TO
NUMBER       CITY                     STATE       CODE          TYPE          RATE         RATE        PAYMENT        MATURITY
--------     -------------------      -----      -------      --------      --------     --------     ----------     ----------
<S>          <C>                      <C>        <C>           <C>          <C>           <C>         <C>             <C>
5147167      LONG VALLEY                NJ         7853          SFD          7.375         7.108     $ 3,219.74          180
5150870      LAKE FOREST                IL        60045          SFD          6.750         6.483     $ 4,690.03          180
5163292      BROOKLINE                  MA         2146          SFD          7.750         7.250     $ 7,530.21          180
5709773      BRYN MAWR                  PA        19010          SFD          8.250         7.250     $ 5,820.85          180
5715350      NEW CANAAN                 CT         6840          SFD          7.250         6.983     $ 5,751.04          180
5716031      BOCA RATON                 FL        33431          SFD          8.000         7.250     $ 3,249.22          180
5716632      OMAHA                      NE        68130          SFD          7.875         7.250     $ 4,400.81          180
5720397      COLUMBIA                   MO        65203          SFD          8.250         7.250     $ 3,063.22          180
5723183      GREAT NECK                 NY        11021          SFD          8.375         7.250     $ 3,420.99          180
5730859      CHANTILLY                  VA        20151          SFD          7.750         7.250     $ 2,823.83          180
5735731      POWAY                      CA        92064          SFD          7.625         7.250     $ 4,570.69          180
5737004      SUMMIT                     NJ         7901          SFD          8.125         7.250     $ 4,814.42          180
5738060      OAKLAND TWP                MI        48363          SFD          8.500         7.250     $ 6,893.18          180
5740404      FRISCO                     TX        75034          SFD          8.000         7.250     $ 5,695.69          180
5743238      DULUTH                     GA        30097          SFD          7.875         7.250     $ 2,940.20          180
5743594      HUNTSVILLE                 AL        35801          SFD          8.250         7.250     $ 3,036.54          180
5743635      BERNARDS                   NJ         7920          SFD          7.875         7.250     $ 2,513.40          180
5744789      EASTCHESTER                NY        10707          SFD          8.000         7.250     $ 4,081.01          180
5745553      SUDBURY                    MA         1776          SFD          8.500         7.250     $ 6,400.81          180
5746138      TALLAHASSEE                FL        32312          SFD          8.625         7.250     $ 3,968.33          180
5746322      HUNTINGTON                 NY        11743          SFD          8.625         7.250     $ 1,240.11          180
5746700      SOUTHLAKE                  TX        76092          SFD          7.875         7.250     $ 2,997.11          180
5747391      GARLAND                    TX        75043          SFD          8.500         7.250     $ 4,289.03          180
5747403      NEWTOWN                    CT         6470          SFD          8.375         7.250     $ 3,372.13          180
5747676      JAMUL                      CA        91935          SFD          8.375         7.250     $ 4,056.32          180
5748895      PRINCETON                  NJ         8540          SFD          8.250         7.250     $ 3,686.54          180
5749392      WESTLAKE VILLAGE           CA        91362          SFD          8.125         7.250     $ 2,696.08          180
5749593      CENTER MORICHES            NY        11934          SFD          8.250         7.250     $ 4,191.01          180
5749850      FAIRHAVEN                  MA         2719          SFD          8.750         7.250     $ 2,748.48          180
5749976      LIVERMORE                  CA        94550          SFD          8.750         7.250     $ 2,738.49          180
5751404      SPRINGBORO                 OH        45066          SFD          7.875         7.250     $ 3,793.80          180
5751732      ESCONDIDO                  CA        92025          SFD          7.875         7.250     $ 2,513.40          180
5751763      SOMERS                     NY        10589          SFD          8.375         7.250     $ 3,176.64          180
5751873      HAVERFORD                  PA        19041          SFD          8.250         7.250     $ 4,850.71          180
5752583      NARRAGANSETT               RI         2882          SFD          8.750         7.250     $ 4,497.52          180
5754717      FAYETTEVILLE               AR        72703          SFD          8.250         7.250     $ 3,998.43          180
5756520      WOODINVILLE                WA        98072          SFD          7.875         7.250     $ 2,845.35          180
5757005      SANTA ROSA                 CA        95404          SFD          7.750         7.250     $ 5,866.04          180
5757426      OCALA                      FL        34474          SFD          8.000         7.250     $ 2,752.28          180
5757567      KESWICK                    VA        22947          SFD          8.000         7.250     $ 2,771.40          180
5758955      SEATTLE                    WA        98101          HCO          8.625         7.250     $ 3,720.30          180
5759363      AVON LAKE                  OH        44012          SFD          8.000         7.250     $ 2,722.66          180
5759743      FOREST HILLS               NY        11375          SFD          8.750         7.250     $ 3,148.26          180
5760730      DUBLIN                     OH        43017          SFD          8.375         7.250     $ 2,814.99          180
5760842      UPLAND                     CA        91784          SFD          8.375         7.250     $ 3,070.10          180
5761084      BAYTOWN TOWNSHIP           MN        55082          SFD          8.375         7.250     $ 2,590.18          180
5761394      FRUITLAND                  ID        83619          SFD          8.375         7.250     $ 2,883.41          180
5761450      SAN JOSE                   CA        95125          SFD          8.125         7.250     $ 3,129.37          180
5762347      PLYMOUTH                   MI        48170          SFD          8.375         7.250     $ 3,802.19          180
5763019      CHARLOTTE                  NC        28226          SFD          8.125         7.250     $ 3,370.09          180
5763703      STAMFORD                   CT         6903          SFD          8.250         7.250     $ 3,094.75          180
5764226      GAINESVILLE                GA        30506          SFD          8.125         7.250     $ 4,467.78          180
5764777      BONITA SPRINGS             FL        34135          SFD          8.375         7.250     $ 3,865.73          180
5765072      SPRING BRANCH              TX        78070          SFD          8.125         7.250     $ 4,814.42          180
5765310      CAPTIVA                    FL        33924          SFD          8.375         7.250     $11,729.12          180
5765368      HUNTINGTON BEACH           CA        92648          SFD          8.250         7.250     $ 3,851.46          180
5766111      TEMPE                      AZ        85283          SFD          9.250         7.250     $ 1,008.61          180
5766235      BLOOMINTON                 IN        47408          SFD          8.375         7.250     $ 3,119.94          180
5767159      HILTON HEAD ISLAND         SC        29928          SFD          8.250         7.250     $ 3,880.57          180
5767233      SHREWSBURY                 MA         1545          SFD          8.250         7.250     $ 3,152.96          180
5767234      WESTON                     FL        33326          SFD          7.500         7.233     $ 2,694.83          180
5768437      BOCA RATON                 FL        33487          SFD          8.125         7.250     $ 3,755.24          180
5768990      NEW YORK                   NY        10023          HCO          7.625         7.250     $ 3,923.35          180
5769202      HOUSTON                    TX        77005          SFD          7.875         7.250     $ 3,793.80          180
5769429      BAKERSFIELD                CA        93311          SFD          8.250         7.250     $ 3,151.02          180
5769832      AUSTIN                     TX        78733          SFD          8.250         7.250     $ 4,889.51          180
5770357      MONROE                     LA        71201          SFD          8.250         7.250     $ 3,880.57          180
5770628      PARKLAND                   FL        33067          SFD          8.250         7.250     $ 3,104.45          180
5772638      BROOKLYN                   NY        11234          SFD          8.625         7.250     $ 3,472.29          180
5773333      STRATFORD                  CT         6614          SFD          8.250         7.250     $ 2,789.64          180
5773456      KATONAH                    NY        10536          SFD          7.625         7.250     $ 4,203.58          180
5775174      KATY                       TX        77450          SFD          8.375         7.250     $ 3,333.03          180
5776228      COLUMBUS                   OH        43206          SFD          8.125         7.250     $ 5,777.29          180
5776561      OLD TAPPAN                 NJ         7675          SFD          7.750         7.250     $ 3,529.79          180
5776575      STOCKTON                   NJ         8559          SFD          8.250         7.250     $ 5,820.85          180
5776846      UNIVERSITY PARK            TX        75225          SFD          8.250         7.250     $ 2,910.42          180
5777559      WILDWOOD                   MO        63005          SFD          7.500         7.233     $ 3,244.55          180
5777641      ATLANTA                    GA        30342          SFD          7.875         7.250     $ 2,940.20          180
5778413      VILLAGE OF DUCK            NC        27949          SFD          8.500         7.250     $ 9,724.31          180
5779466      BETHANY BEACH              DE        19930          SFD          8.250         7.250     $ 3,967.88          180
5779577      FOREST HILLS               NY        11375          SFD          8.250         7.250     $ 3,328.56          180
5779639      FORT LAUDERDALE            FL        33316          SFD          8.000         7.250     $ 7,167.40          180
5780222      HUNTINGTON BEACH           CA        92648          LCO          8.250         7.250     $ 2,522.37          180
5780268      WINTER PARK                FL        32789          SFD          7.875         7.250     $ 3,698.96          180
5780595      NEW CITY                   NY        10956          SFD          8.500         7.250     $ 1,772.53          180
5780636      WOODCLIFF LAKE             NJ         7675          SFD          8.125         7.250     $ 5,557.76          180
5780775      TAVERNIER                  FL        33070          SFD          8.125         7.250     $ 2,689.34          180
5781267      SAN DIEGO                  CA        92103          SFD          7.875         7.250     $ 3,404.94          180
5781595      HOLDEN BEACH               NC        28462          LCO          8.375         7.250     $ 3,870.61          180
5782116      TENAFLY                    NJ         7670          SFD          7.875         7.250     $ 3,177.31          180
5782231      SPARTA                     NJ         7871          SFD          8.000         7.250     $ 2,866.96          180
5782621      ROCHESTER HILLS            MI        48309          SFD          8.250         7.250     $ 3,792.28          180
5783582      SUPERIOR                   CO        80027          SFD          8.500         7.250     $ 3,535.22          180
5783961      FREMONT                    CA        94538          SFD          8.000         7.250     $ 2,752.28          180
5784081      INVERNESS                  IL        60067          SFD          7.625         7.250     $ 4,334.37          180
5784387      FAIRFAX                    VA        22030          SFD          8.250         7.250     $ 2,697.00          180
5785684      DANVILLE                   CA        94506          SFD          7.625         7.250     $ 2,849.10          180
5785883      ALAMO                      CA        94507          SFD          8.125         7.250     $ 4,814.42          180
5787652      PRESTON                    CT         6365          SFD          8.000         7.250     $ 3,822.61          180
5788171      WHITESBORO                 TX        76273          SFD          8.250         7.250     $ 3,395.49          180
5788358      MENLO PARK                 CA        94025          SFD          8.500         7.250     $ 8,862.66          180
5788983      LEWISVILLE                 TX        75056          SFD          7.375         7.108     $ 2,814.97          180
5789128      KATONAH                    NY        10536          SFD          7.750         7.250     $ 3,670.98          180
5789352      DEFIANCE                   MO        63341          SFD          7.625         7.250     $ 2,447.43          180
5790401      OLD WESTBURY               NY        11568          SFD          7.625         7.250     $ 6,538.91          180
5790534      LAREDO                     TX        78044          SFD          7.625         7.250     $ 3,157.36          180
5790665      LINCOLN                    CA        95648          SFD          8.000         7.250     $ 4,778.26          180
5791259      ZEPHYR COVE                NV        89448          SFD          7.750         7.250     $ 9,330.40          180
5791946      YAPHANK                    NY        11980          LCO          8.875         7.250     $   755.14          180
5792749      WALNUT                     CA        91789          SFD          8.250         7.250     $ 5,093.24          180
5794630      CARMEL                     IN        46033          SFD          8.375         7.250     $ 2,981.15          180
5794738      BEACHWOOD                  OH        44122          SFD          8.375         7.250     $ 5,190.13          180
5795160      HOLMDEL                    NJ         7733          SFD          8.000         7.250     $ 3,182.33          180
5797023      LEAWOOD                    KS        66224          SFD          7.625         7.250     $ 3,157.36          180
5797086      HOLMDEL                    NJ         7733          SFD          8.000         7.250     $ 3,344.79          180
5797113      MANALAPAN                  NJ         7726          SFD          8.000         7.250     $ 4,778.27          180
5797580      BARRINGTON                 IL        60010          SFD          8.000         7.250     $ 4,109.31          180
5797898      HIGHLANDS RANCH            CO        80126          SFD          8.125         7.250     $ 2,869.39          180
5798056      BRYNMAWR                   PA        19010          SFD          8.375         7.250     $ 3,010.48          180
5800029      ALPHARETTA                 GA        30022          PUD          7.875         7.250     $ 3,129.89          180
5800302      MENLO PARK                 CA        94025          SFD          8.250         7.250     $ 4,258.92          180
5801578      CORAL SPRINGS              FL        33071          SFD          8.125         7.250     $ 2,696.08          180
5802513      SAN FRANCISCO              CA        94111          LCO          8.125         7.250     $ 2,984.94          180
5802620      MCCALL                     ID        83638          SFD          7.750         7.250     $ 3,529.78          180
5802897      ORONO                      MN        55356          SFD          8.125         7.250     $ 6,258.74          180
5803245      KEYSTONE                   CO        80435          HCO          8.375         7.250     $ 7,330.70          180
5804249      EAST PATCHOGUE             NY        11772          SFD          7.750         7.250     $ 3,040.33          180
5804939      WINCHESTER                 MA         1890          SFD          7.250         6.983     $ 2,738.59          180
5805224      LARCHMONT                  NY        10538          SFD          8.250         7.250     $ 6,790.02          180
5805225      DEL MAR                    CA        92014          SFD          8.125         7.250     $ 3,370.09          180
5805759      LADUE                      MO        63124          SFD          7.875         7.250     $ 3,319.58          180
5806273      FREMONT                    CA        94555          SFD          8.500         7.250     $ 2,769.59          180
5806766      EDINA                      MN        55424          SFD          8.375         7.250     $ 6,353.27          180
5806770      BLOOMFIELD TOWNSHIP        MI        48034          SFD          8.750         7.250     $ 2,760.98          180
5806789      DEERFIELD BEACH            FL        33441          SFD          7.625         7.250     $ 2,830.42          180
5806951      BELLAIRE                   TX        77401          SFD          8.000         7.250     $ 5,308.17          180
5806957      BROOKLINE                  MA         2446          SFD          8.250         7.250     $ 5,287.27          180
5806962      NEWTOWN                    PA        18940          SFD          8.625         7.250     $ 6,556.87          120
5806973      BAKERSFIELD                CA        93312          SFD          8.375         7.250     $ 3,003.14          180
5806974      RESTON                     VA        20194          PUD          8.250         7.250     $ 3,096.69          180
5806981      EDEN PRAIRIE               MN        55347          SFD          8.000         7.250     $ 4,968.44          180
5806983      HOUSTON                    TX        77027          PUD          8.250         7.250     $ 9,701.40          180
5806991      ARROWHEAD                  CO        81632          HCO          8.375         7.250     $ 4,202.93          180
5807152      KEMAH                      TX        77565          SFD          8.125         7.250     $ 4,863.04          180
5807240      SAN JOSE                   CA        95121          SFD          8.250         7.250     $ 2,910.43          180
5807648      TIBURON                    CA        94920          SFD          7.625         7.250     $ 4,857.48          180
5807980      DRAKE                      CO        80515          SFD          8.125         7.250     $ 1,752.45          180
5809307      GREENSBORO                 NC        27407          SFD          7.750         7.250     $ 2,921.72          180
5809464      BEVERLY HILLS              CA        90210          SFD          8.000         7.250     $ 4,396.00          180
5811333      CLARKSVILLE                MD        21029          SFD          7.750         7.250     $ 2,635.58          180
5811360      BOWLING GREEN              KY        42103          SFD          8.375         7.250     $ 4,887.13          180
5811377      RENO                       NV        89509          SFD          8.250         7.250     $ 2,988.57          171
5811471      EDINA                      MN        55424          SFD          8.125         7.250     $ 4,737.39          180
5811489      ELIZABETHTOWN              PA        17022          SFD          8.375         7.250     $ 3,210.84          180
5811516      IOWA CITY                  IA        52240          SFD          8.125         7.250     $ 2,927.16          180
5811533      FAIRFAX                    VA        22030          SFD          7.625         7.250     $ 5,604.78          180
5811705      WESTOVER HILLS             TX        76107          SFD          8.000         7.250     $ 3,822.61          180
5811718      COPPELL                    TX        75019          SFD          8.000         7.250     $ 3,344.79          180
5811743      COLLEYVILLE                TX        76034          SFD          8.000         7.250     $ 4,625.36          180
5811772      SAN FRANCISCO              CA        94111          HCO          8.000         7.250     $ 3,822.61          180
5811983      KNOXVILLE                  TN        37922          SFD          7.750         7.250     $ 2,710.13          180
5812027      SCOTTSDALE                 AZ        85254          SFD          7.750         7.250     $ 2,609.22          180
5812209      ORANGE                     TX        77630          SFD          7.875         7.250     $ 2,455.54          180
5812226      KELLER                     TX        76262          SFD          8.125         7.250     $ 4,506.29          180
5812463      TALLAHASSEE                FL        32312          SFD          8.125         7.250     $ 2,503.49          180
5812483      RENO                       NV        89511          SFD          8.375         7.250     $ 2,771.98          180
5812496      EDINA                      MN        55439          SFD          7.875         7.250     $ 3,365.10          180
5812502      ANCHORAGE                  KY        40223          SFD          7.875         7.250     $ 3,224.73          180
5812525      RICHMOND                   TX        77469          SFD          7.875         7.250     $ 2,845.35          180
5812529      MEMPHIS                    TN        38112          SFD          8.000         7.250     $ 3,344.78          180
5812543      LEMONT                     IL        60439          SFD          8.375         7.250     $ 3,030.03          180
5812553      ST LOUIS                   MO        63128          SFD          8.125         7.250     $ 4,814.42          180
5812556      CORALVILLE                 IA        52241          SFD          7.875         7.250     $ 3,793.80          180
5812571      PORT HURON                 MI        48060          SFD          8.500         7.250     $ 3,151.17          180
5812572      MEMPHIS                    TN        38125          SFD          8.250         7.250     $ 7,276.05          180
5812597      DALLAS                     TX        75209          SFD          8.500         7.250     $ 3,877.42          180
5812606      ST LOUIS                   MO        63144          SFD          8.000         7.250     $ 3,344.78          180
5812611      EDMOND                     OK        73013          SFD          7.500         7.233     $ 3,244.54          180
5812624      GLEN ALLEN                 VA        23059          SFD          7.625         7.250     $ 2,656.67          180
5812633      ROSWELL                    GA        30075          SFD          8.250         7.250     $ 3,007.44          180
5812975      ZEPHYR COVE                NV        89448          SFD          7.875         7.250     $ 6,625.88          180
5813526      SAN JOSE                   CA        95111          SFD          7.875         7.250     $ 1,849.48          180
5816060      MIDDLETOWN                 NJ         7748          SFD          8.375         7.250     $ 2,785.67          180
5816562      SAN JOSE                   CA        95148          SFD          8.375         7.250     $ 3,543.17          180
5816806      HINSDALE                   IL        60521          SFD          8.375         7.250     $ 3,714.22          180
5817638      SAN MATEO                  CA        94402          SFD          8.000         7.250     $ 3,822.61          180
5818400      BOSTON                     MA         2116          HCO          7.500         7.233     $ 2,781.04          180
5819892      OCEANO                     CA        93445          SFD          7.875         7.250     $ 2,632.90          180
5820192      FREMONT                    CA        94539          SFD          8.625         7.250     $ 6,448.53          180
5821591      POTTSVILLE                 PA        17901          SFD          8.375         7.250     $ 2,883.41          180
5821826      HILTON HEAD                SC        29926          SFD          8.000         7.250     $ 5,542.78          180
5821840      DAVIE                      FL        33330          SFD          7.875         7.250     $ 2,735.33          180
5821841      PALOS VERDES PENI          CA        90274          SFD          7.750         7.250     $ 3,765.10          180
5821845      CORAL GABLES               FL        33156          SFD          8.000         7.250     $ 3,822.61          180
5821861      ATLANTA                    GA        30326          HCO          8.125         7.250     $ 4,063.36          180
5821876      ATLANTA                    GA        30345          SFD          8.375         7.250     $ 3,049.57          180
5821891      LA QUINTA                  CA        92253          SFD          8.375         7.250     $ 4,195.60          180
5821900      AUSTIN                     TX        78746          SFD          8.500         7.250     $ 2,954.22          180
5821907      BELLEVUE                   WA        98004          LCO          7.875         7.250     $ 3,983.49          180
5821917      AUSTIN                     TX        78731          SFD          8.125         7.250     $ 5,507.69          180
5821919      GALVESTON                  TX        77554          SFD          8.000         7.250     $ 2,637.60          180
5821923      MIAMI                      FL        33176          SFD          8.375         7.250     $ 3,205.96          180
5821928      HOUSTON                    TX        77007          SFD          8.000         7.250     $ 4,663.58          180
5821931      STERLING                   VA        20164          SFD          8.250         7.250     $ 2,910.42          180
5821935      GERMANTOWN                 TN        38138          SFD          8.125         7.250     $ 5,738.78          180
5822334      WASHINGTON                 DC        20016          SFD          8.000         7.250     $ 3,134.54          180
5822398      ALEXANDRIA                 VA        22314          PUD          7.500         7.233     $ 3,012.79          180
5822405      OAK HILL                   VA        20171          SFD          7.750         7.250     $ 3,953.36          180
5822474      SIGNAL MOUNTAIN            TN        37377          SFD          8.000         7.250     $ 3,822.61          180
5822520      ROCKVILLE                  MD        20853          SFD          8.125         7.250     $ 2,696.07          180
5822526      PTOOMAC                    MD        20854          SFD          7.750         7.250     $ 3,294.47          180
5823556      MISSION                    TX        78572          SFD          8.250         7.250     $ 3,551.20          180
5823583      LAKE OSWEGO                OR        97035          SFD          6.500         6.233     $ 2,871.17          180
5823598      ATLANTA                    GA        30327          SFD          7.500         7.233     $ 4,635.06          180
5823618      WHITEFISH BAY              WI        53211          SFD          8.625         7.250     $ 6,448.52          180
5823662      WHITE BEAR LAKE            MN        55110          SFD          7.375         7.108     $ 5,979.50          180
5823734      BURR RIDGE                 IL        60521          SFD          8.125         7.250     $ 6,258.73          180
5823753      SHREWSBURY                 MA         1545          SFD          7.375         7.108     $ 2,851.76          180
5823770      MOUNT PLEASANT             SC        29464          SFD          8.500         7.250     $ 5,908.44          180
5823782      RICHMOND                   VA        23226          SFD          8.250         7.250     $ 3,599.22          180
5823803      MOORESVILLE                NC        28117          SFD          8.625         7.250     $ 2,939.04          180
5823873      LOS ANGELES                CA        90293          SFD          8.000         7.250     $ 5,495.00          180
5823910      BARRINGTON                 RI         2806          SFD          8.250         7.250     $ 3,395.50          180
5823999      BOSTON                     MA         2116          LCO          8.125         7.250     $ 3,370.09          180
5824800      LEXINGTON                  MA         2421          SFD          8.250         7.250     $ 3,104.45          180
5824845      GRASS LAKE                 MI        49240          SFD          8.375         7.250     $ 4,398.42          180
5824926      PHOENIX                    AZ        85020          SFD          6.750         6.483     $ 2,999.85          180
5824944      ATLANTA                    GA        30342          SFD          7.875         7.250     $ 6,164.93          180
5824954      TABERNASH                  CO        80478          SFD          9.000         7.250     $ 3,489.08          180
5826293      SAVAGE                     MN        55378          SFD          8.375         7.250     $ 2,472.89          180
5826912      MIAMI                      FL        33156          SFD          7.750         7.250     $ 4,706.38          180
7709907      CAVE CREEK                 AZ        85331          SFD          8.625         7.250     $ 4,563.57          180
7868347      MONUMENT                   CO        80132          SFD          8.625         7.250     $ 5,803.67          180
7911836      GARDNERVILLE               NV        89410          SFD          8.375         7.250     $ 3,508.96          180
7933449      SAUK RAPIDS                MN        56379          SFD          8.750         7.250     $ 3,997.79          180
7948868      MONTGOMERY                 NJ         8502          SFD          7.250         6.983     $ 2,738.59          180
7954741      STEAMBOAT SPRINGS          CO        80477          SFD          8.375         7.250     $ 4,887.13          180
7997670      WICHITA                    KS        67206          SFD          8.000         7.250     $ 4,778.26          180
8059992      LOWER GWYNEDD TWP          PA        19002          SFD          8.375         7.250     $ 3,665.35          180
8114796      LAS VEGAS                  NV        89134          SFD          8.125         7.250     $ 3,851.53          180
8120920      TROY                       MI        48098          SFD          8.125         7.250     $ 1,829.48          180
8123106      LINO LAKES                 MN        55014          SFD          8.875         7.250     $ 2,859.44          180
8130455      BRECKENRIDGE               CO        80424          LCO          8.250         7.250     $ 3,686.53          180
8141112      WYCAMBE                    PA        18980          SFD          8.625         7.250     $ 3,013.44          180
8143913      WOODINVILLE                WA        98072          SFD          8.625         7.250     $ 2,976.24          180
8153359      LOS ANGELES                CA        90039          SFD          8.000         7.250     $ 3,583.70          180
8157969      BROWNVILLE                 NY        13615          SFD          8.250         7.250     $   824.62          180
8162662      LIVONIA                    MI        48154          SFD          8.875         7.250     $ 3,173.57          180
8176354      GREAT FALLS                VA        22066          SFD          8.125         7.250     $ 4,217.42          180
8176948      CORPUS CHRISTI             TX        78418          SFD          8.500         7.250     $ 3,574.60          180
8187318      SAN JOSE                   CA        95123          SFD          8.750         7.250     $ 4,947.27          180
8191278      KIEL                       WI        53042          SFD          9.000         7.250     $ 4,341.06          180
8194554      DURANGO                    CO        81301          SFD          8.625         7.250     $ 4,910.80          180
8197244      ANNAPOLIS                  MD        21401          SFD          8.250         7.250     $ 4,035.78          180
8205972      OKLAHOMA CITY              OK        73116          SFD          8.875         7.250     $ 8,054.75          180
8216100      YORBA LINDA                CA        92887          SFD          8.375         7.250     $ 3,218.18          180
8223293      ENGLEWOOD                  CO        80110          SFD          8.250         7.250     $ 3,395.49          180
8224476      STEAMBOAT SPRINGS          CO        80477          SFD          8.250         7.250     $ 3,541.01          180
8225303      LUBBOCK                    TX        79424          SFD          8.625         7.250     $ 4,844.63          180
8226975      PALM VALLEY                TX        78552          SFD          8.000         7.250     $ 3,847.98          180
8232836      JACKSON                    LA        70748          SFD          8.125         7.250     $ 3,756.20          180
8233354      RADNOR TWP                 PA        19087          SFD          8.500         7.250     $ 5,908.44          180
8234586      WATERLOO                   IA        50701          SFD          8.125         7.250     $ 2,816.43          180
8234850      REDMOND                    WA        98053          SFD          8.500         7.250     $ 3,131.47          180
8242978      DALLAS                     TX        75225          SFD          8.375         7.250     $ 3,147.31          180
8245796      NORTHBROOK                 IL        60062          SFD          8.250         7.250     $ 2,697.00          180
8246062      GIG HARBOR                 WA        98335          SFD          7.750         7.250     $ 3,765.10          180
8247227      PHOENIX                    AZ        85044          SFD          7.875         7.250     $ 2,911.74          180
8247810      LUBBOCK                    TX        79407          SFD          8.375         7.250     $ 4,300.68          180
8250450      ROCHESTER                  MN        55902          SFD          7.750         7.250     $ 4,284.69          180
8254586      KINGSTON                   WA        98346          SFD          9.375         7.250     $ 1,152.29          180
8259926      FOLSOM                     CA        95630          SFD          7.875         7.250     $ 4,021.43          180
8300316      LINCOLNSHIRE               IL        60069          SFD          8.000         7.250     $ 3,105.87          180
</TABLE>


<PAGE>


                                   EXHIBIT F-1

      [Schedule of Mortgage Loans Serviced by WFHM in Frederick, Maryland]
                                   (continued)


<TABLE>
<CAPTION>
(i)             (viii)          (ix)                    (x)       (xi)        (xii)        (xiii)       (xv)           (xvi)
--------       ---------       ----------------        -----     -------     ---------    -------      -------       --------
MORTGAGE       SCHEDULED        CUT-OFF DATE                                 MORTGAGE                  MASTER         FIXED
LOAN           MATURITY           PRINCIPAL                                  INSURANCE    SERVICE      SERVICE       RETAINED
NUMBER           DATE              BALANCE              LTV      SUBSIDY       CODE         FEE          FEE          YIELD
--------       ---------       ----------------        -----     -------     ---------    -------      -------       --------

<S>            <C>             <C>                     <C>       <C>         <C>           <C>          <C>          <C>
5147167        1-Aug-15        $     347,856.03        75.70     999                       0.250        0.017        0.000
5150870        1-Apr-15        $     519,541.38        67.95     999                       0.250        0.017        0.000
5163292        1-Jul-15        $     792,863.48        61.54     999                       0.250        0.017        0.233
5709773        1-Aug-15        $     596,562.66        58.10     GD 5YR                    0.250        0.017        0.733
5715350        1-Jul-15        $     624,130.31        70.00     999                       0.250        0.017        0.000
5716031        1-Jul-15        $     337,032.65        62.96     999                       0.250        0.017        0.483
5716632        1-Aug-15        $     461,279.48        80.00     999                       0.250        0.017        0.358
5720397        1-Jul-15        $     313,054.24        75.00     999                       0.250        0.017        0.733
5723183        1-May-15        $     345,039.84        58.33     999                       0.250        0.017        0.858
5730859        1-Jul-15        $     297,323.80        62.74     999                       0.250        0.017        0.233
5735731        1-Aug-15        $     485,863.33        70.00     999                       0.250        0.017        0.108
5737004        1-Jul-15        $     495,683.90        79.69     999                       0.250        0.017        0.608
5738060        1-Jul-15        $     694,154.25        63.64     999                       0.250        0.017        0.983
5740404        1-Jul-15        $     590,798.40        80.00     999                       0.250        0.017        0.483
5743238        1-Jul-15        $     307,264.66        60.78     999                       0.250        0.017        0.358
5743594        1-Jul-15        $     310,327.72        86.94     999         13            0.250        0.017        0.733
5743635        1-Sep-15        $     264,225.66        31.18     999                       0.250        0.017        0.358
5744789        1-Jul-15        $     423,312.02        80.00     999                       0.250        0.017        0.483
5745553        1-Aug-15        $     646,393.99        78.31     999                       0.250        0.017        0.983
5746138        1-Jul-15        $     391,660.44        76.19     999                       0.250        0.017        1.108
5746322        1-Aug-15        $     124,314.20        42.37     999                       0.250        0.017        1.108
5746700        1-Sep-15        $     315,076.64        49.12     999                       0.250        0.017        0.358
5747391        1-Jun-15        $     430,683.06        79.19     999                       0.250        0.017        0.983
5747403        1-Jul-15        $     342,086.81        63.30     999                       0.250        0.017        0.858
5747676        1-Aug-15        $     412,671.97        59.29     999                       0.250        0.017        0.858
5748895        1-Jul-15        $     376,755.68        80.00     GD 3YR                    0.250        0.017        0.733
5749392        1-Jul-15        $     277,582.96        62.08     999                       0.250        0.017        0.608
5749593        1-Aug-15        $     429,549.59        80.00     999                       0.250        0.017        0.733
5749850        1-Apr-15        $     270,458.27        70.51     999                       0.250        0.017        1.233
5749976        1-Jul-15        $     271,474.10        72.11     999                       0.250        0.017        1.233
5751404        1-Sep-15        $     398,831.20        71.97     999                       0.250        0.017        0.358
5751732        1-Aug-15        $     263,446.24        51.76     999                       0.250        0.017        0.358
5751763        1-Aug-15        $     322,700.18        50.15     999                       0.250        0.017        0.858
5751873        1-Sep-15        $     498,586.79        75.53     999                       0.250        0.017        0.733
5752583        1-Jul-15        $     445,799.66        89.11     999         33            0.250        0.017        1.233
5754717        1-Jul-15        $     408,631.23        65.94     999                       0.250        0.017        0.733
5756520        1-Jul-15        $     297,352.91        78.95     999                       0.250        0.017        0.358
5757005        1-Sep-15        $     621,358.79        80.00     GD 3YR                    0.250        0.017        0.233
5757426        1-Oct-15        $     288,000.00        75.00     999                       0.250        0.017        0.483
5757567        1-Aug-15        $     288,318.28        69.88     999                       0.250        0.017        0.483
5758955        1-Aug-15        $     372,942.66        66.37     999                       0.250        0.017        1.108
5759363        1-Aug-15        $     283,247.85        69.50     999                       0.250        0.017        0.483
5759743        1-Aug-15        $     313,291.03        67.74     999                       0.250        0.017        1.233
5760730        1-Aug-15        $     286,384.40        80.00     999                       0.250        0.017        0.858
5760842        1-Jul-15        $     311,447.75        90.00     999         50            0.250        0.017        0.858
5761084        1-Jul-15        $     262,762.35        67.09     999                       0.250        0.017        0.858
5761394        1-Jul-15        $     292,509.03        89.67     999         13            0.250        0.017        0.858
5761450        1-Aug-15        $     322,762.87        41.94     999                       0.250        0.017        0.608
5762347        1-Jul-15        $     385,715.31        61.65     999                       0.250        0.017        0.858
5763019        1-Aug-15        $     347,992.63        54.53     999                       0.250        0.017        0.608
5763703        1-Aug-15        $     317,190.56        60.30     999                       0.250        0.017        0.733
5764226        1-Jul-15        $     459,994.67        80.00     999                       0.250        0.017        0.608
5764777        1-Aug-15        $     393,281.35        70.00     999                       0.250        0.017        0.858
5765072        1-Jul-15        $     495,683.90        41.67     999                       0.250        0.017        0.608
5765310        1-Aug-15        $   1,192,995.58        28.37     999                       0.250        0.017        0.858
5765368        1-Aug-15        $     394,748.12        44.26     999                       0.250        0.017        0.733
5766111        1-Aug-15        $      97,491.66        59.76     999                       0.250        0.017        1.733
5766235        1-Aug-15        $     317,409.39        80.00     999                       0.250        0.017        0.858
5767159        1-Apr-15        $     393,098.92        52.63     999                       0.250        0.017        0.733
5767233        1-Sep-15        $     323,665.82        56.52     999                       0.250        0.017        0.733
5767234        1-Sep-15        $     289,822.05        90.00     999         01            0.250        0.017        0.000
5768437        1-Jul-15        $     386,633.46        66.10     999                       0.250        0.017        0.608
5768990        1-Sep-15        $     418,745.40        75.00     999                       0.250        0.017        0.108
5769202        1-Jan-15        $     387,917.79        80.00     999                       0.250        0.017        0.358
5769429        1-Jul-15        $     322,026.96        80.00     999                       0.250        0.017        0.733
5769832        1-Jul-15        $     499,697.03        80.00     999                       0.250        0.017        0.733
5770357        1-Jul-15        $     396,584.92        63.54     999                       0.250        0.017        0.733
5770628        1-Aug-15        $     318,184.88        80.00     999                       0.250        0.017        0.733
5772638        1-Oct-15        $     350,000.00        53.85     999                       0.250        0.017        1.108
5773333        1-Sep-15        $     286,737.27        90.00     999         12            0.250        0.017        0.733
5773456        1-Sep-15        $     448,655.80        49.45     999                       0.250        0.017        0.108
5775174        1-Sep-15        $     190,046.87        77.32     999                       0.250        0.017        0.858
5776228        1-Jul-15        $     594,820.72        80.00     999                       0.250        0.017        0.608
5776561        1-Sep-15        $     373,892.08        48.39     999                       0.250        0.017        0.233
5776575        1-Sep-15        $     598,304.15        80.00     999                       0.250        0.017        0.733
5776846        1-Aug-15        $     298,298.33        45.45     999                       0.250        0.017        0.733
5777559        1-Sep-15        $     348,942.95        47.30     999                       0.250        0.017        0.000
5777641        1-Aug-15        $     308,182.41        44.51     999                       0.250        0.017        0.358
5778413        1-Aug-15        $     982,021.63        77.00     999                       0.250        0.017        0.983
5779466        1-Sep-15        $     407,844.00        37.18     999                       0.250        0.017        0.733
5779577        1-Sep-15        $     342,130.25        80.00     999                       0.250        0.017        0.733
5779639        1-Aug-15        $     745,650.75        65.22     999                       0.250        0.017        0.483
5780222        1-Jul-15        $     257,780.20        62.96     999                       0.250        0.017        0.733
5780268        1-Aug-15        $     387,713.36        80.00     999                       0.250        0.017        0.358
5780595        1-Sep-15        $     179,502.47        38.30     999                       0.250        0.017        0.983
5780636        1-Sep-15        $     575,550.36        80.00     999                       0.250        0.017        0.608
5780775        1-Sep-15        $     278,501.75        70.00     999                       0.250        0.017        0.608
5781267        1-Aug-15        $     356,895.11        54.48     999                       0.250        0.017        0.358
5781595        1-Sep-15        $     394,893.14        90.00     999         01            0.250        0.017        0.858
5782116        1-Aug-15        $     333,035.83        50.00     999                       0.250        0.017        0.358
5782231        1-Sep-15        $     299,133.04        50.00     999                       0.250        0.017        0.483
5782621        1-Aug-15        $     388,682.72        79.99     999                       0.250        0.017        0.733
5783582        1-Aug-15        $     357,008.37        79.53     999                       0.250        0.017        0.983
5783961        1-Sep-15        $     287,167.72        80.00     999                       0.250        0.017        0.483
5784081        1-Sep-15        $     462,613.96        80.00     999                       0.250        0.017        0.108
5784387        1-Sep-15        $     277,214.25        59.80     999                       0.250        0.017        0.733
5785684        1-Sep-15        $     304,088.92        45.19     GD 3YR                    0.250        0.017        0.108
5785883        1-Sep-15        $     498,571.00        15.15     999                       0.250        0.017        0.608
5787652        1-Sep-15        $     398,844.06        50.06     999                       0.250        0.017        0.483
5788171        1-Sep-15        $     349,010.76        77.78     999                       0.250        0.017        0.733
5788358        1-Aug-15        $     895,007.06        69.23     999                       0.250        0.017        0.983
5788983        1-Sep-15        $     305,065.66        90.00     999         11            0.250        0.017        0.000
5789128        1-Oct-15        $     390,000.00        58.65     999                       0.250        0.017        0.233
5789352        1-Sep-15        $     261,217.36        80.00     999                       0.250        0.017        0.108
5790401        1-Oct-15        $     700,000.00        45.16     999                       0.250        0.017        0.108
5790534        1-Oct-15        $     338,000.00        80.00     999                       0.250        0.017        0.108
5790665        1-Aug-15        $     497,100.52        54.05     999                       0.250        0.017        0.483
5791259        1-Sep-15        $     988,321.42        65.00     999                       0.250        0.017        0.233
5791946        1-Sep-15        $      74,799.55        75.00     999                       0.250        0.017        1.358
5792749        1-Sep-15        $     523,509.38        41.18     999                       0.250        0.017        0.733
5794630        1-Sep-15        $     303,816.09        78.21     999                       0.250        0.017        0.858
5794738        1-Oct-15        $     531,000.00        78.09     999                       0.250        0.017        0.858
5795160        1-Oct-15        $     333,000.00        60.00     999                       0.250        0.017        0.483
5797023        1-Oct-15        $     338,000.00        67.60     999                       0.250        0.017        0.108
5797086        1-Sep-15        $     348,988.54        53.85     999                       0.250        0.017        0.483
5797113        1-Sep-15        $     498,555.06        68.03     999                       0.250        0.017        0.483
5797580        1-Sep-15        $     428,757.36        62.77     999                       0.250        0.017        0.483
5797898        1-Sep-15        $     297,148.32        80.00     999                       0.250        0.017        0.608
5798056        1-Sep-15        $     307,139.10        80.00     999                       0.250        0.017        0.858
5800029        1-Sep-15        $     329,035.74        53.06     999                       0.250        0.017        0.358
5800302        1-Sep-15        $     437,759.21        27.44     999                       0.250        0.017        0.733
5801578        1-Sep-15        $     279,199.75        80.00     999                       0.250        0.017        0.608
5802513        1-Sep-15        $     309,114.02        33.33     999                       0.250        0.017        0.608
5802620        1-Oct-15        $     375,000.00        53.57     999                       0.250        0.017        0.233
5802897        1-Sep-15        $     648,142.31        69.15     999                       0.250        0.017        0.608
5803245        1-Sep-15        $     747,903.68        63.56     999                       0.250        0.017        0.858
5804249        1-Sep-15        $     322,045.71        57.68     999                       0.250        0.017        0.233
5804939        1-Oct-15        $     300,000.00        63.83     999                       0.250        0.017        0.000
5805224        1-Oct-15        $     699,900.00        49.99     999                       0.250        0.017        0.733
5805225        1-Sep-15        $     348,999.70        53.85     999                       0.250        0.017        0.608
5805759        1-Sep-15        $     348,977.30        26.72     999                       0.250        0.017        0.358
5806273        1-Sep-15        $     280,472.60        73.05     999                       0.250        0.017        0.983
5806766        1-Jul-15        $     644,511.44        79.27     999                       0.250        0.017        0.858
5806770        1-Aug-15        $     274,751.24        65.00     999                       0.250        0.017        1.233
5806789        1-Jan-15        $     294,606.55        56.11     999                       0.250        0.017        0.108
5806951        1-Jul-15        $     550,602.32        69.43     999                       0.250        0.017        0.483
5806957        1-Jul-15        $     540,346.99        69.49     999                       0.250        0.017        0.733
5806962        1-Jun-10        $     511,511.86        79.70     999                       0.250        0.017        1.108
5806973        1-Jul-15        $     304,655.61        70.63     999                       0.250        0.017        0.858
5806974        1-Aug-15        $     317,389.42        80.00     999                       0.250        0.017        0.733
5806981        1-Aug-15        $     516,885.10        80.00     999                       0.250        0.017        0.483
5806983        1-Jul-15        $     991,462.37        58.87     999                       0.250        0.017        0.733
5806991        1-Jul-15        $     426,369.11        30.28     999                       0.250        0.017        0.858
5807152        1-Sep-15        $     503,606.57        65.00     999                       0.250        0.017        0.608
5807240        1-Oct-15        $     300,000.00        35.71     999                       0.250        0.017        0.733
5807648        1-Sep-15        $     518,446.69        41.87     999                       0.250        0.017        0.108
5807980        1-Sep-15        $     181,479.84        70.00     999                       0.250        0.017        0.608
5809307        1-Oct-15        $     310,400.00        80.00     999                       0.250        0.017        0.233
5809464        1-Oct-15        $     460,000.00        65.71     999                       0.250        0.017        0.483
5811333        1-Oct-15        $     280,000.00        66.67     999                       0.250        0.017        0.233
5811360        1-Jul-15        $     495,778.03        80.00     999                       0.250        0.017        0.858
5811377        1-Nov-14        $     298,141.49        51.46     999                       0.250        0.017        0.733
5811471        1-Jun-15        $     486,318.05        80.00     999                       0.250        0.017        0.608
5811489        1-May-15        $     323,844.55        90.00     999         06            0.250        0.017        0.858
5811516        1-Jul-15        $     301,375.82        80.00     999                       0.250        0.017        0.608
5811533        1-Aug-15        $     596,404.05        75.00     999                       0.250        0.017        0.108
5811705        1-May-15        $     394,142.70        78.43     999                       0.250        0.017        0.483
5811718        1-Jun-15        $     345,913.54        62.03     999                       0.250        0.017        0.483
5811743        1-Sep-15        $     482,601.31        80.00     999                       0.250        0.017        0.483
5811772        1-Oct-15        $     400,000.00        48.78     999                       0.250        0.017        0.483
5811983        1-Oct-15        $     287,920.00        80.00     999                       0.250        0.017        0.233
5812027        1-Oct-15        $     277,200.00        80.00     999                       0.250        0.017        0.233
5812209        1-Sep-15        $     258,143.49        75.04     999                       0.250        0.017        0.358
5812226        1-Aug-15        $     465,315.86        80.00     999                       0.250        0.017        0.608
5812463        1-Aug-15        $     258,508.83        80.00     999                       0.250        0.017        0.608
5812483        1-Aug-15        $     282,009.09        80.00     999                       0.250        0.017        0.858
5812496        1-Jun-15        $     350,612.10        89.99     999         13            0.250        0.017        0.358
5812502        1-Sep-15        $     339,006.52        69.39     999                       0.250        0.017        0.358
5812525        1-Aug-15        $     298,241.05        67.42     999                       0.250        0.017        0.358
5812529        1-May-15        $     344,874.89        74.63     999                       0.250        0.017        0.483
5812543        1-Aug-15        $     308,260.97        72.09     999                       0.250        0.017        0.858
5812553        1-May-15        $     492,757.57        67.84     999                       0.250        0.017        0.608
5812556        1-Jun-15        $     395,278.58        79.60     999                       0.250        0.017        0.358
5812571        1-Sep-15        $     319,115.50        75.29     999                       0.250        0.017        0.983
5812572        1-Jun-15        $     741,432.96        57.69     999                       0.250        0.017        0.733
5812597        1-Jun-15        $     389,350.10        75.00     999                       0.250        0.017        0.983
5812606        1-Jun-15        $     290,546.90        79.55     999                       0.250        0.017        0.483
5812611        1-Jul-15        $     346,809.02        78.65     999                       0.250        0.017        0.000
5812624        1-May-15        $     280,097.95        90.00     999         11            0.250        0.017        0.108
5812633        1-Jul-15        $     307,353.32        64.10     999                       0.250        0.017        0.733
5812975        1-Oct-15        $     698,600.00        70.00     999                       0.250        0.017        0.358
5813526        1-Oct-15        $     195,000.00        57.02     999                       0.250        0.017        0.358
5816060        1-Oct-15        $     285,000.00        61.96     999                       0.250        0.017        0.858
5816562        1-Oct-15        $     362,500.00        67.13     999                       0.250        0.017        0.858
5816806        1-Oct-15        $     380,000.00        40.00     999                       0.250        0.017        0.858
5817638        1-Oct-15        $     400,000.00        50.00     999                       0.250        0.017        0.483
5818400        1-Oct-15        $     300,000.00        50.42     999                       0.250        0.017        0.000
5819892        1-Oct-15        $     277,600.00        80.00     999                       0.250        0.017        0.358
5820192        1-Oct-15        $     650,000.00        54.17     999                       0.250        0.017        1.108
5821591        1-Sep-15        $     294,175.45        79.73     999                       0.250        0.017        0.858
5821826        1-Sep-15        $     578,323.89        80.00     999                       0.250        0.017        0.483
5821840        1-Sep-15        $     287,557.30        79.98     999                       0.250        0.017        0.358
5821841        1-Aug-15        $     397,628.81        48.60     999                       0.250        0.017        0.233
5821845        1-Sep-15        $     398,844.06        80.00     999                       0.250        0.017        0.483
5821861        1-May-15        $     415,887.44        75.00     999                       0.250        0.017        0.608
5821876        1-Aug-15        $     310,249.77        80.00     999                       0.250        0.017        0.858
5821891        1-Jul-15        $     425,625.44        80.00     999                       0.250        0.017        0.858
5821900        1-Sep-15        $     299,170.78        33.33     999                       0.250        0.017        0.983
5821907        1-Sep-15        $     418,772.76        80.00     999                       0.250        0.017        0.358
5821917        1-Sep-15        $     570,365.23        80.56     999         33            0.250        0.017        0.608
5821919        1-Sep-15        $     275,202.40        80.00     999                       0.250        0.017        0.483
5821923        1-Aug-15        $     326,160.01        80.00     999                       0.250        0.017        0.858
5821928        1-Sep-15        $     486,589.75        80.00     999                       0.250        0.017        0.483
5821931        1-Sep-15        $     299,152.08        60.61     999                       0.250        0.017        0.733
5821935        1-Aug-15        $     592,581.73        80.00     999                       0.250        0.017        0.608
5822334        1-Sep-15        $     327,052.13        79.04     999                       0.250        0.017        0.483
5822398        1-Aug-15        $     323,030.79        74.71     999                       0.250        0.017        0.000
5822405        1-Aug-15        $     417,510.27        76.64     999                       0.250        0.017        0.233
5822474        1-Aug-15        $     397,680.40        80.00     999                       0.250        0.017        0.483
5822520        1-Aug-15        $     278,394.10        77.78     999                       0.250        0.017        0.608
5822526        1-Sep-15        $     348,965.95        50.00     999                       0.250        0.017        0.233
5823556        1-Sep-15        $     365,015.40        55.46     999                       0.250        0.017        0.733
5823583        1-Jan-15        $     319,613.04        80.00     999                       0.250        0.017        0.000
5823598        1-Aug-15        $     496,970.45        47.62     999                       0.250        0.017        0.000
5823618        1-Jul-15        $     639,559.53        60.75     999                       0.250        0.017        1.108
5823662        1-Sep-14        $     623,225.48        72.22     999                       0.250        0.017        0.000
5823734        1-May-15        $     640,584.93        59.09     999                       0.250        0.017        0.608
5823753        1-Dec-14        $     300,268.37        68.97     999                       0.250        0.017        0.000
5823770        1-Jul-15        $     594,989.36        80.00     999                       0.250        0.017        0.983
5823782        1-Aug-15        $     368,895.61        77.37     999                       0.250        0.017        0.733
5823803        1-Jul-15        $     292,200.57        75.00     999                       0.250        0.017        1.108
5823873        1-May-15        $     566,580.15        67.65     999                       0.250        0.017        0.483
5823910        1-Jul-15        $     346,002.01        57.57     999                       0.250        0.017        0.733
5823999        1-Aug-15        $     347,992.63        50.00     999                       0.250        0.017        0.608
5824800        1-Aug-15        $     318,184.89        75.12     999                       0.250        0.017        0.733
5824845        1-Jul-15        $     446,200.22        69.34     999                       0.250        0.017        0.858
5824926        1-Apr-14        $     303,193.19        66.47     999                       0.250        0.017        0.000
5824944        1-Aug-15        $     646,188.94        72.30     999                       0.250        0.017        0.358
5824954        1-Jun-15        $     340,322.57        80.00     999                       0.250        0.017        1.483
5826293        1-Jun-15        $     250,141.61        68.01     999                       0.250        0.017        0.858
5826912        1-Oct-15        $     500,000.00        46.30     999                       0.250        0.017        0.233
7709907        1-Jul-15        $     456,200.86        80.00     999                       0.250        0.017        1.108
7868347        1-Jul-15        $     580,168.49        68.82     999                       0.250        0.017        1.108
7911836        1-Jun-15        $     354,944.03        69.98     999                       0.250        0.017        0.858
7933449        1-Jun-15        $     344,153.61        80.00     999                       0.250        0.017        1.233
7948868        1-Jul-15        $     297,204.91        47.82     999                       0.250        0.017        0.000
7954741        1-Jul-15        $     495,778.03        53.36     999                       0.250        0.017        0.858
7997670        1-Aug-15        $     496,860.01        58.14     999                       0.250        0.017        0.483
8059992        1-Aug-15        $     372,896.36        73.82     999                       0.250        0.017        0.858
8114796        1-Aug-15        $     397,705.86        76.92     999                       0.250        0.017        0.608
8120920        1-Jun-15        $     186,822.91        69.22     999                       0.250        0.017        0.608
8123106        1-Aug-15        $     282,476.34        80.00     999                       0.250        0.017        1.358
8130455        1-Jul-15        $     376,755.71        80.00     999                       0.250        0.017        0.733
8141112        1-May-15        $     299,538.72        75.00     999                       0.250        0.017        1.108
8143913        1-Jul-15        $     297,522.31        35.30     999                       0.250        0.017        1.108
8153359        1-May-15        $     369,508.77        58.59     999                       0.250        0.017        0.483
8157969        1-Jun-15        $      84,029.07        68.00     999                       0.250        0.017        0.733
8162662        1-Jul-15        $     312,654.06        80.00     999                       0.250        0.017        1.358
8176354        1-Aug-15        $     435,487.93        63.66     999                       0.250        0.017        0.608
8176948        1-Jul-15        $     359,968.58        76.42     999                       0.250        0.017        0.983
8187318        1-Jun-15        $     489,429.10        79.97     999                       0.250        0.017        1.233
8191278        1-Jun-15        $     423,424.61        80.00     999                       0.250        0.017        1.483
8194554        1-Aug-15        $     492,284.30        75.00     999                       0.250        0.017        1.108
8197244        1-Jul-15        $     412,448.36        80.00     999                       0.250        0.017        0.733
8205972        1-Jul-15        $     793,538.19        80.00     999                       0.250        0.017        1.358
8216100        1-Jul-15        $     326,469.82        75.00     999                       0.250        0.017        0.858
8223293        1-Aug-15        $     348,014.72        41.92     999                       0.250        0.017        0.733
8224476        1-Aug-15        $     362,929.64        50.69     999                       0.250        0.017        0.733
8225303        1-Jul-15        $     484,296.88        80.00     999                       0.250        0.017        1.108
8226975        1-Aug-15        $     400,320.02        78.19     999                       0.250        0.017        0.483
8232836        1-Jul-15        $     386,732.60        83.00     999         01            0.250        0.017        0.608
8233354        1-Aug-15        $     596,671.37        50.21     999                       0.250        0.017        0.983
8234586        1-Aug-15        $     290,419.71        87.97     999         11            0.250        0.017        0.608
8234850        1-Sep-15        $     317,121.03        75.00     999                       0.250        0.017        0.983
8242978        1-Aug-15        $     320,193.68        42.93     999                       0.250        0.017        0.858
8245796        1-Aug-15        $     276,423.10        60.43     999                       0.250        0.017        0.733
8246062        1-Aug-15        $     397,075.46        48.48     999                       0.250        0.017        0.233
8247227        1-Aug-15        $     305,200.01        74.88     999                       0.250        0.017        0.358
8247810        1-Aug-15        $     437,531.72        80.00     999                       0.250        0.017        0.858
8250450        1-Sep-15        $     453,855.14        80.00     999                       0.250        0.017        0.233
8254586        1-Aug-15        $     110,579.92        89.96     999         06            0.250        0.017        1.858
8259926        1-Aug-15        $     340,989.01        69.97     999                       0.250        0.017        0.358
8300316        1-Sep-15        $     324,060.80        47.09     999                       0.250        0.017        0.483

                               $ 109,058,799.40

COUNT:                        273
WAC:                  8.127039723
WAM:                  177.4324786
WALTV:                67.18330094

</TABLE>

<PAGE>

                                   EXHIBIT F-2

            [Schedule of Mortgage Loans Serviced by Other Servicers]


<TABLE>
<CAPTION>
WFHMI / 2000-11  Exhibit F-2
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS



     (i)                (ii)                                       (iii)           (iv)            (v)              (vi)
----------   ---------------------------      -----  ------      --------        --------        --------        --------------
  MORTGAGE                                                                       MORTGAGE          NET             CURRENT
    LOAN                                              ZIP        PROPERTY        INTEREST        INTEREST          MONTHLY
   NUMBER               CITY                  STATE  CODE          TYPE            RATE            RATE            PAYMENT
----------   ---------------------------      -----  ------      --------       -------          --------        --------------
<S>          <C>                              <C>   <C>           <C>            <C>             <C>             <C>
5159742       PHOENIX                           AZ   85003          SFD           8.125           7.750           $2,969.99
5772828       ATLANTA                           GA   30319          SFD           8.625           7.750           $7,350.12
5777802       HAYMARKET                         VA   20169          SFD           8.750           7.750           $4,090.84
5782495       NEW ALBANY                        OH   43054          SFD           8.750           7.750           $5,113.56
5783248       LEBANON                           TN   37087          SFD           8.375           7.750           $2,251.71
5783452       SOUTH ORANGE                      NJ   07079          SFD           8.250           7.750           $2,779.69
5784906       DULUTH                            GA   30097          SFD           8.625           7.750           $6,346.76
5785155       ELPASO                            TX   79912          SFD           8.250           7.750           $2,779.69
5785736       BETHANY BEACH                     DE   19930          SFD           8.500           7.750           $3,967.59
5785881       CHICAGO                           IL   60610          LCO           8.750           7.750           $2,360.10
5787322       WASHINGTON                        DC   20016          SFD           8.500           7.750           $2,675.82
5787334       NORWALK                           CT   06854          SFD           8.500           7.750           $2,283.67
5787588       CHESTER SRRINGS                   PA   19425          SFD           8.625           7.750           $5,055.63
5788946       MCLEAN                            VA   22102          SFD           8.625           7.750           $3,111.16
5792461       SMYRNA                            GA   30080          SFD           8.375           7.750           $1,944.64
5792820       NORTHRIDGE                        CA   91326          SFD           8.375           7.750           $1,983.79
5792830       EUGENE                            OR   97405          SFD           9.000           7.750           $5,873.75
5793148       ALBERTSON                         NY   11507          SFD           8.000           7.733           $3,382.65
5793254       SAN JOSE                          CA   95119          SFD           8.500           7.750           $2,047.23
5793304       PARADISE VALLEY                   AZ   85253          SFD           7.750           7.483           $3,897.28
5793307       OAKDALE                           CA   95361          SFD           8.000           7.733           $2,309.51
5793341       BALTIMORE                         MD   21087          SFD           7.375           7.108           $2,320.42
5795215       PACIFICA                          CA   94044          SFD           8.750           7.750           $3,880.80
5795617       ATLANTA                           GA   30342          PUD           9.375           7.750           $5,406.37
5796005       EL PASO                           TX   79932          SFD           8.750           7.750           $2,251.54
5796039       MILLER PLACE                      NY   11764          SFD           9.000           7.750           $2,200.65
5796373       WHITE PLAINS                      NY   10603          SFD           8.500           7.750           $2,145.27
5797284       STATEN ISLAND                     NY   10301          SFD           8.500           7.750           $2,091.44
5798756       HUNTINGTON                        NY   11743          SFD           8.000           7.733           $2,935.06
5799396       TEMPE                             AZ   85284          SFD           9.000           7.750           $2,893.02
5800943       FREMONT                           CA   94555          SFD           8.500           7.750           $2,229.85
5801241       HENDERSON                         NV   89052          SFD           9.000           7.750           $2,413.87
5802082       PALM COST                         FL   32137          SFD           9.125           7.750           $3,043.80
5802098       POWAY                             CA   92064          SFD           8.625           7.750           $2,205.03
5802248       HACIENDA HEIGHTS                  CA   91745          SFD           8.875           7.750           $2,094.14
5802257       WESTFIELD                         NJ   07090          SFD           7.500           7.233           $2,544.65
5802273       MILFORD                           NJ   08848          SFD           8.250           7.750           $2,208.72
5802312       LOS ANGELES                       CA   90046          SFD           9.000           7.750           $2,574.80
5802395       PRESCOTT                          AZ   86305          SFD           8.250           7.750           $2,091.53
5802397       SALT LAKE CITY                    UT   84121          SFD           8.000           7.733           $2,721.63
5802411       MONMOUTH BEACH                    NJ   07750          SFD           9.250           7.750           $2,529.73
5802545       RED LODGE                         MT   59068          SFD           9.000           7.750           $2,574.79
5802554       CHARLEVOIX                        MI   49720          SFD           7.500           7.233           $2,366.84
5802579       MOUNTAINSIDE                      NJ   07092          SFD           8.625           7.750           $3,646.28
5802612       LIVINGSTON TOWNSHIP               NJ   07039          SFD           8.375           7.750           $2,341.02
5802636       WASHINGTON TOWNSHIP               NJ   08691          PUD           9.125           7.750           $2,522.26
5802653       HILLSBORO                         OR   97123          SFD           7.500           7.233           $2,231.89
5802714       LEBANON                           NJ   08833          SFD           8.625           7.750           $5,055.63
5802785       HENDERSON                         NV   89014          PUD           8.500           7.750           $4,736.51
5802866       PLYMOUTH                          MI   48170          SFD           9.375           7.750           $2,229.09
5802880       DRASCO                            AR   72530          SFD           8.250           7.750           $2,404.05
5802906       MAHWAH                            NJ   07430          LCO           8.375           7.750           $2,356.23
5802924       NYACK                             NY   10994          SFD           8.000           7.733           $4,402.59
5802939       MEDINA                            MN   55356          SFD           8.500           7.750           $4,882.60
5803110       CONCORD                           CA   94518          SFD           8.500           7.750           $2,488.20
5803113       WARWICK                           NY   10990          SFD           8.500           7.750           $2,229.85
5803155       SPARKS                            MD   21152          SFD           8.250           7.750           $3,192.88
5803226       SALT LAKE CITY                    UT   84121          PUD           7.750           7.483           $3,929.52
5803235       PALM BEACH                        FL   33480          SFD           8.375           7.750           $4,560.43
5803431       NEW MARKET TOWNSHIP               MN   55054          SFD           7.750           7.483           $2,149.24
5803470       ANNAPOLIS                         MD   21401          SFD           7.375           7.108           $2,263.76
5803486       BRAINERD                          MN   56401          SFD           9.125           7.750           $5,288.62
5803497       HOLLIS                            NH   03049          SFD           7.500           7.233           $2,342.37
5803522       FREEHOLD                          NJ   07728          SFD           8.875           7.750           $2,351.13
5803539       MILLSTONE                         NJ   07726          SFD           8.625           7.750           $2,114.97
5803571       BELLE TERRE                       NY   11777          SFD           8.125           7.750           $3,118.49
5803634       SANTA FE                          NM   87505          SFD           8.750           7.750           $2,485.97
5803662       WOODINVILLE                       WA   98072          SFD           9.000           7.750           $4,385.20
5803667       GREENLAWN                         NY   11740          SFD           8.125           7.750           $2,658.14
5803680       BERGENFIELD                       NJ   07621          SFD           8.625           7.750           $2,135.04
5803779       ALAMEDA                           CA   94502          LCO           8.875           7.750           $2,246.90
5803797       ENGLEWOOD                         CO   80110          SFD           8.875           7.750           $5,171.69
5803801       WEST NEW YORK                     NJ   07093          LCO           8.000           7.733           $4,109.09
5803807       TEQUESTA                          FL   33469          SFD           8.750           7.750           $5,113.16
5803834       PLAINVIEW                         NY   11803          SFD           8.500           7.750           $2,297.52
5804575       INDIAN RIVER                      MI   49749          SFD           8.875           7.750           $3,659.97
5804586       ST JOSEPH                         MI   49085          SFD           8.750           7.750           $2,671.24
5804644       GRAND RAPIDS                      MI   49525          SFD           8.625           7.750           $5,055.63
5804701       ROCKFORD                          MI   49341          SFD           8.625           7.750           $2,675.60
5804705       SANTA ROSA                        CA   95405          SFD           8.750           7.750           $4,273.36
5804824       CLARKSTON                         MI   48348          LCO           8.750           7.750           $2,328.63
5804844       DEWITT                            MI   48820          SFD           8.750           7.750           $2,360.10
5804865       ZEELAND                           MI   49464          SFD           9.000           7.750           $2,252.94
5804918       GRAND RAPIDS                      MI   49525          SFD           8.250           7.750           $2,277.84
5804951       NEEDHAM                           MA   02492          SFD           8.000           7.733           $2,083.89
5804952       LEESBURG                          VA   20176          SFD           8.125           7.750           $2,916.90
5805485       FT. LAUDERDALE                    FL   33308          SFD           8.250           7.750           $2,629.43
5805624       SCOTTSDALE                        AZ   85262          PUD           8.500           7.750           $4,798.02
5805641       LAGUNA BEACH                      CA   92651          SFD           8.750           7.750           $3,650.29
5805658       LOS ANGELES                       CA   90045          SFD           8.750           7.750           $2,655.12
5805788       WOODBURY                          NY   11797          SFD           8.625           7.750           $3,344.50
5806580       SPARKS GLENCOE                    MD   21152          SFD           8.250           7.750           $4,085.02
5807013       MERRIMAC                          MA   01860          SFD           8.500           7.750           $2,006.10
5807199       WEST LINN                         OR   97068          SFD           8.500           7.750           $2,081.06
5807209       BABYLON                           NY   11702          SFD           8.625           7.750           $2,333.37
5807213       BLAUVELT                          NY   10913          SFD           8.625           7.750           $2,161.09
5807311       WASHINGTON                        DC   20012          SFD           8.750           7.750           $2,674.79
5807340       FRAMINGHAM                        MA   01701          SFD           8.375           7.750           $3,384.04
5807345       CALABASAS                         CA   91302          PUD           8.375           7.750           $1,999.75
5807350       LAS VEGAS                         NV   89108          SFD           8.375           7.750           $2,074.24
5807371       PHOENIX                           AZ   85018          SFD           8.375           7.750           $2,280.22
5807397       TURNER                            ME   04282          SFD           8.375           7.750           $2,356.22
5807407       CHAPPAQUA                         NY   10514          SFD           8.500           7.750           $3,114.10
5807422       AUBURN                            NH   03032          SFD           8.500           7.683           $2,268.29
5807428       SALEM                             NH   03079          SFD           8.500           7.750           $2,629.68
5807446       PUTNAM VALLEY                     NY   10579          SFD           8.375           7.750           $2,553.09
5807447       PORTLAND                          OR   97221          SFD           8.375           7.750           $3,648.35
5807451       SIGNAL MOUNTAIN                   TN   37377          SFD           8.375           7.750           $2,778.82
5807452       CRYSTAL LAKE                      IL   60012          PUD           8.375           7.750           $2,130.11
5807454       NEWARK                            CA   94560          PUD           8.375           7.750           $2,614.65
5807459       FLINT                             TX   75762          SFD           8.375           7.750           $2,736.26
5807461       LORTON                            VA   22079          PUD           8.375           7.750           $2,365.34
5807465       CLANCY                            MT   59634          SFD           8.375           7.750           $2,394.23
5807468       PLEASANTON                        CA   94566          PUD           8.375           7.750           $4,213.84
5807474       SAN FRANCISCO                     CA   94112          SFD           8.375           7.750           $2,650.75
5807478       CORALVILLE                        IA   52241          SFD           8.375           7.750           $2,325.82
5807485       WASHINGTON                        DC   20008          SFD           8.500           7.750           $2,383.64
5807486       ENCINITAS                         CA   92024          SFD           8.500           7.750           $2,245.23
5807488       SAINT LOUIS                       MO   63141          SFD           8.500           7.750           $3,003.38
5807489       NESPONSIT                         NY   11694          SFD           8.625           7.750           $2,286.70
5807491       BELMONT                           MA   02478          SFD           8.500           7.750           $3,777.29
5807497       HENDERSON                         NV   89052          PUD           8.625           7.750           $2,333.37
5807499       FALLBROOK                         CA   92028          SFD           8.500           7.750           $2,191.41
5807504       BRANDON                           SD   57005          SFD           8.500           7.750           $2,152.96
5807505       SUWANEE                           GA   30024          PUD           8.500           7.750           $2,284.44
5807513       NORWALK                           CT   06854          SFD           8.500           7.750           $2,300.59
5807517       FISHERS VILLE                     VA   22959          SFD           8.375           7.750           $1,952.90
5807525       FRUIT HEIGHTS                     UT   84037          SFD           8.500           7.750           $3,729.23
5807530       OXFORD                            MS   38655          SFD           8.375           7.750           $2,736.26
5807533       NEWTOWN SQUARE                    PA   19073          SFD           8.500           7.750           $3,195.61
5807537       BIRMINGHAM                        AL   35242          SFD           8.375           7.750           $2,280.22
5807548       MONUMENT                          CO   80132          PUD           8.375           7.750           $2,242.22
5807549       FREMONT                           CA   94555          SFD           8.625           7.750           $2,302.26
5807556       SEATTLE                           WA   98117          SFD           8.625           7.750           $2,380.04
5807560       GERMANTOWN                        TN   38138          PUD           8.500           7.750           $2,306.75
5807561       BOSTON                            MA   02127          LCO           8.625           7.750           $2,271.15
5807563       HAMPTON                           NH   03842          SFD           8.625           7.750           $2,177.82
5807564       LONGMONT                          CO   80503          SFD           8.625           7.750           $2,115.59
5807567       WELLESLEY                         MA   02481          SFD           8.625           7.750           $3,453.39
5807570       CAMAS                             WA   98607          PUD           8.625           7.750           $2,333.37
5807577       SANTA CLARA                       CA   95051          SFD           8.750           7.750           $2,863.59
5807583       ISSAQUAH                          WA   98029          SFD           8.750           7.750           $2,679.90
5807584       TOLLAND                           CT   06084          SFD           8.750           7.750           $2,360.11
5807590       RUMSON                            NJ   07760          SFD           8.875           7.750           $4,624.69
5807591       SUISUN CITY                       CA   94585          SFD           8.750           7.750           $3,367.08
5807600       LITTLETON                         CO   80127          SFD           8.375           7.750           $2,127.44
5807610       OCEANPORT                         NJ   07757          SFD           8.375           7.750           $2,462.64
5807614       SIERRA MADRE                      CA   91024          SFD           8.500           7.750           $2,498.97
5807619       LONGVIEW                          TX   75605          SFD           8.500           7.750           $2,114.51
5807624       SHREWSBURY                        MA   01545          SFD           8.500           7.750           $2,068.38
5807904       CAMPBELL                          CA   95008          SFD           8.875           7.750           $3,103.01
5807914       LOS ANGELES                       CA   91602          SFD           8.875           7.750           $2,622.45
5807944       COROLLA                           NC   27927          SFD           8.375           7.750           $3,192.31
5807950       VIENNA                            VA   22182          SFD           8.500           7.750           $2,460.53
5807966       MCMURRAY                          PA   15317          SFD           8.375           7.750           $2,888.28
5807972       WINCHESTER                        MA   01890          SFD           8.375           7.750           $2,341.03
5807991       BEAVERTON                         OR   97007          PUD           8.375           7.750           $4,256.40
5807998       CLAYTON                           CA   94517          SFD           8.375           7.750           $2,249.81
5808008       REDMOND                           WA   98052          PUD           8.375           7.750           $2,243.73
5808016       ROCKVILLE                         MD   20855          SFD           8.500           7.750           $2,700.43
5808024       RICHMOND                          VA   23233          PUD           8.500           7.750           $4,767.27
5808035       BOULDER                           CO   80304          SFD           8.500           7.750           $2,578.94
5808042       PROSPECT                          KY   40059          SFD           8.500           7.750           $2,414.39
5808048       LAKE OZARK                        MO   65049          PUD           8.500           7.750           $2,060.69
5808054       ALBANY                            CA   94706          SFD           8.500           7.750           $2,122.21
5808059       PASADENA                          CA   91103          SFD           8.500           7.750           $3,998.36
5808069       LITTLETON                         CO   80123          PUD           8.500           7.750           $2,725.03
5808085       TAKOMA PARK                       MD   20912          SFD           8.500           7.750           $2,206.78
5808091       PORTLAND                          OR   97229          SFD           8.500           7.750           $2,768.09
5808097       LAFAYETTE                         CA   94549          SFD           8.625           7.750           $3,715.90
5808103       PARK RIDGE                        IL   60068          SFD           8.625           7.750           $4,316.74
5808145       CRESTWOOD                         KY   40014          SFD           8.625           7.750           $2,325.60
5808154       SEATTLE                           WA   98107          SFD           8.625           7.750           $3,204.50
5808168       COLLIERVILLE                      TN   38017          SFD           8.625           7.750           $2,146.70
5808247       MUKILTEO                          WA   98275          SFD           8.625           7.750           $2,333.37
5808255       SHELBY TWP                        MI   48316          SFD           8.750           7.750           $2,013.95
5808264       ALPINE                            CA   91901          SFD           8.750           7.750           $2,747.16
5808270       SAN JOSE                          CA   95123          SFD           8.750           7.750           $2,832.12
5808284       WEST BLOOMFIELD                   MI   48322          SFD           8.625           7.750           $2,488.93
5808297       SPOTSYLVANIA                      VA   22553          PUD           8.375           7.750           $1,436.54
5808306       MILPITAS                          CA   95035          SFD           8.250           7.750           $2,313.90
5808308       BRIDGEWATER                       NJ   08807          PUD           8.750           7.750           $2,194.90
5808313       WOODBURY                          NY   11797          SFD           8.625           7.750           $3,608.94
5808317       WASHINGTON                        DC   20010          SFD           8.500           7.750           $2,305.21
5808329       MORAGA                            CA   94556          SFD           8.500           7.750           $3,506.25
5808338       FT.  WASHINGTON                   MD   20744          SFD           8.125           7.750           $1,247.40
5808345       HERNDON                           VA   20171          SFD           8.250           7.750           $2,065.99
5808354       FRANKLIN                          TN   37064          SFD           9.000           7.750           $2,252.14
5808364       WASHINGTON                        DC   20008          SFD           8.750           7.750           $2,958.00
5808379       VIRGINIA BEACH                    VA   23454          SFD           8.625           7.750           $2,395.60
5808403       MILFORD                           OH   45150          SFD           9.375           7.750           $3,279.18
5808413       WALDORF                           MD   20602          SFD           8.500           7.750           $2,336.73
5808419       MOUNT AIRY                        MD   21771          PUD           9.125           7.750           $1,854.27
5808424       RICHMOND                          VA   23229          SFD           8.750           7.750           $  684.43
5808437       WEST WINDSOR                      NJ   08550          SFD           8.500           7.750           $2,169.88
5808444       HOPEWELL TOWNSHIP                 NJ   08638          SFD           8.750           7.750           $2,390.79
5808931       VILLA HILLS                       KY   41017          SFD           9.000           7.750           $4,827.74
5808965       LAGUNA BEACH                      CA   92651          SFD           8.125           7.750           $3,356.09
5810040       NEW YORK                          NY   10022          LCO           8.875           7.750           $3,580.41
5811381       CAMBRIDGE                         MA   02140          LCO           8.500           7.750           $2,091.45
5811402       BELLAIRE                          TX   77401          SFD           8.125           7.750           $2,227.49
5811480       COLLIERVILLE                      TN   38017          SFD           8.875           7.750           $2,380.97
5811491       DALLAS                            TX   75230          SFD           8.500           7.750           $2,232.93
5811560       WOODBRIDGE                        CA   95258          SFD           8.625           7.750           $3,173.38
5811615       MERRICK                           NY   11566          SFD           8.500           7.750           $2,179.87
5811628       HARRISON TOWNSHIP                 NJ   08062          PUD           8.625           7.750           $2,302.26
5811661       HOUSTON                           TX   77024          SFD           8.000           7.733           $4,292.52
5811671       SUGAR LAND                        TX   77479          PUD           8.250           7.750           $2,343.95
5811690       BABYLON                           NY   11702          SFD           8.500           7.750           $2,114.52
5811693       WALNUT CREEK                      CA   94596          SFD           8.500           7.750           $2,460.53
5811700       LEESBURG                          VA   20176          PUD           8.625           7.750           $2,432.15
5811706       PALATINE                          IL   60067          SFD           8.625           7.750           $3,111.16
5811714       LOS ANGELES                       CA   90045          SFD           8.250           7.750           $3,275.53
5811720       ROLLING HILLS ESTATES             CA   90274          SFD           8.250           7.750           $3,485.88
5811730       WHITE PLAINS                      NY   10605          SFD           8.500           7.750           $2,755.79
5811913       BELLEROSE VILLAGE                 NY   11001          SFD           8.625           7.750           $2,233.82
5811919       SMITHTOWN                         NY   11787          SFD           8.125           7.750           $1,967.62
5811925       MONUMENT                          CO   80132          SFD           8.125           7.750           $2,227.50
5812055       THOUSAND OAKS                     CA   91362          SFD           8.750           7.750           $2,753.45
5812069       CORTE MADERA                      CA   94925          SFD           8.500           7.750           $4,490.46
5812076       POMPANO BEACH                     FL   33062          LCO           8.375           7.750           $3,040.29
5812088       SAN JOSE                          CA   95118          SFD           8.375           7.750           $3,374.72
5812104       WESTON                            FL   33327          PUD           8.250           7.750           $3,748.83
5812116       NEW ROCHELLE                      NY   10804          SFD           8.500           7.750           $2,891.12
5812121       SANTA BARBARA                     CA   93108          SFD           8.750           7.750           $3,433.95
5812131       LIVERMORE                         CA   94550          SFD           8.375           7.750           $3,420.33
5812146       MILL VALLEY                       CA   94941          SFD           8.625           7.750           $2,994.50
5812158       OAKLAND                           CA   94602          SFD           8.625           7.750           $3,328.95
5812165       SAN CLEMENTE                      CA   92673          PUD           8.375           7.750           $3,078.30
5812180       LOS ANGELES                       CA   91364          SFD           8.500           7.750           $2,921.88
5812522       SUNNYVALE                         CA   94086          SFD           8.500           7.750           $3,444.73
5812548       MARTINEZ                          CA   94553          SFD           8.500           7.750           $2,745.02
5812564       MORAGA                            CA   94556          SFD           8.000           7.733           $2,568.18
5812575       PLACENTIA                         CA   92870          PUD           8.000           7.733           $2,335.21
5812598       MILPITAS                          CA   95035          SFD           8.375           7.750           $2,819.87
5812610       SAN FRANCISCO                     CA   94118          LCO           8.625           7.750           $4,067.84
5812621       RANCHO PALOS VERDES               CA   90275          SFD           8.375           7.750           $3,526.74
5812629       IRVINGTON                         NY   10533          SFD           8.375           7.750           $4,180.40
5812636       ELMHURST                          NY   11373          SFD           8.625           7.750           $2,240.03
5812647       BELMONT                           CA   94002          SFD           8.375           7.750           $3,040.29
5812653       SAN CARLOS                        CA   94403          SFD           8.375           7.750           $3,709.15
5812662       CAMBRIA                           CA   93428          SFD           8.375           7.750           $3,028.13
5812668       WEST HEMPSTEAD                    NY   11552          SFD           8.250           7.750           $2,509.23
5812670       BAYSIDE                           NY   11364          SFD           8.250           7.750           $2,156.14
5812674       SAN JOSE                          CA   95124          SFD           8.125           7.750           $2,286.89
5812676       ROCHESTER                         NY   14610          SFD           8.375           7.750           $3,192.30
5812682       PORT JEFFERSON                    NY   11777          SFD           8.125           7.750           $2,269.07
5812683       SAN JUAN BAUTISTA                 CA   95045          PUD           8.125           7.750           $2,554.19
5812691       WANTAGH                           NY   11793          SFD           8.750           7.750           $2,053.29
5812850       DANVILLE                          CA   94526          SFD           8.375           7.750           $4,180.40
5812859       SAN FRANCISCO                     CA   94111          HCO           8.375           7.750           $2,280.22
5812860       WOODBURY                          NY   11797          SFD           7.875           7.608           $3,830.97
5812866       DIX HILLS                         NY   11746          SFD           8.250           7.750           $3,371.31
5812871       DUBLIN                            CA   94568          SFD           8.000           7.733           $2,964.78
5812875       RANCHO PALOS VERDES               CA   90275          SFD           8.125           7.750           $3,341.24
5812877       HARRISON                          NY   10528          SFD           8.375           7.750           $2,736.26
5812879       KENSINGTON                        CA   94707          SFD           8.375           7.750           $2,918.68
5812887       SAN FRANCISCO                     CA   94132          SFD           8.000           7.733           $4,402.59
5812889       GREAT NECK                        NY   11021          SFD           8.500           7.750           $2,983.38
5812895       CLARENCE                          NY   14051          SFD           7.750           7.483           $1,870.72
5812906       YORKTOWN HEIGHTS                  NY   10598          SFD           8.375           7.750           $4,256.40
5812910       SAN FRANCISCO                     CA   94116          SFD           8.375           7.750           $2,736.26
5812922       MILPITAS                          CA   95025          SFD           8.250           7.750           $2,629.43
5812928       CORTLANDT MANOR                   NY   10567          SFD           8.000           7.733           $2,025.19
5812941       WOODBURY                          NY   11791          SFD           8.250           7.750           $3,756.33
5812949       HUNTINGTON BEACH                  CA   92648          SFD           8.250           7.750           $3,167.34
5812950       WEST HEMPSTEAD                    NY   11552          SFD           8.625           7.750           $2,100.03
5812955       PLEASANTON                        CA   94566          SFD           8.250           7.750           $3,311.58
5812964       ARCADIA                           CA   91007          SFD           8.250           7.750           $2,253.80
5812973       SAN MARINO                        CA   91108          SFD           8.125           7.750           $4,544.08
5812976       ARCADIA                           CA   91006          SFD           8.250           7.750           $2,331.93
5812991       MILLER PLACE                      NY   11764          SFD           8.375           7.750           $2,401.83
5812994       RYE                               NY   10580          SFD           8.375           7.750           $2,622.25
5813003       NEW YORK                          NY   10001          HCO           8.375           7.750           $3,739.56
5813010       SOUTH SAN FRANCISCO               CA   94080          SFD           8.375           7.750           $2,365.34
5813015       SAN JOSE                          CA   95131          SFD           8.375           7.750           $2,500.64
5813044       PORTCHESTER                       NY   10580          SFD           8.625           7.750           $3,305.61
5814982       SAN DIEGO                         CA   92130          SFD           8.375           7.750           $2,880.67
5815015       IRVINE                            CA   92602          SFD           8.500           7.750           $2,500.13
5815025       ROSLYN                            NY   11576          SFD           8.875           7.750           $2,585.85
5815039       OMAHA                             NE   68118          SFD           8.750           7.750           $2,478.11
5815052       CHESTERFIELD                      MO   63017          SFD           8.500           7.750           $2,768.09
5815061       PIERMONT                          NY   10968          SFD           8.625           7.750           $2,512.26
5815065       MARIETTA                          GA   30062          SFD           8.250           7.750           $2,201.21
5815073       OCEANSIDE                         NY   11572          SFD           8.750           7.750           $2,945.41
5815086       MIAMI                             FL   33156          SFD           7.875           7.608           $2,175.21
5815103       LOUISVILLE                        KY   40241          SFD           8.500           7.750           $2,152.38
5815118       GENOA TOWNSHIP                    OH   43085          SFD           8.375           7.750           $3,131.50
5815139       PORT WASHINGTON                   NY   11050          SFD           8.375           7.750           $2,645.05
5815143       ARLINGTON                         VA   22202          SFD           8.750           7.750           $2,391.57
5815150       WAUNAKEE                          WI   53597          SFD           8.875           7.750           $4,177.14
5815158       MARION                            IA   52302          SFD           8.250           7.750           $3,643.64
5815164       MEQUON                            WI   53092          SFD           8.500           7.750           $2,275.98
5815381       YONKERS                           NY   10710          SFD           8.375           7.750           $2,086.40
5817201       PLAINSBORO                        NJ   08536          SFD           8.875           7.750           $2,744.98
5818267       BIRMINGHAM                        AL   35242          SFD           9.125           7.750           $2,213.08
5818276       LAFAYETTE HILL                    PA   19444          SFD           9.125           7.750           $3,807.81
5818312       DIX HILLS                         NY   11746          SFD           8.750           7.750           $4,103.43
5818329       OMAHA                             NE   68118          SFD           8.375           7.750           $2,827.47
5818355       INVER GROVE HEIGHTS               MN   55077          SFD           8.500           7.750           $2,921.87
5818369       PORTLAND                          ME   04102          SFD           7.875           7.608           $2,537.74
5818389       CLERMONT                          FL   34711          SFD           8.875           7.750           $3,182.58
5818404       CARLISLE                          MA   01741          SFD           8.750           7.750           $2,438.78
5818414       PONTE VEDRA                       FL   32082          SFD           8.500           7.750           $2,268.29

</TABLE>

<TABLE>
<CAPTION>
WFHMI / 2000-11  Exhibit F-2
15 YEAR FIXED RATE NON RELOCATION AND RELOCATION LOANS



     (i)         (vii)        (viii)             (ix)           (x)       (xi)        (xii)       (xiii)        (xv)          (xvI)
----------     --------     ----------      --------------     ------  ---------    ----------   --------    -----------   ---------
  MORTGAGE     ORIGINAL      SCHEDULED          CUT-OFF                              MORTGAGE                  MASTER         FIXED
    LOAN         TERM        MATURITY         PRINCIPAL                             INSURANCE     SERVICE      SERVICE      RETAINED
   NUMBER      MATURITY        DATE            BALANCE          LTV     SUBSIDY        CODE         FEE          FEE          YIELD
----------     --------     ----------      --------------     ------  ---------    ---------    --------    -----------   ---------
<S>                <C>        <C>             <C>               <C>       <C>          <C>        <C>          <C>           <C>
5159742            360        1-Jan-30        $397,580.28       80.00      0            02         0.250        0.017         0.108
5772828            360        1-Aug-30        $943,880.13       52.50      0            02         0.250        0.017         0.608
5777802            360        1-Jul-30        $519,095.93       80.00      0            02         0.250        0.017         0.733
5782495            360        1-Jul-30        $648,869.87       63.85      0            02         0.250        0.017         0.733
5783248            360        1-Sep-30        $296,065.87       71.39      0            02         0.250        0.017         0.358
5783452            360        1-Sep-30        $369,762.58       78.72      0            02         0.250        0.017         0.233
5784906            360        1-Apr-30        $813,057.01       80.00      0            02         0.250        0.017         0.608
5785155            360        1-Sep-30        $369,764.06       75.25      0            02         0.250        0.017         0.233
5785736            360        1-Apr-30        $514,090.94       80.00      0            02         0.250        0.017         0.483
5785881            360        1-Apr-30        $298,945.33       94.75      0            12         0.250        0.017         0.733
5787322            360        1-Aug-30        $347,576.87       80.00      0            02         0.250        0.017         0.483
5787334            360        1-Aug-30        $296,504.66       90.00      0            12         0.250        0.017         0.483
5787588            360        1-May-30        $648,053.45       76.47      0            02         0.250        0.017         0.608
5788946            360        1-Sep-30        $399,763.84       59.26      0            02         0.250        0.017         0.608
5792461            360        1-Aug-30        $255,530.85       89.99      0            12         0.250        0.017         0.358
5792820            360        1-Jul-30        $260,509.91       90.00      0            38         0.250        0.017         0.358
5792830            360        1-Jun-30        $728,386.97       73.00      0            02         0.250        0.017         0.983
5793148            360        1-Sep-30        $460,690.68       74.96      0            02         0.250        0.017           0
5793254            360        1-Jul-30        $265,668.68       75.00      0            02         0.250        0.017         0.483
5793304            360        1-May-29        $537,124.53       80.00      0            02         0.250        0.017           0
5793307            360        1-Jun-30        $312,977.02       89.93      0            02         0.250        0.017           0
5793341            360        1-May-30        $330,671.69       90.00      0            24         0.250        0.017           0
5795215            360        1-Jul-30        $492,442.32       83.99      0            02         0.250        0.017         0.733
5795617            360        1-Jul-30        $649,007.56       74.83      0            02         0.250        0.017         1.358
5796005            360        1-Jul-30        $285,702.39       79.50      0            02         0.250        0.017         0.733
5796039            360        1-Jul-30        $273,048.43       79.97      0            02         0.250        0.017         0.983
5796373            360        1-Sep-30        $278,830.98       90.00      0            12         0.250        0.017         0.483
5797284            360        1-Sep-30        $271,835.23       80.00      0            02         0.250        0.017         0.483
5798756            360        1-Sep-30        $399,731.61       80.00      0            02         0.250        0.017           0
5799396            360        1-Jun-30        $358,755.54       90.00      0            33         0.250        0.017         0.983
5800943            360        1-Aug-30        $289,576.75       64.44      0            02         0.250        0.017         0.483
5801241            360        1-Jul-30        $299,417.92       71.04      0            02         0.250        0.017         0.983
5802082            360        1-Jul-30        $373,498.21       79.99      0            02         0.250        0.017         1.108
5802098            360        1-Jul-30        $282,981.37       90.00      0            33         0.250        0.017         0.608
5802248            360        1-Jun-30        $262,603.18       80.00      0            02         0.250        0.017         0.858
5802257            360        1-Feb-30        $361,721.44       69.32      0            02         0.250        0.017           0
5802273            360        1-Jun-30        $293,242.35       69.25      0            02         0.250        0.017         0.233
5802312            360        1-Jun-30        $319,163.19       80.00      0            02         0.250        0.017         0.983
5802395            360        1-Jun-30        $275,779.73       80.00      0            02         0.250        0.017         0.233
5802397            360        1-Jun-30        $369,908.11       77.27      0            02         0.250        0.017           0
5802411            360        1-Jul-30        $306,544.15       75.00      0            02         0.250        0.017         1.233
5802545            360        1-Jul-30        $319,471.69       80.00      0            02         0.250        0.017         0.983
5802554            360        1-Feb-30        $336,445.80       70.74      0            02         0.250        0.017           0
5802579            360        1-Jul-30        $467,963.68       80.00      0            02         0.250        0.017         0.608
5802612            360        1-Jul-30        $307,421.67       80.00      0            02         0.250        0.017         0.358
5802636            360        1-Jul-30        $309,501.32       79.84      0            02         0.250        0.017         1.108
5802653            360        1-Jun-30        $318,243.51       80.00      0            02         0.250        0.017           0
5802714            360        1-Aug-30        $649,229.74       79.75      0            02         0.250        0.017         0.608
5802785            360        1-Jul-30        $614,872.52       80.00      0            02         0.250        0.017         0.483
5802866            360        1-Jun-30        $267,452.25       80.00      0            02         0.250        0.017         1.358
5802880            360        1-Jul-30        $319,383.63       80.00      0            02         0.250        0.017         0.233
5802906            360        1-Mar-30        $308,622.61       63.86      0            33         0.250        0.017         0.358
5802924            360        1-Jul-30        $598,784.16       64.86      0            02         0.250        0.017           0
5802939            360        1-Jun-30        $633,444.84       61.41      0            02         0.250        0.017         0.483
5803110            360        1-May-30        $322,605.85       80.00      0            02         0.250        0.017         0.483
5803113            360        1-Jun-30        $289,289.77       65.91      0            02         0.250        0.017         0.483
5803155            360        1-Sep-30        $424,729.00       71.76      0            02         0.250        0.017         0.233
5803226            360        1-Dec-29        $544,514.30       74.12      0            02         0.250        0.017           0
5803235            360        1-Nov-29        $595,674.83       75.00      0            02         0.250        0.017         0.358
5803431            360        1-May-30        $298,927.54       75.00      0            02         0.250        0.017           0
5803470            360        1-Dec-29        $324,930.46       80.00      0            02         0.250        0.017           0
5803486            360        1-Jul-30        $648,954.36       62.43      0            02         0.250        0.017         1.108
5803497            360        1-Dec-29        $332,442.70       70.38      0            02         0.250        0.017           0
5803522            360        1-Jul-30        $294,816.11       59.70      0            02         0.250        0.017         0.858
5803539            360        1-Jul-30        $271,434.90       79.98      0            02         0.250        0.017         0.608
5803571            360        1-May-30        $418,607.57       80.00      0            02         0.250        0.017         0.108
5803634            360        1-Jul-30        $315,450.61       80.00      0            02         0.250        0.017         0.733
5803662            360        1-Jun-30        $543,795.74       79.56      0            02         0.250        0.017         0.983
5803667            360        1-Mar-30        $356,327.05       53.43      0            02         0.250        0.017         0.108
5803680            360        1-Mar-30        $271,127.85       75.00      0            02         0.250        0.017         0.608
5803779            360        1-Jul-30        $281,921.52       80.00      0            02         0.250        0.017         0.858
5803797            360        1-Jun-30        $648,223.93       78.79      0            02         0.250        0.017         0.858
5803801            360        1-Jun-30        $558,481.88       72.43      0            02         0.250        0.017           0
5803807            360        1-Jul-30        $648,819.98       42.62      0            02         0.250        0.017         0.733
5803834            360        1-Jun-30        $298,068.20       90.00      0            06         0.250        0.017         0.483
5804575            360        1-Mar-30        $457,590.15       80.00      0            02         0.250        0.017         0.858
5804586            360        1-May-30        $338,558.89       79.99      0            02         0.250        0.017         0.733
5804644            360        1-May-30        $648,053.45       46.43      0            02         0.250        0.017         0.608
5804701            360        1-Jun-30        $343,178.80       80.00      0            02         0.250        0.017         0.608
5804705            360        1-Jun-30        $541,936.15       79.88      0            02         0.250        0.017         0.733
5804824            360        1-Jul-30        $295,485.37       79.14      0            02         0.250        0.017         0.733
5804844            360        1-Jul-30        $299,255.36       88.24      0            06         0.250        0.017         0.733
5804865            360        1-Jul-30        $279,537.73       80.00      0            02         0.250        0.017         0.983
5804918            360        1-Aug-30        $302,811.99       80.00      0            02         0.250        0.017         0.233
5804951            360        1-Sep-30        $283,809.44       80.00      0            02         0.250        0.017           0
5804952            360        1-Sep-30        $392,593.02       79.99      0            02         0.250        0.017         0.108
5805485            360        1-Aug-30        $349,351.42       50.00      0            02         0.250        0.017         0.233
5805624            360        1-Aug-30        $623,241.28       80.00      0            02         0.250        0.017         0.483
5805641            360        1-Aug-30        $463,464.14       80.00      0            02         0.250        0.017         0.733
5805658            360        1-Aug-30        $337,110.21       83.96      0            06         0.250        0.017         0.733
5805788            360        1-Sep-30        $429,746.13       51.81      0            02         0.250        0.017         0.608
5806580            360        1-Jul-30        $542,495.56       75.00      0            02         0.250        0.017         0.233
5807013            360        1-Jul-29        $258,279.14       74.99      0            02         0.250        0.017         0.483
5807199            360        1-Nov-29        $268,781.22       95.00      0            11         0.250        0.017         0.483
5807209            360        1-Nov-29        $297,933.12       54.55      0            02         0.250        0.017         0.608
5807213            360        1-Nov-29        $275,877.08       94.19      0            01         0.250        0.017         0.608
5807311            360        1-Sep-29        $337,342.62       80.00      0            02         0.250        0.017         0.733
5807340            360        1-Nov-29        $442,072.37       47.36      0            02         0.250        0.017         0.358
5807345            360        1-Nov-29        $261,236.55       67.81      0            02         0.250        0.017         0.358
5807350            360        1-Aug-29        $270,414.45       70.88      0            02         0.250        0.017         0.358
5807371            360        1-Nov-29        $297,875.74       52.17      0            02         0.250        0.017         0.358
5807397            360        1-Feb-30        $308,296.70       75.61      0            02         0.250        0.017         0.358
5807407            360        1-Jan-30        $402,728.24       66.39      0            02         0.250        0.017         0.483
5807422            360        1-Jan-30        $291,774.48       88.09      0            01         0.800        0.017           0
5807428            360        1-Jan-30        $335,978.63       90.00      0            06         0.250        0.017         0.483
5807446            360        1-Jan-30        $333,967.60       80.00      0            02         0.250        0.017         0.358
5807447            360        1-Mar-30        $477,867.31       75.00      0            02         0.250        0.017         0.358
5807451            360        1-Mar-30        $363,975.64       80.00      0            02         0.250        0.017         0.358
5807452            360        1-Jan-30        $278,637.73       95.00      0            11         0.250        0.017         0.358
5807454            360        1-Apr-30        $342,694.51       80.00      0            02         0.250        0.017         0.358
5807459            360        1-Feb-30        $358,024.91       67.92      0            02         0.250        0.017         0.358
5807461            360        1-Apr-30        $309,999.50       80.00      0            02         0.250        0.017         0.358
5807465            360        1-Feb-30        $313,394.86       90.00      0            06         0.250        0.017         0.358
5807468            360        1-Apr-30        $552,296.05       80.00      0            02         0.250        0.017         0.358
5807474            360        1-Apr-30        $347,426.44       75.00      0            02         0.250        0.017         0.358
5807478            360        1-Mar-30        $304,640.43       90.00      0            01         0.250        0.017         0.358
5807485            360        1-Jan-30        $308,260.48       31.00      0            02         0.250        0.017         0.483
5807486            360        1-Mar-30        $290,735.10       80.00      0            02         0.250        0.017         0.483
5807488            360        1-Apr-30        $389,154.84       90.00      0            12         0.250        0.017         0.483
5807489            360        1-Feb-30        $292,575.97       67.12      0            02         0.250        0.017         0.608
5807491            360        1-Mar-30        $489,122.00       75.00      0            02         0.250        0.017         0.483
5807497            360        1-Mar-30        $298,733.09       67.92      0            02         0.250        0.017         0.608
5807499            360        1-Apr-30        $283,945.53       77.03      0            33         0.250        0.017         0.483
5807504            360        1-Feb-30        $278,608.86       78.87      0            02         0.250        0.017         0.483
5807505            360        1-Mar-30        $295,756.99       79.99      0            02         0.250        0.017         0.483
5807513            360        1-Apr-30        $298,015.39       80.00      0            02         0.250        0.017         0.483
5807517            360        1-Dec-29        $255,287.87       75.57      0            02         0.250        0.017         0.358
5807525            360        1-Apr-30        $483,205.61       78.23      0            02         0.250        0.017         0.483
5807530            360        1-Mar-30        $358,347.84       90.00      0            33         0.250        0.017         0.358
5807533            360        1-Apr-30        $414,062.26       80.00      0            02         0.250        0.017         0.483
5807537            360        1-Mar-30        $298,667.06       65.93      0            02         0.250        0.017         0.358
5807548            360        1-Apr-30        $293,880.43       67.97      0            02         0.250        0.017         0.358
5807549            360        1-Mar-30        $294,068.53       80.00      0            02         0.250        0.017         0.608
5807556            360        1-Apr-30        $304,896.35       90.00      0            11         0.250        0.017         0.608
5807560            360        1-May-30        $299,078.29       92.48      0            01         0.250        0.017         0.483
5807561            360        1-Apr-30        $290,946.83       80.00      0            02         0.250        0.017         0.608
5807563            360        1-Apr-30        $278,580.64       73.62      0            02         0.250        0.017         0.608
5807564            360        1-Apr-30        $271,018.91       85.00      0            06         0.250        0.017         0.608
5807567            360        1-Jun-30        $442,940.09       80.00      0            02         0.250        0.017         0.608
5807570            360        1-Apr-30        $297,924.58       69.93      0            02         0.250        0.017         0.608
5807577            360        1-May-30        $362,937.50       80.00      0            02         0.250        0.017         0.733
5807583            360        1-Apr-30        $339,452.41       89.99      0            12         0.250        0.017         0.733
5807584            360        1-Jun-30        $299,301.97       93.75      0            11         0.250        0.017         0.733
5807590            360        1-May-30        $579,596.41       75.00      0            02         0.250        0.017         0.858
5807591            360        1-Apr-30        $426,495.32       80.00      0            02         0.250        0.017         0.733
5807600            360        1-May-30        $279,017.91       79.99      0            02         0.250        0.017         0.358
5807610            360        1-May-30        $322,978.89       90.00      0            01         0.250        0.017         0.358
5807614            360        1-May-30        $324,001.52       40.88      0            02         0.250        0.017         0.483
5807619            360        1-May-30        $274,155.16       65.48      0            02         0.250        0.017         0.483
5807624            360        1-May-30        $268,173.55       79.35      0            02         0.250        0.017         0.483
5807904            360        1-May-30        $388,890.55       76.47      0            02         0.250        0.017         0.858
5807914            360        1-Apr-30        $328,470.60       80.00      0            02         0.250        0.017         0.858
5807944            360        1-May-30        $418,676.36       66.14      0            02         0.250        0.017         0.358
5807950            360        1-May-30        $319,016.86       76.19      0            02         0.250        0.017         0.483
5807966            360        1-May-30        $378,802.40       80.00      0            02         0.250        0.017         0.358
5807972            360        1-May-30        $307,029.15       80.00      0            02         0.250        0.017         0.358
5807991            360        1-May-30        $558,232.87       80.00      0            02         0.250        0.017         0.358
5807998            360        1-May-30        $295,066.33       80.00      0            02         0.250        0.017         0.358
5808008            360        1-Apr-30        $294,078.90       80.00      0            02         0.250        0.017         0.358
5808016            360        1-Apr-30        $349,899.90       80.00      0            33         0.250        0.017         0.483
5808024            360        1-Apr-30        $617,706.10       80.00      0            02         0.250        0.017         0.483
5808035            360        1-May-30        $334,368.61       65.00      0            02         0.250        0.017         0.483
5808042            360        1-Apr-30        $312,836.02       80.00      0            02         0.250        0.017         0.483
5808048            360        1-Apr-30        $266,268.95       76.57      0            02         0.250        0.017         0.483
5808054            360        1-Apr-30        $274,581.52       80.00      0            02         0.250        0.017         0.483
5808059            360        1-Apr-30        $518,076.04       80.00      0            02         0.250        0.017         0.483
5808069            360        1-May-30        $353,311.20       73.62      0            02         0.250        0.017         0.483
5808085            360        1-May-30        $286,114.47       70.00      0            02         0.250        0.017         0.483
5808091            360        1-May-30        $358,894.10       80.00      0            02         0.250        0.017         0.483
5808097            360        1-Dec-29        $474,836.28       75.00      0            02         0.250        0.017         0.608
5808103            360        1-May-30        $553,334.51       66.07      0            02         0.250        0.017         0.608
5808145            360        1-Apr-30        $296,466.49       78.68      0            02         0.250        0.017         0.608
5808154            360        1-May-30        $410,765.29       80.00      0            02         0.250        0.017         0.608
5808168            360        1-Apr-30        $274,594.41       80.00      0            02         0.250        0.017         0.608
5808247            360        1-May-30        $299,101.57       78.14      0            02         0.250        0.017         0.608
5808255            360        1-May-30        $255,252.74       80.00      0            02         0.250        0.017         0.733
5808264            360        1-Apr-30        $347,970.73       80.00      0            02         0.250        0.017         0.733
5808270            360        1-Apr-30        $358,734.38       80.00      0            33         0.250        0.017         0.733
5808284            360        1-Apr-30        $318,845.85       80.00      0            02         0.250        0.017         0.608
5808297            360        1-Jun-30        $188,525.15       70.00      0            02         0.250        0.017         0.358
5808306            360        1-Jul-30        $307,406.74       80.00      0            02         0.250        0.017         0.233
5808308            360        1-Jun-30        $273,797.88       89.71      0            33         0.250        0.017         0.733
5808313            360        1-Aug-30        $463,450.15       80.00      0            02         0.250        0.017         0.608
5808317            360        1-Jun-30        $299,065.74       69.72      0            02         0.250        0.017         0.483
5808329            360        1-Aug-30        $455,445.54       80.00      0            02         0.250        0.017         0.483
5808338            360        1-Jun-30        $167,555.92       67.74      0            02         0.250        0.017         0.108
5808345            360        1-Jun-30        $274,291.28       67.40      0            02         0.250        0.017         0.233
5808354            360        1-Jun-30        $279,281.52       79.99      0            02         0.250        0.017         0.983
5808364            360        1-Jun-30        $375,125.16       80.00      0            02         0.250        0.017         0.733
5808379            360        1-Jul-30        $307,450.52       80.00      0            02         0.250        0.017         0.608
5808403            360        1-Jun-30        $393,444.22       95.00      0            12         0.250        0.017         1.358
5808413            360        1-Jul-30        $303,343.76       79.99      0            02         0.250        0.017         0.483
5808419            360        1-Jul-30        $227,533.39       79.99      0            02         0.250        0.017         1.108
5808424            360        1-Jun-30         $86,797.58       53.70      0            02         0.250        0.017         0.733
5808437            360        1-Jul-30        $281,683.48       85.00      0            12         0.250        0.017         0.483
5808444            360        1-Jul-30        $303,371.61       79.99      0            33         0.250        0.017         0.733
5808931            360        1-Jul-30        $599,009.39       80.00      0            02         0.250        0.017         0.983
5808965            360        1-Sep-30        $451,704.33       80.00      0            02         0.250        0.017         0.108
5810040            360        1-Aug-30        $449,493.57       48.91      0            02         0.250        0.017         0.858
5811381            360        1-Aug-30        $271,669.27       80.00      0            02         0.250        0.017         0.483
5811402            360        1-Aug-30        $299,606.19       66.67      0            02         0.250        0.017         0.108
5811480            360        1-Jul-30        $298,742.96       95.00      0            01         0.250        0.017         0.858
5811491            360        1-Aug-30        $290,046.89       80.00      0            02         0.250        0.017         0.483
5811560            360        1-Aug-30        $404,320.65       80.00      0            02         0.250        0.017         0.608
5811615            360        1-Aug-30        $283,155.30       90.00      0            01         0.250        0.017         0.483
5811628            360        1-Aug-30        $295,649.22       80.00      0            02         0.250        0.017         0.608
5811661            360        1-Aug-30        $584,211.44       74.52      0            02         0.250        0.017           0
5811671            360        1-Aug-30        $311,600.73       80.00      0            02         0.250        0.017         0.233
5811690            360        1-Sep-30        $274,833.40       68.75      0            02         0.250        0.017         0.483
5811693            360        1-Aug-30        $319,610.90       69.72      0            02         0.250        0.017         0.483
5811700            360        1-Aug-30        $312,329.43       55.84      0            02         0.250        0.017         0.608
5811706            360        1-Sep-30        $399,763.84       69.57      0            02         0.250        0.017         0.608
5811714            360        1-Sep-30        $435,721.97       80.00      0            02         0.250        0.017         0.233
5811720            360        1-Sep-30        $463,704.12       80.00      0            33         0.250        0.017         0.233
5811730            360        1-Aug-30        $357,964.22       80.18      0            02         0.250        0.017         0.483
5811913            360        1-Aug-30        $286,859.64       80.00      0            02         0.250        0.017         0.608
5811919            360        1-Aug-30        $264,652.13       71.14      0            02         0.250        0.017         0.108
5811925            360        1-Aug-30        $299,606.17       75.19      0            02         0.250        0.017         0.108
5812055            360        1-Sep-30        $349,798.63       76.50      0            02         0.250        0.017         0.733
5812069            360        1-Sep-30        $583,646.21       80.00      0            02         0.250        0.017         0.483
5812076            360        1-Sep-30        $399,751.38       86.96      0            12         0.250        0.017         0.358
5812088            360        1-Sep-30        $443,724.03       80.00      0            02         0.250        0.017         0.358
5812104            360        1-Aug-30        $498,358.72       76.89      0            02         0.250        0.017         0.233
5812116            360        1-Aug-30        $375,542.81       80.00      0            02         0.250        0.017         0.483
5812121            360        1-Aug-30        $435,995.89       27.28      0            02         0.250        0.017         0.733
5812131            360        1-Aug-30        $449,425.21       55.21      0            02         0.250        0.017         0.358
5812146            360        1-Aug-30        $384,543.74       70.00      0            02         0.250        0.017         0.608
5812158            360        1-Aug-30        $427,492.78       80.00      0            02         0.250        0.017         0.608
5812165            360        1-Sep-30        $404,748.26       73.64      0            02         0.250        0.017         0.358
5812180            360        1-Sep-30        $379,769.79       80.00      0            02         0.250        0.017         0.483
5812522            360        1-Sep-30        $447,728.60       80.00      0            02         0.250        0.017         0.483
5812548            360        1-Aug-30        $356,565.93       79.33      0            33         0.250        0.017         0.483
5812564            360        1-Aug-30        $349,528.74       53.03      0            02         0.250        0.017           0
5812575            360        1-Aug-30        $317,494.32       66.72      0            02         0.250        0.017           0
5812598            360        1-Aug-30        $370,033.70       70.00      0            02         0.250        0.017         0.358
5812610            360        1-Aug-30        $518,848.25       47.55      0            02         0.250        0.017         0.608
5812621            360        1-Aug-30        $463,421.17       80.00      0            02         0.250        0.017         0.358
5812629            360        1-Sep-30        $549,658.14       50.00      0            02         0.250        0.017         0.358
5812636            360        1-Sep-30        $287,829.97       80.00      0            02         0.250        0.017         0.608
5812647            360        1-Aug-30        $399,501.02       74.14      0            02         0.250        0.017         0.358
5812653            360        1-Aug-30        $487,391.25       80.00      0            02         0.250        0.017         0.358
5812662            360        1-Sep-30        $398,152.37       80.00      0            02         0.250        0.017         0.358
5812668            360        1-Sep-30        $333,787.02       80.00      0            02         0.250        0.017         0.233
5812670            360        1-Sep-30        $286,816.99       70.26      0            02         0.250        0.017         0.233
5812674            360        1-Aug-30        $307,595.69       80.00      0            02         0.250        0.017         0.108
5812676            360        1-Aug-30        $419,476.08       80.00      0            02         0.250        0.017         0.358
5812682            360        1-Sep-30        $305,400.10       80.00      0            02         0.250        0.017         0.108
5812683            360        1-Aug-30        $343,548.43       60.19      0            02         0.250        0.017         0.108
5812691            360        1-Sep-30        $260,849.84       90.00      0            33         0.250        0.017         0.733
5812850            360        1-Sep-30        $549,658.14       55.28      0            02         0.250        0.017         0.358
5812859            360        1-Aug-30        $299,625.76       84.03      0            01         0.250        0.017         0.358
5812860            351        1-Sep-29        $523,442.11       75.82      0            02         0.250        0.017           0
5812866            360        1-Aug-30        $448,175.73       70.39      0            02         0.250        0.017         0.233
5812871            360        1-Sep-30        $403,778.89       75.00      0            02         0.250        0.017           0
5812875            360        1-Sep-30        $449,705.63       64.84      0            33         0.250        0.017         0.108
5812877            360        1-Sep-30        $359,776.24       80.00      0            02         0.250        0.017         0.358
5812879            360        1-Sep-30        $383,761.32       80.00      0            02         0.250        0.017         0.358
5812887            360        1-Aug-30        $599,192.14       80.00      0            02         0.250        0.017           0
5812889            360        1-Sep-30        $387,764.75       80.00      0            02         0.250        0.017         0.483
5812895            354        1-Jan-30        $259,421.62       80.00      0            02         0.250        0.017           0
5812906            360        1-Aug-30        $559,301.43       58.95      0            02         0.250        0.017         0.358
5812910            360        1-Sep-30        $359,776.24       56.69      0            02         0.250        0.017         0.358
5812922            360        1-Sep-30        $349,776.82       75.92      0            02         0.250        0.017         0.233
5812928            360        1-Sep-30        $275,814.81       80.00      0            02         0.250        0.017           0
5812941            360        1-Sep-30        $499,681.17       55.56      0            02         0.250        0.017         0.233
5812949            360        1-Aug-30        $420,222.09       80.00      0            02         0.250        0.017         0.233
5812950            360        1-Sep-30        $269,840.60       88.52      0            06         0.250        0.017         0.608
5812955            360        1-Aug-30        $439,734.19       80.00      0            02         0.250        0.017         0.233
5812964            360        1-Aug-30        $299,616.08       67.95      0            02         0.250        0.017         0.233
5812973            360        1-Aug-30        $611,196.63       80.00      0            02         0.250        0.017         0.108
5812976            360        1-Aug-30        $310,002.78       80.00      0            02         0.250        0.017         0.233
5812991            360        1-Sep-30        $315,803.59       80.00      0            02         0.250        0.017         0.358
5812994            360        1-Sep-30        $344,785.56       69.70      0            33         0.250        0.017         0.358
5813003            360        1-Sep-30        $491,694.19       80.00      0            02         0.250        0.017         0.358
5813010            360        1-Sep-30        $311,006.58       80.00      0            02         0.250        0.017         0.358
5813015            360        1-Aug-30        $328,589.59       70.00      0            02         0.250        0.017         0.358
5813044            360        1-Sep-30        $424,749.08       73.91      0            02         0.250        0.017         0.608
5814982            360        1-Aug-30        $378,527.22       79.91      0            02         0.250        0.017         0.358
5815015            360        1-Jul-30        $324,554.86       80.00      0            02         0.250        0.017         0.483
5815025            360        1-Aug-30        $324,584.25       59.20      0            02         0.250        0.017         0.858
5815039            360        1-Jul-30        $314,452.32       90.00      0            06         0.250        0.017         0.733
5815052            360        1-Aug-30        $359,562.28       79.56      0            02         0.250        0.017         0.483
5815061            360        1-Aug-30        $322,617.23       68.72      0            02         0.250        0.017         0.608
5815065            360        1-Sep-30        $292,813.17       64.68      0            02         0.250        0.017         0.233
5815073            360        1-Aug-30        $373,967.61       80.00      0            02         0.250        0.017         0.733
5815086            360        1-Aug-30        $299,585.73       86.21      0            06         0.250        0.017           0
5815103            360        1-Aug-30        $279,584.64       80.00      0            02         0.250        0.017         0.483
5815118            360        1-Aug-30        $411,486.05       80.00      0            02         0.250        0.017         0.358
5815139            360        1-Sep-30        $347,783.70       77.33      0            02         0.250        0.017         0.358
5815143            360        1-Aug-30        $303,598.56       80.00      0            02         0.250        0.017         0.733
5815150            360        1-Sep-30        $524,705.67       59.50      0            33         0.250        0.017         0.858
5815158            360        1-Sep-30        $484,690.74       79.18      0            02         0.250        0.017         0.233
5815164            360        1-Aug-30        $294,608.83       80.00      0            02         0.250        0.017         0.483
5815381            360        1-Sep-30        $274,329.38       90.00      0            06         0.250        0.017         0.358
5817201            360        1-Aug-30        $344,611.73       89.61      0            13         0.250        0.017         0.858
5818267            360        1-Aug-30        $271,709.40       85.00      0            13         0.250        0.017         1.108
5818276            360        1-Aug-30        $467,499.99       80.00      0            02         0.250        0.017         1.108
5818312            360        1-Aug-30        $520,997.62       80.00      0            02         0.250        0.017         0.733
5818329            360        1-Sep-30        $371,768.78       80.00      0            02         0.250        0.017         0.358
5818355            360        1-Sep-30        $379,769.80       71.70      0            02         0.250        0.017         0.483
5818369            360        1-Sep-30        $349,759.14       78.65      0            02         0.250        0.017           0
5818389            360        1-Aug-30        $399,549.84       78.43      0            02         0.250        0.017         0.858
5818404            360        1-Sep-30        $309,821.64       47.47      0            02         0.250        0.017         0.733
5818414            360        1-Sep-30        $294,821.29       18.44      0            02         0.250        0.017         0.483

                                                                     $113,568,130.64



COUNT:                                                    304
WAC:                                                   8.4835
WAM:                                                  356.118
WALTV:                                                75.1725

</TABLE>

WFMBS

WFHMI / 2000-11  Exhibit F-2
15 YEAR FIXED RATE NON RELOCATION  AND RELOCATION LOANS
<TABLE>
<CAPTION>

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

MORTGAGE                                                                       NMI
LOAN                                                                           LOAN
NUMBER       SERVICER                                                          SELLER
--------     -------------------------------------------------                 -------------------------------------------------
<S>          <C>                                                               <C>
5159742      NATIONAL CITY MORTGAGE                                            NATIONAL CITY MORTGAGE
5772828      HUNTINGTON MORTGAGE COMPANY                                       HUNTINGTON MORTGAGE COMPANY
5777802      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5782495      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5783248      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5783452      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5784906      ABN AMRO MORTGAGE GROUP INC                                       ABN AMRO MORTGAGE GROUP INC
5785155      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5785736      ABN AMRO MORTGAGE GROUP INC                                       ABN AMRO MORTGAGE GROUP INC
5785881      ABN AMRO MORTGAGE GROUP INC                                       ABN AMRO MORTGAGE GROUP INC
5787322      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5787334      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5787588      ABN AMRO MORTGAGE GROUP INC                                       ABN AMRO MORTGAGE GROUP INC
5788946      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5792461      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5792820      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5792830      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5793148      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5793254      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5793304      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5793307      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5793341      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5795215      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5795617      HOMESIDE LENDING                                                  HOMESIDE LENDING
5796005      HOMESIDE LENDING                                                  HOMESIDE LENDING
5796039      HOMESIDE LENDING                                                  HOMESIDE LENDING
5796373      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5797284      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5798756      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5799396      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5800943      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5801241      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802082      HOMESIDE LENDING                                                  HOMESIDE LENDING
5802098      HOMESIDE LENDING                                                  HOMESIDE LENDING
5802248      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802257      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802273      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802312      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802395      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802397      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802411      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802545      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802554      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802579      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802612      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802636      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802653      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802714      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802785      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802866      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802880      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802906      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802924      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5802939      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803110      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803113      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803155      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5803226      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803235      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803431      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803470      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803486      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803497      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803522      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803539      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803571      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803634      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803662      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803667      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803680      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803779      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803797      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803801      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803807      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5803834      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5804575      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804586      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804644      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804701      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804705      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804824      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804844      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804865      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804918      OLD KENT MORTGAGE COMPANY                                         OLD KENT MORTGAGE COMPANY
5804951      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5804952      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5805485      HOMESIDE LENDING                                                  HOMESIDE LENDING
5805624      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5805641      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5805658      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5805788      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5806580      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5807013      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807199      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807209      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807213      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807311      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5807340      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807345      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807350      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807371      FIRST HORIZON                                                     FIRST HORIZON
5807397      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807407      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807422      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807428      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807446      CHEVY CHASE                                                       CHEVY CHASE
5807447      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807451      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807452      CHEVY CHASE                                                       CHEVY CHASE
5807454      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807459      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807461      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807465      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807468      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807474      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807478      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807485      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807486      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807488      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807489      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807491      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807497      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807499      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807504      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807505      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807513      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807517      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807525      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807530      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807533      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807537      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807548      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807549      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807556      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807560      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807561      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807563      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807564      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807567      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807570      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807577      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807583      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807584      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807590      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807591      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807600      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807610      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807614      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807619      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807624      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807904      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807914      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5807944      FIRST HORIZON                                                     FIRST HORIZON
5807950      FIRST HORIZON                                                     FIRST HORIZON
5807966      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807972      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807991      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5807998      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808008      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808016      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808024      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808035      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808042      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808048      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808054      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808059      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808069      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808085      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808091      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808097      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808103      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808145      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808154      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808168      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808247      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808255      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808264      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808270      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808284      FIRST UNION MORTGAGE CORP.                                        FIRST UNION MORTGAGE CORP.
5808297      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808306      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5808308      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808313      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5808317      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808329      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5808338      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808345      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808354      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808364      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808379      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808403      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808413      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808419      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808424      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808437      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808444      COLUMBIA NATIONAL                                                 COLUMBIA NATIONAL
5808931      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5808965      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5810040      FLEET REAL ESTATE FUNDING CO                                      FLEET REAL ESTATE FUNDING CO
5811381      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811402      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811480      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811491      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811560      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5811615      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5811628      COUNTRYWIDE FUNDING CORP.                                         COUNTRYWIDE FUNDING CORP.
5811661      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811671      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811690      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811693      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811700      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811706      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811714      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811720      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811730      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811913      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811919      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5811925      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812055      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812069      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812076      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812088      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812104      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812116      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812121      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812131      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812146      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812158      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812165      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812180      FIRST NATIONWIDE MORTGAGE CO                                      FIRST NATIONWIDE MORTGAGE CO
5812522      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812548      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812564      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812575      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812598      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812610      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812621      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812629      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812636      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812647      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812653      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812662      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812668      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812670      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812674      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812676      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812682      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812683      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812691      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812850      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812859      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812860      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812866      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812871      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812875      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812877      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812879      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812887      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812889      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812895      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812906      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812910      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812922      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812928      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812941      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812949      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812950      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812955      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812964      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812973      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812976      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812991      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5812994      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5813003      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5813010      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5813015      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5813044      MARINE MIDLAND MORTGAGE CORP                                      MARINE MIDLAND MORTGAGE CORP
5814982      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815015      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815025      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815039      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815052      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815061      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815065      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815073      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815086      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815103      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815118      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815139      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815143      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815150      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815158      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815164      HOMESIDE LENDING                                                  HOMESIDE LENDING
5815381      HOMESIDE LENDING                                                  HOMESIDE LENDING
5817201      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818267      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818276      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818312      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818329      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818355      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818369      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818389      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818404      HOMESIDE LENDING                                                  HOMESIDE LENDING
5818414      HOMESIDE LENDING                                                  HOMESIDE LENDING




COUNT:                                                                     304
WAC:                                                                    8.4835
WAM:                                                                   356.118
WALTV:                                                                 75.1725

</TABLE>



<PAGE>

                                    EXHIBIT G

                               REQUEST FOR RELEASE
                             (for Trustee/Custodian)

Loan Information
----------------

      Name of Mortgagor:                   _____________________________________

      Service
      Loan No.:                            _____________________________________

Custodian/Trustee
-----------------

      Name:                                _____________________________________


      Address:                             _____________________________________
                                           _____________________________________

      Custodian/Trustee
      Mortgage File No.:                   _____________________________________

Seller
------

      Name:                                _____________________________________


      Address:                             _____________________________________
                                           _____________________________________

      Certificates:                        Mortgage Pass-Through Certificates,
                                           Series 2000-11

            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 2000-11, 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 October 27, 2000 (the "Pooling and Servicing Agreement")
among the Trustee, the Seller and the Master Servicer.

      ( )   Promissory Note dated ______________, 199__, in the original
            principal sum of $___________, made by ____________________, payable
            to, or endorsed to the order of, the Trustee.

      ( )   Mortgage  recorded  on  _____________________  as  instrument  no.
            ______________  in the County  Recorder's  Office of the County of
            ____________________,    State   of   _______________________   in
            book/reel/docket   ____________________  of  official  records  at
            page/image ____________.

      ( )   Deed of Trust recorded on  ____________________  as instrument no.
            _________________  in the County  Recorder's  Office of the County
            of    ___________________,    State   of    _________________   in
            book/reel/docket   ____________________  of  official  records  at
            page/image ____________.

      ( )   Assignment  of Mortgage or Deed of Trust to the Trustee,  recorded
            on     ______________________________     as    instrument     no.
            ______________  in the County  Recorder's  Office of the County of
            ______________________,    State   of   _____________________   in
            book/reel/docket   ____________________  of  official  records  at
            page/image ____________.

      ( )   Other documents, including any amendments, assignments or other
            assumptions of the Mortgage Note or Mortgage.

            ( )   _____________________________________________

            ( )   _____________________________________________

            ( )   _____________________________________________

            ( )   _____________________________________________

            The undersigned Master Servicer hereby acknowledges and agrees as
follows:

                  (1) The Master Servicer shall hold and retain possession of
      the Documents in trust for the benefit of the Trustee, solely for the
      purposes provided in the Agreement.

                  (2) The Master Servicer shall not cause or permit the
      Documents to become subject to, or encumbered by, any claim, liens,
      security interest, charges, writs of attachment or other impositions nor
      shall the Master Servicer assert or seek to assert any claims or rights of
      setoff to or against the Documents or any proceeds thereof.

                  (3) The Master Servicer shall return the Documents to the
      Trustee when the need therefor no longer exists, unless the Mortgage Loan
      relating to the Documents has been liquidated and the proceeds thereof
      have been remitted to the Certificate Account and except as expressly
      provided in the Agreement.

                  (4) The Documents and any proceeds thereof, including any
      proceeds of proceeds, coming into the possession or control of the Master
      Servicer shall at all times be earmarked for the account of the Trustee
      and the Master Servicer shall keep the Documents and any proceeds separate
      and distinct from all other property in the Master Servicer's possession,
      custody or control.



                                       WELLS FARGO BANK MINNESOTA, NATIONAL
                                          ASSOCIATION



                                       By: __________________________

                                       Title: ________________________

Date: ________________, 19__

<PAGE>

                                    EXHIBIT H


                                                AFFIDAVIT      PURSUANT     TO
                                                SECTION   860E(e)(4)   OF  THE
                                                INTERNAL   REVENUE   CODE   OF
                                                1986,  AS  AMENDED,   AND  FOR
                                                NON-ERISA INVESTORS



STATE OF                )
                        )  ss.:
COUNTY OF               )


            [NAME OF OFFICER], being first duly sworn, deposes and says:

            1. That he is [Title of Officer] of [Name of Purchaser] (the
"Purchaser"), a [description of type of entity] duly organized and existing
under the laws of the [State of __________] [United States], on behalf of which
he makes this affidavit.

            2. That the Purchaser's Taxpayer Identification Number is
[__________].

            3. That the Purchaser is not a "disqualified organization" within
the meaning of Section 860E(e)(5) of the Internal Revenue Code of 1986, as
amended (the "Code"), or an ERISA Prohibited Holder, and will not be a
"disqualified organization" or an ERISA Prohibited Holder, as of [date of
transfer], and that the Purchaser is not acquiring Wells Fargo Asset Securities
Corporation Mortgage Pass-Through Certificates, Series 2000-11, Class A-R
Certificate (the "Class A-R Certificate") for the account of, or as agent
(including a broker, nominee, or other middleman) for, any person or entity from
which it has not received an affidavit substantially in the form of this
affidavit. For these purposes, a "disqualified organization" means the United
States, any state or political subdivision thereof, any foreign government, any
international organization, any agency or instrumentality of any of the
foregoing (other than an instrumentality if all of its activities are subject to
tax and a majority of its board of directors is not selected by such
governmental entity), any cooperative organization furnishing electric energy or
providing telephone service to persons in rural areas as described in Code
Section 1381(a)(2)(C), or any organization (other than a farmers' cooperative
described in Code Section 521) that is exempt from taxation under the Code
unless such organization is subject to the tax on unrelated business income
imposed by Code Section 511. For these purposes, an "ERISA Prohibited Holder"
means an employee benefit plan or other retirement arrangement subject to Title
I of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
or Code Section 4975 or a governmental plan, as defined in Section 3(32) of
ERISA, subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan") or a Person acting on behalf of or investing the assets of such a
Plan.

            4. That the Purchaser historically has paid its debts as they have
come due and intends to pay its debts as they come due in the future and the
Purchaser intends to pay taxes associated with holding the Class A-R Certificate
as they become due.

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

            6. That the Purchaser will not transfer the Class A-R Certificate to
any person or entity from which the Purchaser has not received an affidavit
substantially in the form of this affidavit and as to which the Purchaser has
actual knowledge that the requirements set forth in paragraph 3, 4 or 7 hereof
are not satisfied or that the Purchaser has reason to know does not satisfy the
requirements set forth in paragraph 4 hereof.

            7. That the Purchaser (i) is a U.S. Person or (ii) is a person other
than a U.S. Person (a "Non-U.S. Person") that holds the Class A-R Certificate in
connection with the conduct of a trade or business within the United States and
has furnished the transferor and the 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 Certificate to it is in accordance with the
requirements of the Code and the regulations promulgated thereunder and that
such transfer of the Class A-R Certificate will not be disregarded for federal
income tax purposes. "U.S. Person" means a citizen or resident of the United
States, a corporation or partnership (unless in the case of a partnership,
Treasury regulations are adopted that provide otherwise) created or organized in
or under the laws of the United States, any state thereof or the District of
Columbia, including an entity treated as a corporation or partnership for
federal income tax purposes, an estate whose income is subject to 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 Certificate to such a "disqualified organization," an
agent thereof, an ERISA Prohibited Holder or a person that does not satisfy the
requirements of paragraph 4, paragraph 5 and paragraph 7 hereof.

            9. That the Purchaser consents to the designation of the Master
Servicer as its agent to act as "tax matters person" of the REMIC pursuant to
Section 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.

<PAGE>

            IN WITNESS WHEREOF, the Purchaser has caused this instrument to be
executed on its behalf, pursuant to authority of its Board of Directors, by its
[Title of Officer] this ___ day of , 19 __.


                                       [Name of Purchaser]


                                       By:__________________________
                                          [Name of Officer]


                                          [Title of Officer]

            Personally appeared before me the above-named [Name of Officer],
known or proved to me to be the same person who executed the foregoing
instrument and to be the [Title of Officer], of the Purchaser, and acknowledged
to me that he [she] executed the same as his [her] free act and deed and the
free act and deed of the Purchaser.

            Subscribed and sworn before me this __ day of __________, 19 __.



-----------------------------
NOTARY PUBLIC

COUNTY OF____________________

STATE OF_____________________

My commission expires the __ day of __________, 19__.

<PAGE>

                                    EXHIBIT I

                [Letter from Transferor of Class A-R Certificate]

                                     [Date]



First Union National Bank
401 South Tryon Street
Charlotte, North Carolina 28202

        Re:   Wells Fargo Asset Securities Corporation,
              Series 2000-11, Class A-R
              -----------------------------------------

Ladies and Gentlemen:

            [Transferor] has reviewed the attached affidavit of [Transferee],
and has no actual knowledge that such affidavit is not true and has no reason to
know that the information contained in paragraph 4 thereof is not true.


                                       Very truly yours,


                                       [Transferor]


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

<PAGE>

                                    EXHIBIT J


                    WELLS FARGO ASSET SECURITIES CORPORATION

                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 2000-11
                       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 2000-11,
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 October 27, 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 2000-11.

            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 __________ __, 19__, 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.

<PAGE>

            IN WITNESS WHEREOF, the undersigned has caused this Agreement to be
validly executed by its duly authorized representative as of the day and the
year first above written.


                                       [PURCHASER]


                                       By: ______________________________


                                       Its: ______________________________

<PAGE>

                                    EXHIBIT K

                    WELLS FARGO ASSET SECURITIES CORPORATION

                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 2000-11
                      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 2000-11,
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 October 27, 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 2000-11.

            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

                      Firstar Bank, NA Servicing Agreement

                Countrywide Home Loans, Inc. Servicing Agreement

                    Bank of America, N.A. Servicing Agreement

                ABN AMRO Mortgage Group, Inc. Servicing Agreement

                 National City Mortgage Co. Servicing Agreement

             Marine Midland Mortgage Corporation Servicing Agreement

            Chase Manhattan Mortgage Corporation Servicing Agreement

                    Fleet Mortgage Corp. Servicing Agreement

                  Old Kent Mortgage Company Servicing Agreement

           Downey Savings & Loan Association, F.A. Servicing Agreement

              Merrill Lynch Credit Corporation Servicing Agreement

                   HomeSide Lending, Inc. Servicing Agreement

               The Huntington Mortgage Company Servicing Agreement

                Washington Mutual Bank, F.A. Servicing Agreement

                   SunTrust Mortgage, Inc. 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
2000-11, Class ____ (the "Class B Certificates"). The Class B Certificates were
issued pursuant to a Pooling and Servicing Agreement dated as of October 27,
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 A-1 by Standard and Poor's ("S&P") or at least
F-1 by Fitch, Inc. ("Fitch") or (vi) demand and time deposits in, certificates
of deposit of, any depository institution or trust company (which may be an
affiliate of the Company) incorporated under the laws of the United States of
America or any state thereof and subject to supervision and examination by
federal and/or state banking authorities, so long as at the time of such
investment either (x) the long-term debt obligations of such depository
institution or trust company have a rating of at least AA by Fitch or S&P, (y)
the certificate of deposit or other unsecured short-term debt obligations of
such depository institution or trust company have a rating of at least F-1 by
Fitch or A-1 by S&P or (z) the depository institution or trust company is one
that is acceptable to any of Fitch or S&P and, for each of the preceding clauses
(i), (iv), (v) and (vi), the maturity thereof shall be not later than the
earlier to occur of (A) 30 days from the date of the related investment and (B)
the next succeeding Distribution Date as defined in the related Pooling and
Servicing Agreement.

            Commencement of Foreclosure: The first official action required
under local law in order to commence foreclosure proceedings or to schedule a
trustee's sale under a deed of trust, including (i) in the case of a mortgage,
any filing or service of process necessary to commence an action to foreclose,
or (ii) in the case of a deed of trust, posting, the publishing, filing or
delivery of a notice of sale, but not including in either case (x) any notice of
default, notice of intent to foreclose or sell or any other action prerequisite
to the actions specified in (i) or (ii) above, (y) the acceptance of a
deed-in-lieu of foreclosure (whether in connection with a sale of the related
property or otherwise) or (z) initiation and completion of a short pay-off.

            Current Appraisal: With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, an appraisal of the related
Mortgaged Property obtained by the Purchaser at its own expense from an
independent appraiser (which shall not be an affiliate of the Purchaser)
acceptable to the 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 2000-11. 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.

<PAGE>

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


                                       Wells Fargo Bank Minnesota, National
                                          Association



                                       By:____________________________________
                                          Name:
                                          Title:



                                       By:____________________________________
                                          Name:
                                          Title:


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